XML 55 R35.htm IDEA: XBRL DOCUMENT v3.19.1
Fair Value of Financial Instruments (Tables)
3 Months Ended
Mar. 31, 2019
Fair Value of Financial Instruments [Abstract]  
Schedule of Estimated Fair Value of Financial Instruments, by Balance Sheet Grouping



 

 

 

 

 

 

 

 

 

 

 



March 31, 2019

 

December 31, 2018



Carrying

 

Estimated Fair

 

Carrying

 

Estimated Fair

 

Amount

 

Value

 

Amount

 

Value

Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

277 

 

$

277 

 

$

196 

 

$

196 

Investments in equity securities

 

131 

 

 

131 

 

 

137 

 

 

137 

Available-for-sale securities

 

95 

 

 

95 

 

 

93 

 

 

93 

Trading securities

 

11 

 

 

11 

 

 

11 

 

 

11 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Contingent Value Right

 

 -

 

 

 -

 

 

 -

 

 

 -

Credit Facility

 

 -

 

 

 -

 

 

1,602 

 

 

1,564 

8% Senior Notes due 2019

 

155 

 

 

153 

 

 

155 

 

 

146 

7⅛% Senior Notes due 2020

 

121 

 

 

115 

 

 

121 

 

 

100 

5⅛% Senior Secured Notes due 2021

 

985 

 

 

983 

 

 

984 

 

 

934 

6⅞% Senior Notes due 2022

 

2,596 

 

 

1,745 

 

 

2,593 

 

 

1,175 

6¼% Senior Secured Notes due 2023

 

3,069 

 

 

2,919 

 

 

3,067 

 

 

2,819 

8⅝% Senior Secured Notes due 2024

 

1,022 

 

 

1,034 

 

 

1,021 

 

 

1,025 

8% Senior Secured Notes due 2026

 

1,572 

 

 

1,536 

 

 

 -

 

 

 -

Junior-Priority Secured Notes due 2023

 

1,751 

 

 

1,444 

 

 

1,750 

 

 

1,380 

Junior-Priority Secured Notes due 2024

 

1,339 

 

 

1,011 

 

 

1,338 

 

 

976 

ABL Facility and other debt

 

762 

 

 

762 

 

 

734 

 

 

734 



Schedule of Interest Rate Swaps



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

Asset (Liability)

 



 

Notional Amount

 

 

 

 

 

 

Fair Value

 

Swap #

 

(in millions)

 

Fixed Interest Rate

 

Termination Date

 

(in millions)

 

1

 

$

200 

 

2.515 

%

 

August 30, 2019

 

$

 -

 

2

 

 

200 

 

2.613 

%

 

August 30, 2019

 

 

 -

 

3

 

 

300 

 

2.892 

%

 

August 30, 2020

 

 

(2)

 



 

 

 

 

 

 

 

 

 

 

 

 



Schedule of Pre-tax Gain (Loss) Recognized as a Component of Other Comprehensive Income



 

 

 

 

 

 

 



 

Amount of Pre-Tax (Loss) Gain



 

Recognized in OCI (Effective Portion)

Derivatives in Cash Flow Hedging

 

Three Months Ended March 31,

Relationships

 

2019

 

2018

 

Interest rate swaps

 

$

(2)

 

$

17 

 



Schedule of Effective Portion of the Pre-tax Loss Reclassified from AOCL into Interest Expense on the Consolidated Statements of Income



 

 

 

 

 

 



 

Amount of Pre-Tax (Gain) Loss Reclassified



 

from AOCL into Income (Effective Portion)

Location of (Gain) Loss Reclassified from

 

Three Months Ended March 31,

AOCL into Income (Effective Portion)

 

2019

 

2018

Interest expense, net

 

$

(1)

 

$



Schedule of the Fair Value of Derivative Instruments in the Consolidated Balance Sheet



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Asset Derivatives

 

 

Liability Derivatives



 

March 31, 2019

 

December 31, 2018

 

 

March 31, 2019

 

December 31, 2018



 

Balance

 

 

 

 

Balance

 

 

 

 

 

Balance

 

 

 

 

Balance

 

 

 



 

Sheet

 

 

 

 

Sheet

 

 

 

 

 

Sheet

 

 

 

 

Sheet

 

 

 



 

Location

 

 

Fair Value

 

Location

 

 

Fair Value

 

 

Location

 

 

Fair Value

 

Location

 

 

Fair Value

Derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

designated as

 

Other

 

 

 

 

Other

 

 

 

 

 

Other

 

 

 

 

Other

 

 

 

hedging

 

assets,

 

 

 

 

assets,

 

 

 

 

 

long-term

 

 

 

 

long-term

 

 

 

instruments

 

net

 

$

 -

 

net

 

$

 

 

liabilities

 

$

 

liabilities

 

$