XML 99 R13.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value of Financial Instruments
3 Months Ended
Mar. 31, 2020
Fair Value of Financial Instruments [Abstract]  
Fair Value of Financial Instruments Disclosure

7.  FAIR VALUE OF FINANCIAL INSTRUMENTS 

The fair value of financial instruments has been estimated by the Company using available market information as of March 31, 2020 and December 31, 2019, and valuation methodologies considered appropriate. The estimates presented in the table below are not necessarily indicative of amounts the Company could realize in a current market exchange (in millions):







 

 

 

 

 

 

 

 

 

 

 



March 31, 2020

 

December 31, 2019



Carrying

 

Estimated Fair

 

Carrying

 

Estimated Fair

 

Amount

 

Value

 

Amount

 

Value

Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

246 

 

$

246 

 

$

216 

 

$

216 

Investments in equity securities

 

114 

 

 

114 

 

 

141 

 

 

141 

Available-for-sale debt securities

 

103 

 

 

103 

 

 

101 

 

 

101 

Trading securities

 

12 

 

 

12 

 

 

12 

 

 

12 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

5⅛% Senior Secured Notes due 2021

 

 -

 

 

 -

 

 

990 

 

 

1,003 

6⅞% Senior Notes due 2022

 

229 

 

 

173 

 

 

229 

 

 

188 

6¼% Senior Secured Notes due 2023

 

2,654 

 

 

2,560 

 

 

3,074 

 

 

3,148 

8⅝% Senior Secured Notes due 2024

 

1,024 

 

 

1,028 

 

 

1,023 

 

 

1,099 

6⅝% Senior Secured Notes due 2025

 

1,421 

 

 

1,379 

 

 

 -

 

 

 -

8% Senior Secured Notes due 2026

 

2,071 

 

 

2,004 

 

 

2,070 

 

 

2,182 

8% Senior Secured Notes due 2027

 

691 

 

 

602 

 

 

691 

 

 

700 

6⅞% Senior Notes due 2028

 

1,678 

 

 

516 

 

 

1,678 

 

 

1,700 

9⅞% Junior-Priority Secured Notes due 2023

 

1,755 

 

 

1,419 

 

 

1,754 

 

 

1,539 

8⅛% Junior-Priority Secured Notes due 2024

 

1,341 

 

 

936 

 

 

1,340 

 

 

1,113 

ABL Facility and other debt

 

401 

 

 

401 

 

 

285 

 

 

285 



The carrying value of the Company’s long-term debt in the above table is presented net of unamortized deferred debt issuance costs. The estimated fair value is determined using the methodologies discussed below in accordance with accounting standards related to the determination of fair value based on the U.S. GAAP fair value hierarchy as discussed in Note 8. The estimated fair value for financial instruments with a fair value that does not equal its carrying value is considered a Level 1 valuation. The Company utilizes the market approach and obtains indicative pricing through publicly available subscription services such as Bloomberg to determine fair values where relevant.

Cash and cash equivalents.  The carrying amount approximates fair value due to the short-term maturity of these instruments (less than three months).

Investments in equity securities. Estimated fair value is based on closing price as quoted in public markets.

Available-for-sale debt securities.  Estimated fair value is based on closing price as quoted in public markets or other various valuation techniques.

Trading securities.  Estimated fair value is based on closing price as quoted in public markets.

5⅛% Senior Secured Notes due 2021.  Estimated fair value is based on the closing market price for these notes.

6⅞% Senior Notes due 2022.  Estimated fair value is based on the closing market price for these notes.

6¼% Senior Secured Notes due 2023.  Estimated fair value is based on the closing market price for these notes.

8⅝% Senior Secured Notes due 2024. Estimated fair value is based on the closing market price for these notes.

6% Senior Secured Notes due 2025.  Estimated fair value is based on the closing market price for these notes.

8% Senior Secured Notes due 2026. Estimated fair value is based on the closing market price for these notes.

8% Senior Secured Notes due 2027. Estimated fair value is based on the closing market price for these notes.

6⅞% Senior Secured Notes due 2028. Estimated fair value is based on the closing market price for these notes.

9⅞% Junior-Priority Secured Notes due 2023. Estimated fair value is based on the closing market price for these notes.

8⅛% Junior-Priority Secured Notes due 2024. Estimated fair value is based on the closing market price for these notes.

ABL Facility and other debt.  The carrying amount of the ABL Facility and all other debt approximates fair value due to the nature of these obligations.

Interest rate swaps.  The fair value of the interest rate swap agreement is the amount at which it could be settled, based on estimates calculated by the Company using a discounted cash flow analysis based on observable market inputs and validated by comparison to estimates obtained from the counterparty. The Company incorporates credit valuation adjustments (“CVAs”) to appropriately reflect both its own nonperformance or credit risk and the respective counterparty’s nonperformance or credit risk in the fair value measurements. In adjusting the fair value of its interest rate swap agreement for the effect of nonperformance or credit risk, the Company has considered the impact of any netting features included in the agreement.

At March 31, 2020, the Company had one interest rate swap with a notional amount of approximately $300 million, a fixed interest rate of 2.892%, a termination date of August 30, 2020, and a fair value of approximately $2 million. The counterparty to the interest rate swap agreement exposes the Company to credit risk in the event of nonperformance by such counterparty. However, at March 31, 2020, the Company does not anticipate nonperformance by the counterparty. The Company does not hold or issue derivative financial instruments for trading purposes.

The Company is exposed to certain risks relating to its ongoing business operations. The risk managed by using derivative instruments is interest rate risk. Companies are required to recognize all derivative instruments as either assets or liabilities at fair value in the condensed consolidated statement of financial position. For derivative instruments that are designated and qualify as cash flow hedges, the effective portion of the gain or loss on the derivative is reported as a component of other comprehensive income (“OCI”) and reclassified into earnings in the same period or periods during which the hedged transactions affect earnings. Gains and losses on the derivative representing either ineffectiveness or hedge components excluded from the assessment of effectiveness are recognized in current earnings.

Assuming no change in interest rates in effect as of March 31, 2020, less than $1 million of interest income resulting from the spread between the fixed and floating rates defined in the interest rate swap agreement will be recognized through its termination date of August 30, 2020.

The following tabular disclosure provides the amount of pre-tax loss recognized as a component of OCI during the three months ended March 31, 2020 and 2019 (in millions):



 

 

 

 

 

 



 

Amount of Pre-Tax Loss



 

Recognized in OCI (Effective Portion)



 

Three Months Ended March 31,

Derivatives in Cash Flow Hedging Relationships

 

2020

 

2019

Interest rate swaps

 

$

(1)

 

$

(2)



The following tabular disclosure provides the location of the effective portion of the pre-tax loss (gain) reclassified from accumulated other comprehensive loss (“AOCL”) into interest expense on the condensed consolidated statements of income (loss) during the three months ended March 31, 2020 and 2019 (in millions):



 

 

 

 

 

 



 

Amount of Pre-Tax Loss (Gain) Reclassified



 

from AOCL into Income (Effective Portion)

Location of Loss (Gain) Reclassified from

 

Three Months Ended March 31,

AOCL into Income (Effective Portion)

 

2020

 

2019

Interest expense, net

 

$

 

$

(1)

The fair values of derivative instruments in the condensed consolidated balance sheets as of March 31, 2020 and December 31, 2019 were as follows (in millions):



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Asset Derivatives

 

 

Liability Derivatives



 

March 31, 2020

 

December 31, 2019

 

 

March 31, 2020

 

December 31, 2019



 

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

 

$