XML 39 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
3 Months Ended
Mar. 31, 2018
Debt Disclosure [Abstract]  
Schedule of long-term debt
Our long-term debt consisted of the following as of March 31, 2018 and December 31, 2017:
 
March 31, 2018
 
December 31, 2017
 
Principal
Amount
 
Carrying
Amount
 
Principal
Amount
 
Carrying
Amount
 
($ in millions)
7.25% senior notes due 2018
$
44

 
$
44

 
$
44

 
$
44

Floating rate senior notes due 2019
380

 
380

 
380

 
380

6.625% senior notes due 2020
437

 
437

 
437

 
437

6.875% senior notes due 2020
227

 
227

 
227

 
227

6.125% senior notes due 2021
548

 
548

 
548

 
548

5.375% senior notes due 2021
267

 
267

 
267

 
267

4.875% senior notes due 2022
451

 
451

 
451

 
451

8.00% senior secured second lien notes due 2022
1,416

 
1,870

 
1,416

 
1,895

5.75% senior notes due 2023
338

 
338

 
338

 
338

8.00% senior notes due 2025
1,300

 
1,290

 
1,300

 
1,290

5.5% convertible senior notes due 2026(a)(b)
1,250

 
844

 
1,250

 
837

8.00% senior notes due 2027
1,300

 
1,298

 
1,300

 
1,298

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

 
8

 
9

 
8

Term loan due 2021
1,233

 
1,233

 
1,233

 
1,233

Revolving credit facility
200

 
200

 
781

 
781

Debt issuance costs

 
(60
)
 

 
(63
)
Interest rate derivatives

 
2

 

 
2

Total debt, net
9,400

 
9,377

 
9,981

 
9,973

Less current maturities of long-term debt, net(c)
(53
)
 
(52
)
 
(53
)
 
(52
)
Total long-term debt, net
$
9,347

 
$
9,325

 
$
9,928

 
$
9,921

___________________________________________
(a)
We are required to account for the liability and equity components of our convertible debt instruments separately and to reflect interest expense through the first demand repurchase date, as applicable, at the interest rate of similar nonconvertible debt at the time of issuance. The applicable rates for our 2.25% Contingent Convertible Senior Notes due 2038 and our 5.5% Convertible Senior Notes due 2026 are 8.0% and 11.5%, respectively.
(b)
Prior to maturity under certain circumstances and at the holder’s option, the notes are convertible. During the first quarter of 2018, the price of our common stock was below the threshold level for conversion and, as a result, the holders do not have the option to convert their notes in the second quarter of 2018.
(c)
As of March 31, 2018, current maturities of long-term debt, net includes our 7.25% Senior Notes due December 2018 and our 2.25% Contingent Convertible Notes due December 2038.
Schedule of fair value of debt
Fair value is compared to the carrying value, excluding the impact of interest rate derivatives, in the table below:
 
 
March 31, 2018
 
December 31, 2017
 
 
Carrying
Amount
 
Estimated
Fair Value
 
Carrying
Amount
 
Estimated
Fair Value
 
 
 
 
($ in millions)
 
 
Short-term debt (Level 1)
 
$
52

 
$
53

 
$
52

 
$
53

Long-term debt (Level 1)
 
$
2,635

 
$
2,603

 
$
2,633

 
$
2,629

Long-term debt (Level 2)
 
$
6,690

 
$
6,582

 
$
7,286

 
$
7,301