XML 38 R24.htm IDEA: XBRL DOCUMENT v3.21.2
Debt (Tables)
9 Months Ended
Sep. 30, 2021
Schedule of debt

Principal amount

Carrying amount

 

September 30, 

December 31,

 

September 30, 

December 31,

 

2021

    

2020

  

 

2021

    

2020

  

6.375% Senior Notes due December 2021

$

38

$

38

$

38

$

38

5.52% Senior Secured Notes due May 2022

42

111

42

111

3.80% Senior Notes due October 2022

27

27

27

27

0.50% Exchangeable Senior Bonds due January 2023

140

463

140

462

5.375% Senior Secured Notes due May 2023

338

364

336

360

5.875% Senior Secured Notes due January 2024

462

585

457

577

7.75% Senior Secured Notes due October 2024

330

360

325

354

6.25% Senior Secured Notes due December 2024

344

375

339

369

6.125% Senior Secured Notes due August 2025

402

468

396

461

7.25% Senior Notes due November 2025

411

411

406

405

4.00% Senior Guaranteed Exchangeable Bonds due December 2025

294

263

7.50% Senior Notes due January 2026

569

569

565

565

2.50% Senior Guaranteed Exchangeable Bonds due January 2027

238

238

271

277

11.50% Senior Guaranteed Notes due January 2027

687

687

1,078

1,139

6.875% Senior Secured Notes due February 2027

550

550

544

542

8.00% Senior Notes due February 2027

612

612

607

606

7.45% Notes due April 2027

52

52

52

51

8.00% Debentures due April 2027

22

22

22

22

7.00% Notes due June 2028

261

261

265

266

7.50% Notes due April 2031

396

396

394

394

6.80% Senior Notes due March 2038

610

610

605

605

7.35% Senior Notes due December 2041

177

177

176

176

Total debt

7,002

7,376

7,348

7,807

Less debt due within one year

6.375% Senior Notes due December 2021

38

38

38

38

5.52% Senior Secured Notes due May 2022

42

93

42

92

5.375% Senior Secured Notes due May 2023

63

47

62

46

5.875% Senior Secured Notes due January 2024

110

83

107

80

7.75% Senior Secured Notes due October 2024

60

60

58

58

6.25% Senior Secured Notes due December 2024

62

62

61

60

6.125% Senior Secured Notes due August 2025

66

66

64

64

2.50% Senior Guaranteed Exchangeable Bonds due January 2027

6

6

11.50% Senior Guaranteed Notes due January 2027

70

61

6.875% Senior Secured Notes due February 2027

69

67

Total debt due within one year

510

449

575

505

Total long-term debt

$

6,492

$

6,927

 

$

6,773

$

7,302

Scheduled maturities of debt

    

Principal

    

Other

    

 

    

installments

    

installments

    

Total

 

Twelve months ending September 30,

2022

$

510

$

76

$

586

2023

782

76

858

2024

540

77

617

2025

593

77

670

2026

1,357

78

1,435

Thereafter

3,220

40

3,260

Total installments of debt

$

7,002

$

424

7,426

Total debt-related balances, net

(78)

Total carrying amount of debt

$

7,348

Schedule of debt retirements

Nine months ended September 30,

2021

2020

  

Exchanged

  

Repurchased

  

Total

  

Exchanged

  

Redeemed

  

Repurchased

  

Total

6.50% Senior Notes due November 2020

$

$

$

$

$

$

15

$

15

6.375% Senior Notes due December 2021

37

68

105

3.80% Senior Notes due October 2022

136

16

152

0.50% Exchangeable Senior Bonds due January 2023

323

323

397

4

401

5.375% Senior Secured Notes due May 2023

10

10

21

21

9.00% Senior Notes due July 2023

714

714

5.875% Senior Secured Notes due January 2024

41

41

7.25% Senior Notes due November 2025

207

207

7.50% Senior Notes due January 2026

181

181

8.00% Senior Notes due February 2027

138

138

7.45% Notes due April 2027

35

35

8.00% Debentures due April 2027

35

35

7.00% Notes due June 2028

39

39

7.50% Notes due April 2031

192

192

6.80% Senior Notes due March 2038

390

390

7.35% Senior Notes due December 2041

123

123

Aggregate principal amount restructured or retired

$

323

$

51

$

374

$

1,910

$

714

$

124

$

2,748

Aggregate cash payment

$

11

$

51

$

62

$

9

$

767

$

91

$

867

Aggregate principal amount of debt issued in exchanges

$

294

$

$

294

$

925

$

$

$

925

Aggregate net gain, three-month period

$

$

$

$

428

$

$

21

$

449

Aggregate net gain (loss), nine-month period

$

51

$

$

51

$

428

$

(65)

$

33

$

396

Exchanged  
Schedule of debt

Exchange terms—At September 30, 2021, the (a) current exchange rates, expressed as the number of Transocean Ltd. shares per $1,000 note, (b) implied exchange prices per Transocean Ltd. share and (c) aggregate shares, expressed in millions, issuable upon exchange of our exchangeable bonds were as follows:

Implied

    

Exchange

    

exchange

    

Shares

    

    

rate

    

price

    

issuable

    

0.50% Exchangeable Senior Bonds due January 2023

97.29756

$

10.28

13.6

4.00% Senior Guaranteed Exchangeable Bonds due December 2025

190.47620

5.25

56.0

2.50% Senior Guaranteed Exchangeable Bonds due January 2027

162.16260

6.17

38.6

Effective interest rates and fair values—At September 30, 2021, the effective interest rates and estimated fair values of our exchangeable bonds were as follows (in millions, except effective interest rates):

    

    

    

    

Effective

    

Fair

    

    

    

    

    

interest rate

    

value

    

0.50% Exchangeable Senior Bonds due January 2023

0.5%

$

119

4.00% Senior Guaranteed Exchangeable Bonds due December 2025

6.9%

317

2.50% Senior Guaranteed Exchangeable Bonds due January 2027

0.0%

233