XML 59 R45.htm IDEA: XBRL DOCUMENT v3.5.0.2
Short And Long-Term Debt Senior Secured Credit Facility (Details) - USD ($)
$ in Millions
1 Months Ended 6 Months Ended
Jul. 31, 2016
Jun. 30, 2016
Jul. 20, 2016
Dec. 31, 2015
Oct. 23, 2015
Mar. 10, 2014
Mar. 05, 2013
Debt Instrument [Line Items]              
Letter of Credit, borrowing capacity   $ 125     $ 125    
Long-Term Debt, Gross [1]   $ 4,062          
Additional Credit Facilities             $ 500
Scenario, Actual              
Debt Instrument [Line Items]              
Senior secured leverage ratio   2.22          
Ratio of Indebtedness to Net Capital Denominator   1.00          
Maximum | Required Covenant Ratio to Receive Additional Credit Facilities              
Debt Instrument [Line Items]              
Senior secured leverage ratio   3.50          
Ratio of Indebtedness to Net Capital Denominator   1.00          
Maximum | Required Covenant Ratio              
Debt Instrument [Line Items]              
Senior secured leverage ratio   4.75          
Ratio of Indebtedness to Net Capital Denominator   1.00          
LIBOR              
Debt Instrument [Line Items]              
Description of variable interest rate basis   LIBOR          
ABR              
Debt Instrument [Line Items]              
Description of variable interest rate basis   ABR          
Revolving Credit Facility              
Debt Instrument [Line Items]              
Debt Maturity Term   5 years          
Term Loan B | LIBOR              
Debt Instrument [Line Items]              
Debt Instrument, Basis Spread on Variable Rate   3.00%          
Debt Instrument, Basis Spread on Variable Rate, Floor   0.75%          
Term Loan B | ABR              
Debt Instrument [Line Items]              
Debt Instrument, Basis Spread on Variable Rate   2.00%          
Debt Instrument, Basis Spread on Variable Rate, Floor   1.75%          
Line of Credit | Revolving Credit Facility              
Debt Instrument [Line Items]              
Line of credit facility borrowing capacity [2],[3]   $ 815     $ 815    
Line of Credit | Revolving Credit Facility | LIBOR | Greater than 3.50 to 1.00              
Debt Instrument [Line Items]              
Debt Instrument, Basis Spread on Variable Rate   2.50%          
Line of Credit | Revolving Credit Facility | LIBOR | Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00              
Debt Instrument [Line Items]              
Debt Instrument, Basis Spread on Variable Rate   2.25%          
Line of Credit | Revolving Credit Facility | LIBOR | Less than 2.50 to 1.00              
Debt Instrument [Line Items]              
Debt Instrument, Basis Spread on Variable Rate   2.00%          
Line of Credit | Revolving Credit Facility | ABR | Greater than 3.50 to 1.00              
Debt Instrument [Line Items]              
Debt Instrument, Basis Spread on Variable Rate   1.50%          
Line of Credit | Revolving Credit Facility | ABR | Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00              
Debt Instrument [Line Items]              
Debt Instrument, Basis Spread on Variable Rate   1.25%          
Line of Credit | Revolving Credit Facility | ABR | Less than 2.50 to 1.00              
Debt Instrument [Line Items]              
Debt Instrument, Basis Spread on Variable Rate   1.00%          
Secured Debt | Term Loan B              
Debt Instrument [Line Items]              
Long-Term Debt, Gross   $ 1,858 [4]   $ 1,867   $ 1,905  
Annual percentage of original principal amount for quarterly amortization payments   1.00%          
Subsequent Event | Secured Debt | Term Loan B              
Debt Instrument [Line Items]              
Repurchased amount of debt     $ 1,858        
Subsequent Event | Secured Debt | New Term Loan B              
Debt Instrument [Line Items]              
Annual percentage of original principal amount for quarterly amortization payments     0.00%        
Face amount of debt     $ 1,100        
Subsequent Event | Secured Debt | New Term Loan A              
Debt Instrument [Line Items]              
Face amount of debt     $ 355        
Subsequent Event | Secured Debt | New Term Loan A | LIBOR | Greater than 3.50 to 1.00              
Debt Instrument [Line Items]              
Debt Instrument, Basis Spread on Variable Rate 2.50%            
Subsequent Event | Secured Debt | New Term Loan A | LIBOR | Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00              
Debt Instrument [Line Items]              
Debt Instrument, Basis Spread on Variable Rate 2.25%            
Subsequent Event | Secured Debt | New Term Loan A | ABR | Greater than 3.50 to 1.00              
Debt Instrument [Line Items]              
Debt Instrument, Basis Spread on Variable Rate 1.50%            
Subsequent Event | Secured Debt | New Term Loan A | ABR | Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00              
Debt Instrument [Line Items]              
Debt Instrument, Basis Spread on Variable Rate 1.25%            
[1] Not included in this table, the Company had $130 million of outstanding letters of credit at June 30, 2016 under the Unsecured Letter of Credit Facility with a weighted average rate of 3.10%. In the second quarter of 2016, the Company moved outstanding letters of credit to the Unsecured Letter of Credit Facility and terminated the synthetic letter of credit facility. As a result, the Company increased the capacity under the Unsecured Letter of Credit Facility by $47 million to $135 million.
[2] As of June 30, 2016, the Company had $815 million of borrowing capacity under its Revolving Credit Facility. On August 2, 2016, the Company had $225 million outstanding borrowings on the Revolving Credit Facility, leaving $590 million of available capacity. The increase in outstanding borrowings compared to June 30, 2016 was a result of amending and reducing the borrowings under the Term Loan B in July 2016. See Note 12, "Subsequent Events" for a description of the transaction.
[3] Interest rates with respect to revolving loans under the Senior Secured Credit Facility at June 30, 2016 are based on, at the Company's option, (a) adjusted LIBOR plus an additional margin or (b) ABR plus an additional margin, in each case subject to adjustment based on the then current senior secured leverage ratio. Based on the previous quarter senior secured leverage ratio, the LIBOR margin was 2.00% and the ABR margin was 1.00% for the three months ended June 30, 2016.
[4] The Term Loan B provides for quarterly amortization payments totaling 1% per annum of the original principal amount. The interest rate with respect to term loans under the Term Loan B is based on, at the Company’s option, (a) adjusted LIBOR plus 3.00% (with a LIBOR floor of 0.75%) or (b) JPMorgan Chase Bank, N.A.’s prime rate ("ABR") plus 2.00% (with an ABR floor of 1.75%).