XML 45 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
9 Months Ended
Sep. 30, 2017
Debt Disclosure [Abstract]  
Schedule of Debt
Our long-term debt consisted of the following as of September 30, 2017 and December 31, 2016:
 
 
September 30, 2017
 
December 31, 2016
 
 
Principal
Amount
 
Carrying
Amount
 
Principal
Amount
 
Carrying
Amount
 
 
($ in millions)
Term loan due 2021
 
$
1,500

 
$
1,500

 
$
1,500

 
$
1,500

6.25% euro-denominated senior notes
due 2017(a)
 

 

 
258

 
258

6.5% senior notes due 2017
 

 

 
134

 
134

7.25% senior notes due 2018
 
44

 
44

 
64

 
64

Floating rate senior notes due 2019
 
380

 
380

 
380

 
380

6.625% senior notes due 2020
 
572

 
572

 
780

 
780

6.875% senior notes due 2020
 
279

 
278

 
279

 
278

6.125% senior notes due 2021
 
550

 
550

 
550

 
550

5.375% senior notes due 2021
 
270

 
270

 
270

 
270

4.875% senior notes due 2022
 
451

 
451

 
451

 
451

8.00% senior secured second lien notes due 2022(b)
 
1,737

 
2,355

 
2,419

 
3,409

5.75% senior notes due 2023
 
338

 
338

 
338

 
338

8.00% senior notes due 2025
 
1,000

 
987

 
1,000

 
985

5.5% convertible senior notes due 2026(c)(d)
 
1,250

 
831

 
1,250

 
811

8.00% senior notes due 2027
 
750

 
750

 

 

2.75% contingent convertible senior notes due 2035
 

 

 
2

 
2

2.5% contingent convertible senior notes due 2037(d)
 

 

 
114

 
112

2.25% contingent convertible senior notes due 2038(d)
 
9

 
8

 
200

 
180

Revolving credit facility
 
645

 
645

 

 

Debt issuance costs
 

 
(62
)
 

 
(64
)
Interest rate derivatives(e)
 

 
2

 

 
3

Total debt, net
 
9,775

 
9,899

 
9,989

 
10,441

Less current maturities of long-term debt, net
 

 

 
(506
)
 
(503
)
Total long-term debt, net(f)
 
$
9,775

 
$
9,899

 
$
9,483

 
$
9,938

___________________________________________
(a)
The principal and carrying amounts shown are based on the exchange rate of $1.0517 to €1.00 as of December 31, 2016. See Foreign Currency Derivatives in Note 8 for information on our related foreign currency derivatives.
(b)
The carrying amounts as of September 30, 2017 and December 31, 2016, include premium amounts of $618 million and $990 million, respectively, associated with a troubled debt restructuring. The premium is being amortized based on the effective yield method.

(c)
The conversion and redemption provisions of our convertible senior notes are as follows:
Optional Conversion by Holders. Prior to maturity under certain circumstances and at the holder’s option, the notes are convertible into cash, our common stock, or a combination of cash and common stock, at our election. One triggering circumstance is when the price of our common stock exceeds a threshold amount during a specified period in a fiscal quarter. Convertibility based on common stock price is measured quarterly. During the Current Quarter, the price of our common stock was below the threshold level and, as a result, the holders do not have the option to convert their notes in the fourth quarter of 2017 under this provision. The notes are also convertible, at the holder’s option, during specified five-day periods if the trading price of the notes is below certain levels determined by reference to the trading price of our common stock. The notes were not convertible under this provision during the Current Quarter. Upon conversion of a convertible senior note, the holder will receive cash, common stock or a combination of cash and common stock, at our election, according to the conversion rate specified in the indenture.
The common stock price conversion threshold amount for the convertible senior notes is 130% of the conversion price of $8.568.
Optional Redemption by the Company. We may redeem the convertible senior notes for cash on or after September 15, 2019, if the price of our common stock exceeds 130% of the conversion price during a specified period at a redemption price of 100% of the principal amount of the notes.
Holders’ Demand Repurchase Rights. The holders of our convertible senior notes may require us to repurchase, in cash, all or a portion of their notes at 100% of the principal amount of the notes upon certain fundamental changes.
(d)
The carrying amounts as of September 30, 2017 and December 31, 2016, are reflected net of discounts of $420 million and $461 million, respectively, associated with the equity component of our convertible and contingent convertible senior notes. This amount is being amortized based on the effective yield method through the first demand repurchase date as applicable.
(e)
See Interest Rate Derivatives in Note 8 for further discussion related to these instruments.
(f)
See Note 16 for information regarding debt transactions subsequent to September 30, 2017.
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments
Fair value is compared to the carrying value, excluding the impact of interest rate derivatives, in the table below. 
 
 
September 30, 2017
 
December 31, 2016
 
 
Carrying
Amount
 
Estimated
Fair Value
 
Carrying
Amount
 
Estimated
Fair Value
 
 
 
 
($ in millions)
 
 
Short-term debt (Level 1)
 
$

 
$

 
$
503

 
$
511

Long-term debt (Level 1)
 
$
2,876

 
$
2,861

 
$
3,271

 
$
3,216

Long-term debt (Level 2)
 
$
7,021

 
$
7,035

 
$
6,664

 
$
6,654