XML 69 R58.htm IDEA: XBRL DOCUMENT v3.10.0.1
FINANCING ARRANGEMENTS - Senior Secured Credit Facilities (Details)
1 Months Ended 3 Months Ended 9 Months Ended
Jun. 01, 2018
USD ($)
Apr. 20, 2018
USD ($)
Nov. 21, 2017
USD ($)
Nov. 10, 2017
USD ($)
Oct. 05, 2017
USD ($)
Jul. 03, 2017
USD ($)
Mar. 28, 2017
USD ($)
Mar. 21, 2017
USD ($)
Apr. 30, 2017
USD ($)
Sep. 30, 2018
USD ($)
Sep. 30, 2017
USD ($)
Sep. 30, 2018
USD ($)
Sep. 30, 2017
USD ($)
Apr. 19, 2018
USD ($)
Dec. 31, 2017
USD ($)
Mar. 20, 2017
Jan. 01, 2017
USD ($)
Debt Instrument [Line Items]                                  
Loss on extinguishment of debt                   $ 0 $ 1,000,000 $ 75,000,000 $ 65,000,000        
Debt issuance costs $ 74,000,000                                
Debt modification costs 4,000,000                                
Repayments of long-term debt                       8,200,000,000 9,249,000,000        
Net proceeds from the issuance of debt                       7,471,000,000 $ 6,231,000,000        
Long-term debt                   $ 24,731,000,000   $ 24,731,000,000     $ 25,444,000,000    
Series F Tranche B Term Loan Facility                                  
Debt Instrument [Line Items]                                  
Maximum borrowing capacity               $ 3,060,000,000                  
Quarterly amortization rate (as a percent)               1.25%               0.25%  
Annual amortization rate (as a percent)               5.00%               1.00%  
Stated interest rate on debt (as a percent)                   5.10%   5.10%          
Repayments of Revolving Credit Facility     $ 750,000,000                            
Loss on extinguishment of debt 48,000,000             $ 27,000,000                  
Debt issuance costs               38,000,000                  
Debt modification costs               3,000,000                  
Repayments of long-term debt 3,315,000,000   $ 750,000,000 $ 181,000,000 $ 923,000,000 $ 811,000,000     $ 220,000,000                
Long-term debt                   $ 0   $ 0     3,420,000,000    
Revolving Credit Facility Due June 2023 | Eurocurrency rate | Minimum                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)                       0.00%          
Revolving Credit Facility Due June 2023 | Canada Bankers Acceptance Rate                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)                       1.00%          
Revolving Credit Facility Due June 2023 | Canada Bankers Acceptance Rate | Minimum                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)                       0.00%          
2025 Term Loan B Facility                                  
Debt Instrument [Line Items]                                  
Annual amortization rate (as a percent)                   5.00%   5.00%          
Principal amount $ 4,565,000,000                                
Debt term 7 years                                
Long-term debt                   $ 4,320,000,000   $ 4,320,000,000     0    
2025 Term Loan B Facility | Base Rate                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)                       2.00%          
2025 Term Loan B Facility | Eurocurrency rate                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)                       3.00%          
Senior Secured Credit Facilities                                  
Debt Instrument [Line Items]                                  
Debt covenant, mandatory prepayments, percentage net cash proceeds, property and asset losses                       100.00%          
Debt covenant, mandatory prepayments, percentage net cash proceeds, incurrence of debt                       100.00%          
Debt covenant, mandatory prepayments, percentage of consolidated excess cash flow                       50.00%          
Debt covenant, mandatory prepayments, percentage net cash proceeds, asset sales                       100.00%          
Senior Secured Credit Facilities | Federal Funds                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)                       0.50%          
Senior Secured Credit Facilities | Eurocurrency rate                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)                       1.00%          
Senior Secured Credit Facilities | Eurocurrency rate | Minimum                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)                       1.00%          
Senior Unsecured Notes | 6.75% Senior Unsecured Notes due August 2018                                  
Debt Instrument [Line Items]                                  
Principal amount               $ 1,100,000,000                  
Stated interest rate on debt (as a percent)               6.75%                  
Senior Unsecured Notes | 5.375% Senior Notes due March 2020                                  
Debt Instrument [Line Items]                                  
Stated interest rate on debt (as a percent) 5.375%                 5.375%   5.375%          
Repayments of long-term debt $ 691,000,000                                
Long-term debt                   $ 0   $ 0     1,699,000,000    
Senior Unsecured Notes | 6.75% Senior Notes due in August 2021                                  
Debt Instrument [Line Items]                                  
Stated interest rate on debt (as a percent) 6.75%                 6.75%   6.75%          
Repayments of long-term debt $ 578,000,000                                
Long-term debt                   $ 0   $ 0     648,000,000    
Senior Unsecured Notes | 7.25% Senior Notes due in July 2022                                  
Debt Instrument [Line Items]                                  
Stated interest rate on debt (as a percent) 7.25%                 7.25%   7.25%          
Repayments of long-term debt $ 550,000,000                                
Long-term debt                   $ 0   $ 0     545,000,000    
Senior Unsecured Notes | 6.375% Senior Notes due in October 2020                                  
Debt Instrument [Line Items]                                  
Stated interest rate on debt (as a percent) 6.375%                 6.375%   6.375%          
Repayments of long-term debt $ 146,000,000                                
Long-term debt                   $ 0   $ 0     656,000,000    
Senior Unsecured Notes | 8.50% Senior Notes Due January 2027                                  
Debt Instrument [Line Items]                                  
Stated interest rate on debt (as a percent) 8.50%                 8.50%   8.50%          
Net proceeds from the issuance of debt $ 750,000,000                                
Long-term debt                   $ 738,000,000   $ 738,000,000     0    
Revolving Credit Facility                                  
Debt Instrument [Line Items]                                  
Maximum borrowing capacity             $ 1,190,000,000                   $ 1,500,000,000
Repayments of Revolving Credit Facility   $ 250,000,000           $ 350,000,000                  
Loss on extinguishment of debt             $ 1,000,000                    
Maturity date extension period             91 days                    
Other indebtedness for borrowed money threshold             $ 750,000,000                    
Additional borrowing capacity                           $ 60,000,000      
Quarterly amortization payments                       $ 1,427,000,000          
Secured leverage ratio                   4.00   4.00          
Threshold for incremental borrowings                   $ 1,000,000,000   $ 1,000,000,000          
Interest coverage ratio                   2.00   2.00          
Revolving Credit Facility | Revolving Credit Facility Due April 2020                                  
Debt Instrument [Line Items]                                  
Long-term debt                   $ 0   $ 0     250,000,000    
Revolving Credit Facility | Revolving Credit Facility Due April 2020 | Base Rate                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)     2.50%                            
Revolving Credit Facility | Revolving Credit Facility Due April 2020 | LIBOR                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)     3.50%                            
Revolving Credit Facility | Revolving Credit Facility Due June 2023                                  
Debt Instrument [Line Items]                                  
Maximum borrowing capacity $ 1,225,000,000                                
Stated interest rate on debt (as a percent)                   5.10%   5.10%          
Alternate debt term, number of days prior to scheduled maturity of principal amount in excess of threshold                       91 days          
Alternate debt term, principal amount in excess of threshold                   $ 1,000,000,000   $ 1,000,000,000          
Long-term debt                   75,000,000   75,000,000     $ 0    
Remaining borrowings                   $ 980,000,000   $ 980,000,000          
Revolving Credit Facility | Revolving Credit Facility Due June 2023 | Minimum                                  
Debt Instrument [Line Items]                                  
Commitment fee (as a percent)                       0.25%          
Revolving Credit Facility | Revolving Credit Facility Due June 2023 | Maximum                                  
Debt Instrument [Line Items]                                  
Commitment fee (as a percent)                       0.50%          
Revolving Credit Facility | Revolving Credit Facility Due June 2023 | Base Rate | Minimum                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)                       1.50%          
Revolving Credit Facility | Revolving Credit Facility Due June 2023 | Base Rate | Maximum                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)                       2.00%          
Revolving Credit Facility | Revolving Credit Facility Due June 2023 | Eurocurrency rate | Minimum                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)                       2.50%          
Revolving Credit Facility | Revolving Credit Facility Due June 2023 | Eurocurrency rate | Maximum                                  
Debt Instrument [Line Items]                                  
Variable rate (as a percentage)                       3.00%          
Revolving Credit Facility | Senior Secured Notes                                  
Debt Instrument [Line Items]                                  
Secured leverage ratio                   3.50   3.50          
Revolving Credit Facility | Senior Unsecured Notes                                  
Debt Instrument [Line Items]                                  
Secured leverage ratio                   6.50   6.50          
Letter of Credit | Revolving Credit Facility Due April 2020                                  
Debt Instrument [Line Items]                                  
Maximum borrowing capacity     $ 300,000,000                            
Letter of Credit | Revolving Credit Facility Due June 2023                                  
Debt Instrument [Line Items]                                  
Long-term debt                   $ 170,000,000   $ 170,000,000