XML 141 R45.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Short-Term Debt

Short-term debt
 
2019
 
2018
Short-term bank borrowings

 

Current portion of long-term debt (*)

 
1,107

Total

 
1,107

(*) 
Net of adjustment for debt issuance costs.
Schedule of Outstanding Debt
The following table summarizes the outstanding long-term debt as of December 31, 2019 and 2018:
 
2019
 
2018
 
Maturities
 
Amount
 
Effective
rate
 
Amount
 
Effective
rate
Fixed-rate 4.125% senior unsecured notes
Jun, 2020
 

 
4.125
 
600

 
4.125
Fixed-rate 4.125% senior unsecured notes
Jun, 2021
 
1,350

 
4.125
 
1,350

 
4.125
Fixed-rate 4.625% senior unsecured notes
Jun, 2022
 
400

 
4.625
 
400

 
4.625
Fixed-rate 3.875% senior unsecured notes
Sep, 2022
 
1,000

 
3.875
 
1,000

 
3.875
Fixed-rate 4.625% senior unsecured notes
Jun, 2023
 
900

 
4.625
 
900

 
4.625
Fixed-rate 4.875% senior unsecured notes
Mar, 2024
 
1,000

 
4.875
 
1,000

 
4.875
Fixed-rate 5.35% senior unsecured notes
Mar, 2026
 
500

 
5.350
 
500

 
5.350
Fixed-rate 3.875% senior unsecured notes
Jun, 2026
 
750

 
3.875
 

 
Fixed-rate 5.55% senior unsecured notes
Dec, 2028
 
500

 
5.550
 
500

 
5.550
Fixed-rate 4.3% senior unsecured notes
Jun, 2029
 
1,000

 
4.300
 

 
Fixed-rate 1% cash convertible notes
Dec, 2019
 

 
1.000
 
1,150

 
1.000
Floating-rate revolving credit facility (RCF)
Jun, 2024
 

 
 
 

 
Total principal
 
 
7,400

 
 
 
7,400

 
 
Liabilities arising from capital lease transactions
 
 

 
 
 
27

 
 
Unamortized discounts, premiums and debt
issuance costs
 
 
(35
)
 
 
 
(31
)
 
 
Fair value of embedded cash conversion option
 
 

 
 
 
(42
)
 
 
Total debt, including unamortized discounts,
premiums, debt issuance costs and fair value
adjustments
 
 
7,365

 
 
 
7,354

 
 
Current portion of long-term debt
 
 

 
 
 
(1,107
)
 
 
Long-term debt
 
 
7,365

 
 
 
6,247

 
 

Schedule of Long-Term Debt
 
Range of interest rates
 
Average rate of interest
 
Principal amount outstanding
2019
 
Due in 2020
 
Due after 2020
 
Due after 2024
 
Average remaining term
(in years)
 
Principal amount
outstanding
2018
USD notes
3.9%-5.6%

 
4.5
%
 
7,400

 

 
7,400

 
2,750

 
4.7
 
6,250

2019 Cash Convertible Senior Notes
1.0
%
 
1.0
%
 

 

 

 

 
 
 
1,150

Revolving Credit Facility (1)
%
 
%
 

 

 

 

 
 
 

Bank borrowings
%
 
%
 

 

 

 

 
 
 

Liabilities arising from capital lease transactions


 


 
 
 
 
 
 
 
 
 
 
 
27

 
 
 
4.5
%
 
7,400

 

 
7,400

 
2,750

 
4.7
 
7,427

(1)
We do not have any borrowings under the $1,500 million Revolving Credit Facility as of December 31, 2019 and 2018.
Principal Amounts of Long-Term Debt
As of December 31, 2019, the following principal amounts of long-term debt are due in the next 5 years:
2020

2021
1,350

2022
1,400

2023
900

2024
1,000

Due after 5 years
2,750

 
7,400


Summary of Principal Amount, Unamortized Debt Discount and Net Carrying Amount of Liability Component
The principal amount, unamortized debt discount and net carrying amount of the liability component of the 2019 Cash Convertible Senior Notes as of December 31, 2018 was as follows:
(in millions)
 
2018
Principal amount of 2019 Cash Convertible Senior Notes
 
1,150

Unamortized debt discount of 2019 Cash Convertible Senior Notes
 
45

Net liability of 2019 Cash Convertible Senior Notes
 
1,105


Summary of Effective Interest Rate, Contractual Interest Expense and Amortization of Debt Discount
The effective interest rate, contractual interest expense and amortization of debt discount for the 2019 Cash Convertible Senior Notes for fiscal 2018 were as follows:
(in millions, except percentage)
 
2018
Effective interest rate
 
5.14
%
Contractual interest expense
 
12

Amortization of debt discount
 
44