XML 62 R45.htm IDEA: XBRL DOCUMENT v3.7.0.1
Short And Long-Term Debt Term Loan A Facility (Details) - USD ($)
$ in Millions
 6 Months Ended
Jun. 30, 2017
Dec. 31, 2016
Jul. 20, 2016
Oct. 23, 2015
Mar. 05, 2013
Debt Instrument [Line Items]          
Long-term debt principal amount [1] $ 3,750        
Additional Credit Facilities         $ 500
Required Covenant Ratio to Receive Additional Credit Facilities | Maximum          
Debt Instrument [Line Items]          
Ratio of Indebtedness to Net Capital 3.50        
Ratio of Indebtedness to Net Capital Denominator 1.00        
Term Loan A          
Debt Instrument [Line Items]          
Debt Maturity Term 5 years        
Term Loan A | Secured Debt          
Debt Instrument [Line Items]          
Long-term debt principal amount $ 402 [2] $ 413   $ 435  
Term Loan A | Secured Debt | Greater than 3.50 to 1.00 | LIBOR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 2.50%        
Term Loan A | Secured Debt | Greater than 3.50 to 1.00 | ABR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 1.50%        
Term Loan A | Secured Debt | Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00 | LIBOR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 2.25%        
Term Loan A | Secured Debt | Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00 | ABR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 1.25%        
Term Loan A | Secured Debt | Less than 2.50 to 1.00 | LIBOR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 2.00%        
Term Loan A | Secured Debt | Less than 2.50 to 1.00 | ABR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 1.00%        
Term Loan A | Secured Debt | 2016          
Debt Instrument [Line Items]          
Annual percentage of original principal amount for quarterly amortization payments 5.00%        
Term Loan A | Secured Debt | 2017          
Debt Instrument [Line Items]          
Annual percentage of original principal amount for quarterly amortization payments 5.00%        
Term Loan A | Secured Debt | 2018          
Debt Instrument [Line Items]          
Annual percentage of original principal amount for quarterly amortization payments 7.50%        
Term Loan A | Secured Debt | 2019          
Debt Instrument [Line Items]          
Annual percentage of original principal amount for quarterly amortization payments 10.00%        
Term Loan A | Secured Debt | 2020          
Debt Instrument [Line Items]          
Annual percentage of original principal amount for quarterly amortization payments 12.50%        
Term Loan A-1 | Secured Debt          
Debt Instrument [Line Items]          
Long-term debt principal amount $ 346 [3] $ 351 [2] $ 355    
Term Loan A-1 | Secured Debt | Greater than 3.50 to 1.00 | LIBOR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 2.50%        
Term Loan A-1 | Secured Debt | Greater than 3.50 to 1.00 | ABR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 1.50%        
Term Loan A-1 | Secured Debt | Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00 | LIBOR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 2.25%        
Term Loan A-1 | Secured Debt | Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00 | ABR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 1.25%        
Term Loan A-1 | Secured Debt | Less than 2.50 to 1.00 but greater than or equal to 2.00 to 1.00 | LIBOR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 2.00%        
Term Loan A-1 | Secured Debt | Less than 2.50 to 1.00 but greater than or equal to 2.00 to 1.00 | ABR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 1.00%        
Term Loan A-1 | Secured Debt | Less than 2.00 to 1.00 | LIBOR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 1.75%        
Term Loan A-1 | Secured Debt | Less than 2.00 to 1.00 | ABR          
Debt Instrument [Line Items]          
Debt Instrument, Basis Spread on Variable Rate 0.75%        
Term Loan A-1 | Secured Debt | 2017          
Debt Instrument [Line Items]          
Annual percentage of original principal amount for quarterly amortization payments 2.50%        
Term Loan A-1 | Secured Debt | 2018          
Debt Instrument [Line Items]          
Annual percentage of original principal amount for quarterly amortization payments 2.50%        
Term Loan A-1 | Secured Debt | 2019          
Debt Instrument [Line Items]          
Annual percentage of original principal amount for quarterly amortization payments 5.00%        
Term Loan A-1 | Secured Debt | 2020          
Debt Instrument [Line Items]          
Annual percentage of original principal amount for quarterly amortization payments 7.50%        
Term Loan A-1 | Secured Debt | 2021          
Debt Instrument [Line Items]          
Annual percentage of original principal amount for quarterly amortization payments 10.00%        
Term Loan A Facility | Secured Debt          
Debt Instrument [Line Items]          
Additional Credit Facilities       $ 500  
Term Loan A Facility | Secured Debt | Required Covenant Ratio to Receive Additional Credit Facilities | Maximum          
Debt Instrument [Line Items]          
Ratio of Indebtedness to Net Capital 350.00%        
Ratio of Indebtedness to Net Capital Denominator 100.00%        
[1] Not included in this table, the Company had $124 million of outstanding letters of credit at June 30, 2017 under the Unsecured Letter of Credit Facility with a weighted average rate of 2.93%. At June 30, 2017, the capacity of the facility was $131 million.
[2] The Term Loan A provides for quarterly amortization payments, which commenced March 31, 2016, totaling per annum 5%, 5%, 7.5%, 10.0% and 12.5% of the original principal amount of the Term Loan A in 2016, 2017, 2018, 2019 and 2020, respectively. The interest rates with respect to term loans under the Term Loan A 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, 2017.
[3] The Term Loan A-1 provides for quarterly amortization payments, which commenced on September 30, 2016, totaling per annum 2.5%, 2.5%, 5%, 7.5% and 10.0% of the original principal amount of the Term Loan A-1, with the last amortization payment made on June 30, 2021. The interest rates with respect to term loans under the Term Loan A-1 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, 2017.