XML 60 R37.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Schedule of long-term debt
Our long-term debt consisted of the following as of December 31, 2018 and 2017:
 
December 31, 2018
 
December 31, 2017
 
Principal
Amount
 
Carrying
Amount
 
Principal
Amount
 
Carrying
Amount
 
($ in millions)
7.25% senior notes due 2018

 

 
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(a)

 

 
1,416

 
1,895

5.75% senior notes due 2023
338

 
338

 
338

 
338

7.00% senior notes due 2024
850

 
850

 

 

8.00% senior notes due 2025
1,300

 
1,291

 
1,300

 
1,290

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

 
866

 
1,250

 
837

7.5% senior notes due 2026
400

 
400

 

 

8.00% senior notes due 2027
1,300

 
1,299

 
1,300

 
1,298

2.25% contingent convertible senior notes due 2038(b)(d)
1

 
1

 
9

 
8

Term loan due 2021

 

 
1,233

 
1,233

Revolving credit facility
419

 
419

 
781

 
781

Debt issuance costs

 
(53
)
 

 
(63
)
Interest rate derivatives

 
1

 

 
2

Total debt, net
8,168

 
7,722

 
9,981

 
9,973

Less current maturities of long-term debt, net(e)
(381
)
 
(381
)
 
(53
)
 
(52
)
Total long-term debt, net
$
7,787

 
$
7,341

 
$
9,928

 
$
9,921

___________________________________________
(a)
The carrying amount as of December 31, 2017 included a premium amount of $479 million associated with a troubled debt restructuring. The premium was being amortized based on the effective yield method.
(b)
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.
(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. The notes may be converted 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 fourth quarter of 2018, 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 first quarter of 2019 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 year ended December 31, 2018. 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 December 31, 2018 and 2017, are reflected net of discounts of $384 million and $414 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)
As of December 31, 2018, net current maturities of long-term debt includes our Floating Rate Senior Notes due April 2019 and our 2.25% Contingent Convertible Senior Notes due 2038.
Schedule of debt maturities
Debt maturities for the next five years and thereafter are as follows:
 
 
Principal Amount
of Debt Securities
 
 
($ in millions)
2019
 
$
381

2020
 
664

2021
 
815

2022
 
451

2023
 
757

Thereafter
 
5,100

Total
 
$
8,168

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:
 
 
December 31, 2018
 
December 31, 2017
 
 
Carrying
Amount
 
Estimated
Fair Value
 
Carrying
Amount
 
Estimated
Fair Value
 
 
 
 
($ in millions)
 
 
Short-term debt (Level 1)
 
$
381

 
$
379

 
$
52

 
$
53

Long-term debt (Level 1)
 
$
3,495

 
$
3,173

 
$
2,633

 
$
2,629

Long-term debt (Level 2)
 
$
3,846

 
$
3,644

 
$
7,286

 
$
7,301