XML 50 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
Debt (Tables)
12 Months Ended
Dec. 31, 2015
Debt

Debt is comprised of the following at December 31, 2015 and 2014:

 

(in millions)

   December 31,
2015
     December 31,
2014
 

Senior Secured Credit Facility Term Loans

   $ 3,067.6       $ 2,024.6   

6 18% Senior Notes due 2022 (a)

     300.0         300.0   

3 34% Senior Notes due 2021 (a)

     321.8         357.9   

5% Senior Notes due 2023 (a)

     300.0         —     

7 12% Senior Subordinated Notes due 2017 (b)

     654.6         650.6   

17/8% Senior Subordinated Convertible Notes due 2018 (c)

     459.3         445.8   

1 12% Senior Subordinated Convertible Notes due 2019 (c)

     234.0         226.0   

1 18% Senior Subordinated Convertible Notes due 2034 (c)

     501.8         484.1   

Securitization Facility

     489.3         479.3   

Non-U.S. borrowings

     40.3         83.2   

Other

     12.3         7.4   
  

 

 

    

 

 

 

Total debt

     6,381.0         5,058.9   
  

 

 

    

 

 

 

Less: current portion

     (593.5      (594.9
  

 

 

    

 

 

 

Total long-term debt

   $ 5,787.5       $ 4,464.0   
  

 

 

    

 

 

 

 

(a) Collectively, the “Senior Notes”
(b) The “Senior Subordinated Notes”
(c) Collectively, the “Senior Subordinated Convertible Notes”
Debt Maturities

The Company’s debt maturities for the five years following December 31, 2015 and thereafter are as follows:

 

Years Ending December 31,

   Amount  
     (in millions)  

2016

   $ 593.5   

2017

     729.3   

2018

     1,167.1   

2019

     976.0   

2020

     995.4   

Thereafter

     2,184.3   
  

 

 

 

Total principal payments

     6,645.6   

Net discount and other

     (264.6
  

 

 

 

Total

   $ 6,381.0   
  

 

 

 
Fair Market Value of Total Debt

At December 31, 2015 and 2014, the approximate fair market value of total debt is as follows:

 

(in millions)

   2015      2014  

Level 1

   $ 1,624       $ 1,413   

Level 2

     4,765         3,741   
  

 

 

    

 

 

 

Total

   $ 6,389       $ 5,154   
  

 

 

    

 

 

 
Senior Subordinated Convertible Notes  
Debt

The effective annual interest rates on the Senior Subordinated Convertible Notes, which are based upon the initial fair valuations, are as follows:

 

2018 Convertible Notes

     5.5

2019 Convertible Notes

     5.6

2034 Convertible Notes

     5.5