XML 61 R33.htm IDEA: XBRL DOCUMENT v3.20.4
Debt (Tables)
12 Months Ended
Dec. 31, 2020
Debt Disclosure [Abstract]  
Debt

Debt consists of the following (in millions):

 

 

 

As of December 31,

 

 

 

2020

 

 

2019

 

Series C senior notes, with a rate of 4¾% due March 2023

 

$

 

 

$

447

 

Series D senior notes, with a rate of 3¾% due October 2023

 

 

399

 

 

 

398

 

Series E senior notes, with a rate of 4% due June 2025

 

 

497

 

 

 

497

 

Series F senior notes, with a rate of 4½% due February 2026

 

 

397

 

 

 

397

 

Series G senior notes, with a rate of 3⅞% due April 2024

 

 

398

 

 

 

397

 

Series H senior notes, with a rate of 3% due December 2029

 

 

640

 

 

 

640

 

Series I senior notes, with a rate of 3½% due September 2030

 

 

734

 

 

 

Total senior notes

 

 

3,065

 

 

 

2,776

 

Credit facility revolver(1)

 

 

1,474

 

 

 

(8

)

Credit facility term loan due January 2024

 

 

498

 

 

 

498

 

Credit facility term loan due January 2025

 

 

499

 

 

 

499

 

Other debt, with an average interest rate of 8.8% and 5.6% at December 31, 2020 and 2019, respectively, maturing through February 2024

 

 

5

 

 

 

29

 

Total debt

 

$

5,541

 

 

$

3,794

 

_________

(1)

There were no outstanding credit facility borrowings at December 31, 2019. Amount shown at December 31, 2019 represents deferred financing costs related to the credit facility revolver.

 

Aggregate Debt Maturities

Aggregate debt maturities are as follows (in millions):

 

 

As of December 31, 2020

 

2021

 

$

 

2022

 

 

 

2023

 

 

400

 

2024

 

 

2,388

 

2025

 

 

1,000

 

Thereafter

 

 

1,800

 

 

 

 

5,588

 

Deferred financing costs

 

 

(30

)

Unamortized discounts, net

 

 

(17

)

 

 

$

5,541

 

 

Reconciliation between Interest Expense and Cash Interest Paid

The following is a reconciliation between interest expense and cash interest paid (in millions):

 

 

 

Year ended December 31,

 

 

 

2020 (2)

 

 

2019

 

 

2018

 

Interest expense

 

$

194

 

 

$

222

 

 

$

176

 

Amortization of debt premiums/discounts, net

 

 

(2

)

 

 

(1

)

 

 

(1

)

Amortization of deferred financing costs

 

 

(6

)

 

 

(5

)

 

 

(6

)

Non-cash losses on debt extinguishment

 

 

(1

)

 

 

(6

)

 

 

 

Change in accrued interest

 

 

(2

)

 

 

9

 

 

 

2

 

Interest paid (1)

 

$

183

 

 

$

219

 

 

$

171

 

___________

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Does not include capitalized interest of $5 million, $4 million and $3 million for 2020, 2019 and 2018, respectively.

(2)

Interest expense and interest paid includes cash prepayment premiums of approximately $35 million and $50 million in 2020 and 2019, respectively.