XML 236 R141.htm IDEA: XBRL DOCUMENT v3.20.1
Debt - Credit Facilities (Details) - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Debt Instrument [Line Items]    
Total debt principal $ 6,759,000,000 $ 7,086,000,000
Secured Debt | Secured credit facilities    
Debt Instrument [Line Items]    
Minimum liquidity, initial period 525,000,000  
Minimum liquidity, subsequent period 400,000,000  
Total debt principal 5,662,000,000 $ 5,662,000,000
Secured Debt | $400 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity 400,000,000  
Repayments before maturity 47,000,000  
Final Repayment 88,000,000  
Total debt principal 135,000,000  
Book value of collateral vessels $ 150,000,000  
Secured Debt | $400 million facility | LIBOR    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 3.50%  
Secured Debt | $2,000 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 2,000,000,000  
Repayments before maturity 248,000,000  
Final Repayment 660,000,000  
Total debt principal 908,000,000  
Book value of collateral vessels $ 732,000,000  
Secured Debt | $2,000 million facility | LIBOR    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 3.00%  
Secured Debt | $440 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 440,000,000  
Repayments before maturity 23,000,000  
Final Repayment 41,000,000  
Total debt principal 64,000,000  
Book value of collateral vessels $ 58,000,000  
Secured Debt | $440 million facility | LIBOR    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 4.25%  
Secured Debt | $1,450 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 1,450,000,000  
Repayments before maturity 88,000,000  
Final Repayment 235,000,000  
Total debt principal 323,000,000  
Book value of collateral vessels $ 332,000,000  
Secured Debt | $1,450 million facility | LIBOR | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 3.35%  
Secured Debt | $1,450 million facility | LIBOR | Maximum    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 4.00%  
Secured Debt | $360 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 360,000,000  
Repayments before maturity 73,000,000  
Final Repayment 137,000,000  
Total debt principal 210,000,000  
Book value of collateral vessels $ 191,000,000  
Secured Debt | $360 million facility | LIBOR    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 3.75%  
Secured Debt | $300 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 300,000,000  
Repayments before maturity 48,000,000  
Final Repayment 96,000,000  
Total debt principal 144,000,000  
Book value of collateral vessels $ 107,000,000  
Secured Debt | $300 million facility | LIBOR    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 4.00%  
Secured Debt | $1,750 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 1,750,000,000  
Repayments before maturity 299,000,000  
Final Repayment 576,000,000  
Total debt principal 875,000,000  
Book value of collateral vessels $ 865,000,000  
Secured Debt | $1,750 million facility | LIBOR | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 3.50%  
Secured Debt | $1,750 million facility | LIBOR | Maximum    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 3.90%  
Secured Debt | $450 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 450,000,000  
Repayments before maturity 54,000,000  
Final Repayment 211,000,000  
Total debt principal 265,000,000  
Book value of collateral vessels $ 275,000,000  
Secured Debt | $450 million facility | LIBOR    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 3.50%  
Secured Debt | $1,500 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 1,500,000,000  
Repayments before maturity 355,000,000  
Final Repayment 770,000,000  
Total debt principal 1,125,000,000  
Book value of collateral vessels $ 1,020,000,000  
Secured Debt | $1,500 million facility | LIBOR | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 2.70%  
Secured Debt | $1,500 million facility | LIBOR | Maximum    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 4.78%  
Secured Debt | $1,350 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 1,350,000,000  
Repayments before maturity 351,000,000  
Final Repayment 594,000,000  
Total debt principal 945,000,000  
Book value of collateral vessels $ 895,000,000  
Secured Debt | $1,350 million facility | LIBOR    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 3.00%  
Secured Debt | $950 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 950,000,000  
Repayments before maturity 198,000,000  
Final Repayment 368,000,000  
Total debt principal 566,000,000  
Book value of collateral vessels $ 648,000,000  
Secured Debt | $950 million facility | LIBOR | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 3.00%  
Secured Debt | $950 million facility | LIBOR | Maximum    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 4.42%  
Secured Debt | $450 million facility (2015)    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 450,000,000  
Repayments before maturity 63,000,000  
Final Repayment 39,000,000  
Total debt principal 102,000,000  
Book value of collateral vessels $ 176,000,000  
Secured Debt | $450 million facility (2015) | LIBOR    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 3.85%  
Secured Debt | Credit facilities contained within variable interest entities    
Debt Instrument [Line Items]    
Total debt principal $ 621,000,000  
Secured Debt | $390 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity 390,000,000  
Repayments before maturity 43,000,000  
Final Repayment 144,000,000  
Total debt principal 187,000,000  
Book value of collateral vessels 271,000,000  
Secured Debt | $375 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity 375,000,000  
Repayments before maturity 53,000,000  
Final Repayment 149,000,000  
Total debt principal 202,000,000  
Book value of collateral vessels 322,000,000  
Secured Debt | $475 million facility    
Debt Instrument [Line Items]    
Maximum borrowing capacity 475,000,000  
Repayments before maturity 52,000,000  
Final Repayment 180,000,000  
Total debt principal 232,000,000  
Book value of collateral vessels 191,000,000  
Secured Debt | ACE Facility    
Debt Instrument [Line Items]    
Final Repayment 63,000,000  
Ability to defer final repayment $ 437,000,000  
Secured Debt | ACE Facility | LIBOR    
Debt Instrument [Line Items]    
Basis spread on variable rate (as a percent) 5.50%  
Asia Offshore Drilling Ltd    
Debt Instrument [Line Items]    
Noncontrolling interest, ownership percentage by parent 66.24%  
Asia Offshore Drilling Ltd | Secured Debt | $360 million facility    
Debt Instrument [Line Items]    
Noncontrolling interest, ownership percentage by parent 67.00%