XML 49 R28.htm IDEA: XBRL DOCUMENT v3.19.1
Basis Of Presentation Financial Instruments - Fair Value Indebtedness Table (Details) - USD ($)
$ in Millions
Mar. 31, 2019
Dec. 31, 2018
Feb. 28, 2018
Long-term debt principal amount [1] $ 3,995    
Securitization obligations outstanding 187 $ 231  
Secured Debt | Term Loan B      
Long-term debt principal amount 1,067 [2] 1,069 $ 1,080
Long-term debt fair value [3] 1,035 1,010  
Secured Debt | Term Loan A      
Long-term debt principal amount 731 [4] 736 $ 750
Long-term debt fair value [3] 721 707  
Senior Notes | 4.50% Senior Notes      
Long-term debt principal amount 0 450  
Long-term debt fair value [3] 0 447  
Senior Notes | 5.25% Senior Notes      
Long-term debt principal amount 550 550  
Long-term debt fair value [3] 554 524  
Senior Notes | 4.875% Senior Notes      
Long-term debt principal amount 500 500  
Long-term debt fair value [3] 466 434  
Senior Notes | 9.375% Senior Notes      
Long-term debt principal amount 550 0  
Long-term debt fair value [3] 565 0  
Line of Credit | Revolving Credit Facility      
Line of credit facility outstanding 410 [5],[6] 270  
Line of credit facility fair value [3] 410 270  
Securitization obligations      
Securitization obligations outstanding 187 231  
Securitization obligations fair value [3] $ 187 $ 231  
[1] Not included in this table is the Company's Unsecured Letter of Credit Facility which had a capacity of $66 million with $59 million utilized at a weighted average rate of 3.33% at March 31, 2019.
[2] 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 2.25% (with a LIBOR floor of 0.75%) or (b) ABR plus 1.25% (with an ABR floor of 1.75%).
[3] (a)The fair value of the Company's indebtedness is categorized as Level II.
[4] The Term Loan A provides for quarterly amortization payments, which commenced 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 balance of the Term Loan A due at maturity on February 8, 2023. The interest rates with respect to 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's senior secured leverage ratio, the LIBOR margin was 2.25% and the ABR margin was 1.25% for the three months ended March 31, 2019.
[5] As of March 31, 2019, the Company had $1,425 million of borrowing capacity under its Revolving Credit Facility. The Revolving Credit Facility expires in February 2023 but is classified on the balance sheet as current due to the revolving nature and terms and conditions of the facility. In March 2019, the Company increased the borrowing capacity under its Revolving Credit Facility to $1,425 million from $1,400 million. On April 30, 2019, the Company had $470 million in outstanding borrowings under the Revolving Credit Facility.
[6] Interest rates with respect to revolving loans under the Senior Secured Credit Facility at March 31, 2019 were based on, at the Company's option, (a) adjusted London Interbank Offering Rate ("LIBOR") plus an additional margin or (b) JP Morgan Chase Bank, N.A.'s prime rate ("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's senior secured leverage ratio, the LIBOR margin was 2.25% and the ABR margin was 1.25% for the three months ended March 31, 2019.