XML 61 R35.htm IDEA: XBRL DOCUMENT v3.19.3
Basis Of Presentation Financial Instruments - Fair Value Indebtedness Table (Details) - USD ($)
$ in Millions
Sep. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Feb. 28, 2018
Long-term debt principal amount [1] $ 3,783      
Securitization obligations outstanding 228   $ 231  
Secured Debt | Term Loan B        
Long-term debt principal amount 1,061 [2]   1,069 $ 1,080
Long-term debt fair value [3] 1,009   1,010  
Secured Debt | Term Loan A        
Long-term debt principal amount 722 [4]   736 $ 750
Long-term debt fair value [3] 695   707  
Senior Notes | 4.50% Senior Notes        
Long-term debt principal amount 0 $ 450 450  
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] 547   524  
Senior Notes | 4.875% Senior Notes        
Long-term debt principal amount 407   500  
Long-term debt fair value [3] 377   434  
Senior Notes | 9.375% Senior Notes        
Long-term debt principal amount 550 $ 550 0  
Long-term debt fair value [3] 507   0  
Line of Credit | Revolving Credit Facility        
Line of credit facility outstanding 265 [5],[6]   270  
Line of credit facility fair value [3] 265   270  
Securitization obligations        
Securitization obligations outstanding 228   231  
Securitization obligations fair value [3] $ 228   $ 231  
[1] Not included in this table is the Company's Unsecured Letter of Credit Facility which had a capacity of $66 million with $56 million utilized at a weighted average rate of 3.33% at September 30, 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] 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 September 30, 2019.
[5] As of September 30, 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. On November 5, 2019, the Company had $255 million in outstanding borrowings under the Revolving Credit Facility and $27 million of outstanding letters of credit.
[6] Interest rates with respect to revolving loans under the Senior Secured Credit Facility at September 30, 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 September 30, 2019.