XML 64 R40.htm IDEA: XBRL DOCUMENT v3.20.4
Debt (Tables)
12 Months Ended
Dec. 31, 2020
Debt Disclosure [Abstract]  
Schedule of long-term debt instruments
Our long-term debt consisted of the following as of December 31, 2020 and 2019:
December 31, 2020December 31, 2019
Principal
Amount
Carrying
Amount
Principal
Amount
Carrying
Amount
($ in millions)
DIP credit facility$— $— $— $— 
Pre-petition revolving credit facility1,929 1,929 1,590 1,590 
Term loan due 20241,500 1,500 1,500 1,470 
11.5% senior secured second lien notes due 2025
2,330 2,330 2,330 3,248 
6.625% senior notes due 2020
176 176 208 208 
6.875% senior notes due 2020
73 73 93 93 
6.125% senior notes due 2021
167 167 167 167 
5.375% senior notes due 2021
127 127 127 127 
4.875% senior notes due 2022
272 272 338 338 
5.75% senior notes due 2023
167 167 209 209 
7.00% senior notes due 2024
624 624 624 624 
6.875% senior notes due 2025
8.00% senior notes due 2025
246 246 246 245 
5.5% convertible senior notes due 2026
1,064 1,064 1,064 765 
7.5% senior notes due 2026
119 119 119 119 
8.00% senior notes due 2026
46 46 46 44 
8.00% senior notes due 2027
253 253 253 253 
Debt issuance costs— — — (44)
Total debt, net9,095 9,095 8,916 9,458 
Less current maturities of long-term debt, net(1,929)(1,929)(385)(385)
Less amounts reclassified to liabilities subject to compromise(7,166)(7,166)— — 
Total long-term debt, net$— $— $8,531 $9,073 
The initial outstanding principal amounts under the Exit Credit Facility and unsecured senior notes were:
February 9, 2021
 ($ in millions)
5.5% Senior Notes due 2026
$500 
5.875% Senior Notes due 2029
500 
Exit Credit Facility - Exit Revolver50 
Exit Credit Facility - Non-Revolving Loan Facility221 
Total$1,271 
Schedule of private exchange offer for outstanding senior unsecured notes
In 2020, we repurchased approximately $160 million aggregate principal amount of the following senior notes for $95 million and recorded an aggregate gain of approximately $65 million.
Notes Repurchased
 ($ in millions)
6.625% senior notes due 2020
$32 
6.875% senior notes due 2020
20 
4.875% senior notes due 2022
66 
5.75% senior notes due 2023
42 
Total$160 
Senior Secured Second Lien Notes. In December 2019, we completed private offers to exchange newly issued 11.5% Senior Secured Second Lien Notes due 2025 (the “Second Lien Notes”) for the following outstanding senior unsecured notes (the “Existing Notes”):
Notes Exchanged
 ($ in millions)
7.00% senior notes due 2024
$226 
8.00% senior notes due 2025
999 
8.00% senior notes due 2026
873 
7.5% senior notes due 2026
281 
8.00% senior notes due 2027
837 
Total$3,216 
We issued at par approximately $919 million of 8.00% Senior Notes due 2026 (“2026 notes”) pursuant to a private exchange offer for the following outstanding senior unsecured notes:
Notes Exchanged
 ($ in millions)
6.625% senior notes due 2020
$229 
6.875% senior notes due 2020
134 
6.125% senior notes due 2021
381 
5.375% senior notes due 2021
140 
Total$884 
Schedule of fair value of debt Fair value is compared to the carrying value, excluding the impact of interest rate derivatives, in the table below:
 December 31, 2020December 31, 2019
Carrying
Amount
Estimated
Fair Value
Carrying
Amount
Estimated
Fair Value
  ($ in millions) 
Short-term debt (Level 1)$— $— $385 $360 
Long-term debt (Level 1)$— $— $753 $622 
Long-term debt (Level 2)$— $— $8,320 $6,085 
Liabilities subject to compromise (Level 1)$982 $43 $— $— 
Liabilities subject to compromise (Level 2)$6,184 $1,694 $— $—