XML 47 R34.htm IDEA: XBRL DOCUMENT v3.20.2
Long-Term Debt (Tables)
9 Months Ended
Sep. 30, 2020
Debt Disclosure [Abstract]  
Summary of Long-Term Debt
Long-term debt consists of the following (in millions):
As of
September 30,
2020
December 31,
2019
Term Loan B (due November 19, 2026)$5,310 $5,350 
Term Loan A (due October 7, 2024)736 750 
2017 4.25% Senior Notes (due May 15, 2024)
1,500 1,500 
2019 3.875% Senior Notes (due January 15, 2028)
750 750 
2020 5.75% Senior Notes (due April 15, 2025)
500 — 
2017 5.00% Senior Notes (due October 15, 2025)
2,800 2,800 
2019 4.375% Senior Notes (due January 15, 2028)
750 750 
TH Facility and other171 81 
Less: unamortized deferred financing costs and deferred issue discount(139)(148)
Total debt, net12,378 11,833 
    Less: current maturities of debt(78)(74)
Total long-term debt$12,300 $11,759 
Summary of Fair Value Measurement
The following table presents the fair value of our variable rate term debt and senior notes, estimated using inputs based on bid and offer prices that are Level 2 inputs, and principal carrying amount (in millions):
As of
September 30,
2020
December 31,
2019
Fair value of our variable term debt and senior notes$12,283 $12,075 
Principal carrying amount of our variable term debt and senior notes12,346 11,900 
Schedule of Interest Expense, Net
Interest expense, net consists of the following (in millions):
Three Months Ended September 30,Nine Months Ended September 30,
2020201920202019
Debt (a)$119 $130 $351 $382 
Finance lease obligations14 16 
Amortization of deferred financing costs and debt issuance discount19 22 
Interest income(1)(5)(8)(14)
    Interest expense, net$129 $137 $376 $406 
(a)Amount includes $15 million and $16 million benefit during the three months ended September 30, 2020 and 2019, respectively, and $56 million and $53 million benefit during the nine months ended September 30, 2020 and 2019, respectively, related to the amortization of the Excluded Component as defined in Note 13, Derivatives.