XML 42 R31.htm IDEA: XBRL DOCUMENT v3.19.1
Debt (Tables)
3 Months Ended
Mar. 31, 2019
Debt  
Long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

March 31,

 

    

2019

    

2018

    

2018

Secured Credit Agreement:

 

 

 

 

 

 

 

 

 

Revolving Credit Facility:

 

 

 

 

 

 

 

 

 

Revolving Loans

 

$

553

 

$

 —

 

$

 —

Term Loans:

 

 

 

 

 

 

 

 

 

Term Loan A

 

 

897

 

 

897

 

 

 

Previous Secured Credit Agreement:

 

 

 

 

 

 

 

 

 

Revolving Credit Facility:

 

 

 

 

 

 

 

 

 

Revolving Loans

 

 

 

 

 

 

 

 

462

Term Loans:

 

 

 

 

 

 

 

 

 

Term Loan A

 

 

 

 

 

 

 

 

1,149

Other secured debt

 

 

504

 

 

404

 

 

 

Senior Notes:

 

 

 

 

 

 

 

 

 

6.75%, due 2020 (€500 million)

 

 

560

 

 

570

 

 

613

4.875%, due 2021 (€330 million)

 

 

369

 

 

376

 

 

404

5.00%, due 2022

 

 

497

 

 

497

 

 

496

4.00%, due 2023

 

 

307

 

 

306

 

 

305

5.875%, due 2023

 

 

688

 

 

688

 

 

686

3.125%, due 2024 (€725 million)

 

 

824

 

 

825

 

 

872

6.375%, due 2025

 

 

296

 

 

295

 

 

295

5.375%, due 2025

 

 

298

 

 

297

 

 

297

Finance Leases

 

 

43

 

 

45

 

 

53

Other

 

 

18

 

 

14

 

 

19

Total long-term debt

 

 

5,854

 

 

5,214

 

 

5,651

Less amounts due within one year

 

 

34

 

 

33

 

 

11

Long-term debt

 

$

5,820

 

$

5,181

 

$

5,640

 

Fair values of the Company's significant fixed rate debt obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

Indicated

 

 

 

 

    

Amount

    

Market Price

    

Fair Value

 

Senior Notes:

 

 

 

 

 

 

 

 

 

 

6.75%, due 2020 (€500 million)

 

$

562

 

$

109.50

 

$

615

 

4.875%, due 2021 (€330 million)

 

 

371

 

 

109.09

 

 

405

 

5.00%, due 2022

 

 

500

 

 

102.64

 

 

513

 

5.875%, due 2023

 

 

700

 

 

104.88

 

 

734

 

4.00%, due 2023

 

 

310

 

 

105.36

 

 

327

 

3.125%, due 2024 (€725 million)

 

 

814

 

 

98.51

 

 

802

 

6.375%, due 2025

 

 

300

 

 

105.88

 

 

318

 

5.375%, due 2025

 

 

300

 

 

101.97

 

 

306