XML 59 R45.htm IDEA: XBRL DOCUMENT v3.22.0.1
Note 8 - Debt And Finance Leases (Tables)
12 Months Ended
Dec. 31, 2021
Debt Disclosure [Abstract]  
Debt and Finance Leases and Related Maturities and Interest Rates

Debt and finance leases and related maturities and interest rates were as follows at December 31, 2021 and 2020:

 

 

 

 

 

 

 

 

 

 

 

As of December 31,

 

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

(in millions)

 

Type

 

Maturity

 

Weighted-Average

Effective

Interest Rate

 

 

Carrying Value

 

 

Carrying Value

 

Current portion:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RED-Rochester, LLC

 

2033

 

11.42%

 

 

$

1

 

 

$

1

 

 

 

Finance leases

 

 

 

Various

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current portion:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term notes

 

2026

 

13.85%

 

 

 

224

 

 

 

 

 

 

Convertible debt

 

2026

 

17.26%

 

 

 

15

 

 

 

 

 

 

RED-Rochester, LLC

 

2033

 

11.42%

 

 

 

12

 

 

 

12

 

 

 

Finance leases

 

Various

 

Various

 

 

 

1

 

 

 

3

 

 

 

Other debt

 

Various

 

Various

 

 

 

1

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

253

 

 

 

17

 

 

 

 

 

 

 

 

 

 

 

$

254

 

 

$

19

 

Schedule of Maturities of Debt and Finance Leases Outstanding

Annual maturities of debt and finance leases outstanding at December 31, 2021 were as follows:

 

(in millions)

 

Carrying

Value

 

 

Maturity

Value

 

2022

 

$

1

 

 

$

1

 

2023

 

 

2

 

 

 

2

 

2024

 

 

1

 

 

 

1

 

2025

 

 

1

 

 

 

1

 

2026

 

 

240

 

 

 

308

 

2027 and thereafter

 

 

9

 

 

 

9

 

Total

 

$

254

 

 

$

322

 

Loss on Early Extinguishment of Debt

The calculation of the loss on early extinguishment of debt is shown below:

(in millions)

 

 

 

 

Fair value of Initial Conversion Shares

 

$

506

 

Fair value of Mandatory Conversion Shares

 

 

13

 

Carrying value of 2019 Convertible Notes

 

 

(92

)

Fair value of pro-rata share of embedded derivatives at Initial Conversion Date

 

 

(416

)

Fair value of pro-rata share of embedded derivatives at Mandatory Conversion Date

 

 

(9

)

Total

 

$

2