XML 43 R32.htm IDEA: XBRL DOCUMENT v3.3.0.814
Debt (Tables)
9 Months Ended
Sep. 30, 2015
Debt  
Long-term Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

    

2015

    

2014

    

2014

 

Secured Credit Agreement:

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility:

 

 

 

 

 

 

 

 

 

 

Revolving Loans

 

$

220

 

$

 —

 

$

 —

 

Term Loans:

 

 

 

 

 

 

 

 

 

 

Term Loan A

 

 

1,546

 

 

 

 

 

 

 

Term Loan A (€279 million at September 30, 2015)

 

 

309

 

 

 

 

 

 

 

Term Loan B

 

 

563

 

 

 

 

 

 

 

Previous Secured Credit Agreement:

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility:

 

 

 

 

 

 

 

 

 

 

Revolving Loans

 

 

 

 

 

 

 

 

60

 

Term Loans:

 

 

 

 

 

 

 

 

 

 

Term Loan B (USD tranche)

 

 

 

 

 

404

 

 

404

 

Term Loan C (CAD tranche)

 

 

 

 

 

70

 

 

73

 

Term Loan D (EURO tranche)

 

 

 

 

 

103

 

 

108

 

Senior Notes:

 

 

 

 

 

 

 

 

 

 

3.00%, Exchangeable, due 2015

 

 

 

 

 

18

 

 

614

 

7.375%, due 2016

 

 

 

 

 

594

 

 

592

 

6.75%, due 2020 (€500 million)

 

 

557

 

 

603

 

 

629

 

4.875%, due 2021 (€330 million)

 

 

367

 

 

397

 

 

415

 

5.00%, due 2022

 

 

494

 

 

493

 

 

 

 

5.875%, due 2023

 

 

679

 

 

 

 

 

 

 

5.375%, due 2025

 

 

296

 

 

295

 

 

 

 

6.375%, due 2025

 

 

293

 

 

 

 

 

 

 

Senior Debentures:

 

 

 

 

 

 

 

 

 

 

7.80%, due 2018

 

 

250

 

 

249

 

 

249

 

Capital Leases

 

 

60

 

 

63

 

 

61

 

Other

 

 

32

 

 

29

 

 

19

 

Total long-term debt

 

 

5,666

 

 

3,318

 

 

3,224

 

Less amounts due within one year

 

 

57

 

 

361

 

 

805

 

Long-term debt

 

$

5,609

 

$

2,957

 

$

2,419

 

 

Information related to accounts receivable securitization program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

    

2015

    

2014

    

2014

    

 

Balance (included in short-term loans)

 

$

173

 

$

122

 

$

242

 

 

Weighted average interest rate

 

 

1.11

%  

 

1.41

%  

 

0.57

%  

 

 

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

Fair values at September 30, 2015 of the Company’s significant fixed rate debt obligations are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

Indicated

 

 

 

 

    

Amount

    

Market Price

    

Fair Value

 

Senior Notes:

 

 

 

 

 

 

 

 

 

 

6.75%, due 2020 (€500 million)

 

$

563

 

$

114.56

 

$

645

 

4.875%, due 2021 (€330 million)

 

 

371

 

 

105.38

 

 

391

 

5.00%, due 2022

 

 

500

 

 

95.00

 

 

475

 

5.875%, due 2023

 

 

700

 

 

100.75

 

 

705

 

5.375%, due 2025

 

 

300

 

 

96.75

 

 

290

 

6.375%, due 2025

 

 

300

 

 

100.75

 

 

302

 

Senior Debentures:

 

 

 

 

 

 

 

 

 

 

7.80%, due 2018

 

 

250

 

 

109.78

 

 

274