XML 123 R79.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt - Annual Estimated Debt Service Requirements (Details) - USD ($)
$ in Millions
Mar. 31, 2017
[1]
Dec. 31, 2016
[2]
Other Commitments [Line Items]    
Long-term Debt, Maturities, Repayments of Principal in Next Twelve Months $ 36 $ 89
Long-term Debt, Maturities, Repayments of Principal in Year Two 50 50
Long-term Debt, Maturities, Repayments of Principal in Year Three 222 223
Long-term Debt, Maturities, Repayments of Principal in Year Four 3,650 3,650
Long-term Debt, Maturities, Repayments of Principal in Year Five 2,249 2,249
Long-term Debt, Maturities, Repayments of Principal after Year Five 687 687
Long-term debt, Maturities, Repayments of Principal, Total 6,894 6,948
Contractual Obligation, Due in Next Fiscal Year 526 659
Contractual Obligation, Due in Second Year 630 630
Contractual Obligation, Due in Third Year 812 813
Contractual Obligation, Due in Fourth Year 4,170 4,170
Contractual Obligation, Due in Fifth Year 2,469 2,469
Contractual Obligation, Due after Fifth Year 727 727
Contractual Obligation, Total 9,334 9,468
Interest Expense [Member]    
Other Commitments [Line Items]    
Other Commitment, Due in Next Twelve Months 490 570
Other Commitment, Due in Second Year 580 580
Other Commitment, Due in Third Year 590 590
Other Commitment, Due in Fourth Year 520 520
Other Commitment, Due in Fifth Year 220 220
Other Commitment, Due after Fifth Year 40 40
Other Commitment, Total 2,440 2,520
CERP    
Other Commitments [Line Items]    
Long-term Debt, Maturities, Repayments of Principal in Next Twelve Months 20 68
Long-term Debt, Maturities, Repayments of Principal in Year Two 25 25
Long-term Debt, Maturities, Repayments of Principal in Year Three 25 25
Long-term Debt, Maturities, Repayments of Principal in Year Four 3,350 3,350
Long-term Debt, Maturities, Repayments of Principal in Year Five 1,150 1,150
Long-term Debt, Maturities, Repayments of Principal after Year Five 0 0
Long-term debt, Maturities, Repayments of Principal, Total 4,570 4,618
Contractual Obligation, Due in Next Fiscal Year 360 458
Contractual Obligation, Due in Second Year 415 415
Contractual Obligation, Due in Third Year 425 425
Contractual Obligation, Due in Fourth Year 3,710 3,710
Contractual Obligation, Due in Fifth Year 1,280 1,280
Contractual Obligation, Due after Fifth Year 0 0
Contractual Obligation, Total 6,190 6,288
CERP | Interest Expense [Member]    
Other Commitments [Line Items]    
Other Commitment, Due in Next Twelve Months 340 390
Other Commitment, Due in Second Year 390 390
Other Commitment, Due in Third Year 400 400
Other Commitment, Due in Fourth Year 360 360
Other Commitment, Due in Fifth Year 130 130
Other Commitment, Due after Fifth Year 0 0
Other Commitment, Total 1,620 1,670
CGP    
Other Commitments [Line Items]    
Long-term Debt, Maturities, Repayments of Principal in Next Twelve Months 16 21
Long-term Debt, Maturities, Repayments of Principal in Year Two 25 25
Long-term Debt, Maturities, Repayments of Principal in Year Three 197 198
Long-term Debt, Maturities, Repayments of Principal in Year Four 300 300
Long-term Debt, Maturities, Repayments of Principal in Year Five 1,099 1,099
Long-term Debt, Maturities, Repayments of Principal after Year Five 687 687
Long-term debt, Maturities, Repayments of Principal, Total 2,324 2,330
Contractual Obligation, Due in Next Fiscal Year 166 201
Contractual Obligation, Due in Second Year 215 215
Contractual Obligation, Due in Third Year 387 388
Contractual Obligation, Due in Fourth Year 460 460
Contractual Obligation, Due in Fifth Year 1,189 1,189
Contractual Obligation, Due after Fifth Year 727 727
Contractual Obligation, Total 3,144 3,180
CGP | Interest Expense [Member]    
Other Commitments [Line Items]    
Other Commitment, Due in Next Twelve Months 150 180
Other Commitment, Due in Second Year 190 190
Other Commitment, Due in Third Year 190 190
Other Commitment, Due in Fourth Year 160 160
Other Commitment, Due in Fifth Year 90 90
Other Commitment, Due after Fifth Year 40 40
Other Commitment, Total $ 820 $ 850
[1] Debt principal payments are estimated amounts based on maturity dates and potential borrowings under our revolving credit facility. Interest payments are estimated based on the forward-looking LIBOR curve. Actual payments may differ from these estimates.
[2] Debt principal payments are estimated amounts based on maturity dates and potential borrowings under our revolving credit facility. Interest payments are estimated based on the forward-looking LIBOR curve. Actual payments may differ from these estimates.