XML 67 R48.htm IDEA: XBRL DOCUMENT v3.10.0.1
Short And Long-Term Debt Term Loan A Facility (Details) - USD ($)
$ in Millions
6 Months Ended
Jun. 30, 2018
Feb. 28, 2018
Dec. 31, 2017
Jul. 20, 2016
Oct. 23, 2015
Mar. 05, 2013
Debt Instrument [Line Items]            
Long-term debt principal amount [1] $ 3,893          
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 | Secured Debt            
Debt Instrument [Line Items]            
Repurchased amount of debt         $ 435  
Long-term debt principal amount $ 745 [2] $ 750 $ 391      
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 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 | 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 | 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 | 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 | Secured Debt | 2018            
Debt Instrument [Line Items]            
Annual percentage of original principal amount for quarterly amortization payments 2.50%          
Term Loan A | Secured Debt | 2019            
Debt Instrument [Line Items]            
Annual percentage of original principal amount for quarterly amortization payments 2.50%          
Term Loan A | Secured Debt | 2020            
Debt Instrument [Line Items]            
Annual percentage of original principal amount for quarterly amortization payments 5.00%          
Term Loan A | Secured Debt | 2021            
Debt Instrument [Line Items]            
Annual percentage of original principal amount for quarterly amortization payments 7.50%          
Term Loan A | Secured Debt | 2022            
Debt Instrument [Line Items]            
Annual percentage of original principal amount for quarterly amortization payments 10.00%          
Term Loan A-1 | Secured Debt            
Debt Instrument [Line Items]            
Repurchased amount of debt       $ 355    
Long-term debt principal amount $ 0 [3]   $ 342 [2]      
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 is the Company's Unsecured Letter of Credit Facility which had a capacity of $74 million with $65 million utilized at a weighted average rate of 3.24% at June 30, 2018.
[2] The Term Loan A provides for quarterly amortization payments, which commence on June 30, 2018, totaling per annum 2.5%, 2.5%, 5.0%, 7.5% and 10.0% of the original principal amount of the Term Loan A, with the last amortization payment to be made on February 8, 2023. 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 2.25% and the ABR margin was 1.25% for the three months ended June 30, 2018.
[3] Available capacity is subject to maintaining sufficient relocation related assets to collateralize these securitization obligations.