XML 112 R85.htm IDEA: XBRL DOCUMENT v3.6.0.2
LONG-TERM DEBT - Senior Secured Credit Facilities Narrative (Details)
€ in Millions
1 Months Ended 3 Months Ended 12 Months Ended
May 29, 2015
Apr. 01, 2015
USD ($)
Mar. 27, 2015
USD ($)
Mar. 27, 2015
EUR (€)
Jan. 30, 2015
USD ($)
Jan. 22, 2015
USD ($)
Feb. 06, 2014
USD ($)
Dec. 02, 2013
USD ($)
Jul. 12, 2013
USD ($)
Oct. 04, 2012
USD ($)
Mar. 08, 2011
USD ($)
Feb. 08, 2011
USD ($)
Sep. 28, 2010
USD ($)
Jul. 31, 2014
USD ($)
Mar. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Mar. 31, 2014
USD ($)
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Feb. 20, 2015
USD ($)
Long-term debt, net of unamortized debt discount [Line Items]                                          
Loss on extinguishment of debt                                 $ 94,000,000 $ 0 $ 20,000,000 $ 130,000,000  
Periodic principal payment                                   2,436,000,000      
Unamortized discounts                                   323,000,000      
Revolving credit facility                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Maximum borrowing capacity           $ 1,500,000,000.00                              
Term Loan Facility                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Periodic principal payment                                   1,841,000,000      
Repayments of term loans from asset sale proceeds                                   140,000,000      
Additional voluntary prepayments                                   275,000,000      
Mandatory excess cash flow payment                                   125,000,000      
Revolving credit facility                                   $ 625,000,000      
Series E-1 Tranche B Term Loan Facility                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed             $ 2,950,000,000                            
Series E-1 Tranche B Term Loan Facility | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins                                   3.50%      
Series E-1 Tranche B Term Loan Facility | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins                                   4.50%      
Series A-3 Tranche A Term Loan Facility                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed           $ 250,000,000 $ 226,000,000                            
Quarterly amortization payment                                   $ 99,000,000      
Series A-3 Tranche A Term Loan Facility | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins                                   2.75%      
Series A-3 Tranche A Term Loan Facility | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins                                   3.75%      
Secured Debt                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Periodic principal payment                           $ 1,000,000,000              
Incremental Term Loan Facilities                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Debt issuance cost   $ 85,000,000                                      
Unamortized discounts   21,000,000                                      
Incremental Term Loan Facilities | Salix                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Maximum borrowing capacity   5,150,000,000.00                                     $ 5,150,000,000.00
Series A-4 Tranche Term Loan Facility                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Maximum borrowing capacity   $ 1,000,000,000.00                                      
Quarterly amortization rate, year one   5.00%                                      
Quarterly amortization rate, year two   10.00%                                      
Quarterly amortization rate, year three   20.00%                                      
Series A-4 Tranche Term Loan Facility | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins                                   2.75%      
Series A-4 Tranche Term Loan Facility | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins                                   3.75%      
Series A-4 Tranche Term Loan Facility | Amortization payment period one                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Quarterly amortization payment                                   $ 48,000,000      
Series A-4 Tranche Term Loan Facility | Minimum | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins   0.75%                                      
Series A-4 Tranche Term Loan Facility | Minimum | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins   1.75%                                      
Series A-4 Tranche Term Loan Facility | Maximum | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins   1.25%                                      
Series A-4 Tranche Term Loan Facility | Maximum | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins   2.25%                                      
Series F Tranche B Term Loan Facility                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Maximum borrowing capacity   $ 4,150,000,000.00                                      
Quarterly amortization rate, year one   1.00%                                      
Quarterly amortization payment                                   $ 10,000,000      
Series F Tranche B Term Loan Facility | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins                                   3.75%      
Variable rate floor (as a percent)   1.75%                               1.75%      
Series F Tranche B Term Loan Facility | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins                                   4.75%      
Variable rate floor (as a percent)   0.75%                               0.75%      
Series F Tranche B Term Loan Facility | Minimum | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins   2.00%                                      
Series F Tranche B Term Loan Facility | Minimum | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins   3.00%                                      
Series F Tranche B Term Loan Facility | Maximum | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins   2.25%                                      
Series F Tranche B Term Loan Facility | Maximum | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins   3.25%                                      
Series D-2 Tranche B Term Loan Facility | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins 1.75%                                        
Variable rate floor (as a percent) 1.75%                                        
Series D-2 Tranche B Term Loan Facility | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins 2.75%                                        
Variable rate floor (as a percent) 0.75%                                        
Series D-2 Tranche B Term Loan Facility | Minimum | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Basis spread in future periods 1.75%                                        
Series D-2 Tranche B Term Loan Facility | Minimum | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Basis spread in future periods 2.75%                                        
Series D-2 Tranche B Term Loan Facility | Maximum | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Basis spread in future periods 1.50%                                        
Series D-2 Tranche B Term Loan Facility | Maximum | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Basis spread in future periods 2.50%                                        
Amortization payment period one | Term Loan Facility                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Aggregate principal reduction                                   $ 556,000,000      
Series A1 and A2 Tranche A Term Loan Facilities | Term Loan Facility                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Periodic principal payment                                   260,000,000      
Amortization payment period two | Term Loan Facility                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Aggregate principal reduction                                   $ 610,000,000      
Series A-2 Tranche A Term Loan Facility | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins                                   2.75%      
Series A-2 Tranche A Term Loan Facility | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins                                   3.75%      
Series A-1 Tranche A Term Loan Facility | Base Rate                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins                                   2.75%      
Series A-1 Tranche A Term Loan Facility | LIBOR                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Margins                                   3.75%      
Senior Secured Credit Facilities                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Percentage of net cash proceeds of insurance and condemnation proceeds for property or asset losses                                   100.00%      
Percentage of cash proceeds from issuance of equity securities payable as mandatory prepayments                                   50.00%      
Percentage of cash proceeds from incurrence of debt                                   100.00%      
Percentage of annual excess cash flow                                   50.00%      
Percentage of cash proceeds from asset sales outside the ordinary course of business payable as mandatory prepayments                                   100.00%      
Percentage of capital stock of the entity and domestic subsidiaries pledged as collateral for borrowings                                   100.00%      
Percentage of capital stock of foreign subsidiaries pledged as collateral for borrowings                                   65.00%      
Senior Secured Credit Facilities | Revolving credit facility                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Commitment fee, unutilized commitments, percentage                                   0.50%      
6.875% Senior Notes due in December 2018                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Loss on extinguishment of debt                             $ 20,000,000 $ 18,000,000          
7.00% Senior Notes due in October 2020                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed                         $ 700,000,000                
6.75% Senior Notes due in August 2021                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed                       $ 650,000,000                  
7.25% Senior Notes due in July 2022                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed                     $ 550,000,000                    
6.375% Senior Notes due in October 2020                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed                   $ 1,750,000,000                      
6.75% Senior Notes due August 2018                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed                 $ 1,600,000,000                        
7.50% Senior Notes due July 2021                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed                 $ 1,625,000,000                        
5.625 % Senior Notes due December 2021                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed               $ 900,000,000                          
5.50% Senior Notes due March 2023                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed         $ 1,000,000,000                                
5.375% Senior Notes due March 2020                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed     $ 2,000,000,000                                    
5.875% Senior Notes due May 2023                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed     3,250,000,000                                    
4.50% Senior Notes Due 2023                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed | €       € 1,500                                  
6.125% Senior Notes due April 2025                                          
Long-term debt, net of unamortized debt discount [Line Items]                                          
Amount borrowed     $ 3,250,000,000