XML 109 R76.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt and Finance Lease Obligations - C&W Notes (Details)
£ in Millions
1 Months Ended 6 Months Ended 12 Months Ended
Oct. 31, 2019
USD ($)
Jul. 31, 2019
USD ($)
Apr. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
Mar. 31, 2019
GBP (£)
Nov. 30, 2018
USD ($)
Oct. 31, 2018
USD ($)
Oct. 31, 2018
GBP (£)
Jun. 30, 2019
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Jun. 30, 2019
GBP (£)
Oct. 31, 2018
GBP (£)
Debt Instrument [Line Items]                            
Outstanding principal amount                   $ 8,512,500,000 $ 6,710,700,000      
Carrying value                   8,366,400,000 6,669,200,000      
Loss on debt modification and extinguishment, net                   19,800,000 32,100,000 $ 51,800,000    
Percent of principal amount redeemable 40.00%                          
Line of Credit                            
Debt Instrument [Line Items]                            
Extinguishment of debt $ 923,000,000                          
Loss on debt modification and extinguishment, net $ 7,000,000   $ 4,000,000                      
Senior Notes                            
Debt Instrument [Line Items]                            
Loss on debt modification and extinguishment, net     6,000,000           $ 13,000,000          
Sable Senior Notes | Senior Notes                            
Debt Instrument [Line Items]                            
Extinguishment of debt   $ 210,000,000 150,000,000                      
Loss on debt modification and extinguishment, net     $ 4,000,000     $ 11,000,000                
Redemption price   103.438% 105.156%                      
Sable Senior Notes | Senior Notes | 2022                            
Debt Instrument [Line Items]                            
Extinguishment of debt     $ 115,000,000                      
2027 C&W Senior Notes | Line of Credit                            
Debt Instrument [Line Items]                            
Extinguishment of debt     170,000,000                      
2019 C&W Senior Notes | Senior Notes                            
Debt Instrument [Line Items]                            
Extinguishment of debt       $ 120,000,000 £ 91                  
Debt interest expense       $ 9,000,000 £ 7                  
C&W Term Loan B-4 Facility | Line of Credit                            
Debt Instrument [Line Items]                            
Extinguishment of debt     $ 235,000,000                      
Senior Notes                            
Debt Instrument [Line Items]                            
Redemption price             103.00% 103.00%            
Percent of principal amount redeemable                 40.00%       40.00%  
Senior Notes | C&W Notes                            
Debt Instrument [Line Items]                            
Outstanding principal amount                   2,120,000,000.0 $ 1,781,600,000      
Estimated fair value                   2,270,900,000        
Carrying value                   $ 2,102,600,000        
Senior Notes | Sable Senior Notes                            
Debt Instrument [Line Items]                            
Stated interest rate of debt     6.875%                      
Repurchased face amount           275,000,000                
Repurchase amount           $ 294,000,000                
Senior Notes | 2027 C&W Senior Notes Add-on B                            
Debt Instrument [Line Items]                            
Original issue amount   $ 220,000,000                        
Original issue price   103.625%                        
Senior Notes | 2026 C&W Senior Notes                            
Debt Instrument [Line Items]                            
Stated interest rate of debt                   7.50%        
Outstanding principal amount                   $ 500,000,000.0        
Estimated fair value                   542,500,000        
Carrying value                   $ 493,900,000        
Redemption price             107.50% 107.50%            
Senior Notes | 2026 C&W Senior Notes | 2021                            
Debt Instrument [Line Items]                            
Redemption price                   103.75%        
Senior Notes | 2026 C&W Senior Notes | 2022                            
Debt Instrument [Line Items]                            
Redemption price                   101.875%        
Senior Notes | 2026 C&W Senior Notes | 2023                            
Debt Instrument [Line Items]                            
Redemption price                   100.00%        
Senior Notes | 2026 C&W Senior Notes | 2024                            
Debt Instrument [Line Items]                            
Redemption price                   100.00%        
Senior Notes | 2026 C&W Senior Notes | 2025 and thereafter                            
Debt Instrument [Line Items]                            
Redemption price                   100.00%        
Senior Notes | 2027 C&W Senior Notes                            
Debt Instrument [Line Items]                            
Stated interest rate of debt                   6.875%        
Outstanding principal amount                   $ 1,220,000,000.0        
Estimated fair value                   1,305,800,000        
Carrying value                   $ 1,216,600,000        
Percentage of principal amount, limitation on redemption (up to)     10.00%                      
Original issue amount     $ 400,000,000                      
Original issue price     99.195%                      
Redemption price             106.875% 106.875% 100.00%          
Additional basis points used to determine redemption premium                 50.00%       50.00%  
Senior Notes | 2027 C&W Senior Notes | 2021                            
Debt Instrument [Line Items]                            
Redemption price     103.00%                      
Senior Notes | 2027 C&W Senior Notes | 2022                            
Debt Instrument [Line Items]                            
Redemption price     105.75%             103.438%        
Senior Notes | 2027 C&W Senior Notes | 2023                            
Debt Instrument [Line Items]                            
Redemption price                   101.719%        
Senior Notes | 2027 C&W Senior Notes | 2024                            
Debt Instrument [Line Items]                            
Redemption price                   100.859%        
Senior Notes | 2027 C&W Senior Notes | 2025 and thereafter                            
Debt Instrument [Line Items]                            
Redemption price                   100.00%        
Senior Notes | 2027 C&W Senior Secured Notes                            
Debt Instrument [Line Items]                            
Stated interest rate of debt     5.75%                      
Senior Notes | 2027 C&W Senior Secured Notes | 2022                            
Debt Instrument [Line Items]                            
Redemption price                   102.875%        
Senior Notes | 2027 C&W Senior Secured Notes | 2023                            
Debt Instrument [Line Items]                            
Redemption price                   101.438%        
Senior Notes | 2027 C&W Senior Secured Notes | 2024                            
Debt Instrument [Line Items]                            
Redemption price                   100.00%        
Senior Notes | 2027 C&W Senior Secured Notes | 2025 and thereafter                            
Debt Instrument [Line Items]                            
Redemption price                   100.00%        
Senior Notes | 2019 C&W Senior Notes                            
Debt Instrument [Line Items]                            
Stated interest rate of debt                   5.75%        
Outstanding principal amount                   $ 400,000,000.0        
Estimated fair value                   422,600,000        
Carrying value                   392,100,000        
Percentage of principal amount, limitation on redemption (up to)             43.00% 43.00%            
Repurchased face amount                 $ 80,000,000       £ 63  
Repurchase amount             $ 87,000,000             £ 68
Debt interest expense             $ 4,000,000 £ 3            
Senior Notes | Columbus Senior Notes                            
Debt Instrument [Line Items]                            
Extinguishment of debt                   $ 1,250,000,000        
Loss on debt modification and extinguishment, net                 $ 24,000,000          
Senior Notes | 2027 C&W Senior Notes Add-on                            
Debt Instrument [Line Items]                            
Original issue amount     $ 300,000,000                      
Original issue price     99.205%