XML 28 R9.htm IDEA: XBRL DOCUMENT v2.4.1.9
Debt
3 Months Ended
Mar. 31, 2015
Debt Disclosure [Abstract]  
Debt
Debt
Our debt at March 31, 2015 and December 31, 2014, was as follows (in millions):
 
March 31, 2015

December 31, 2014
Senior Unsecured Notes
$
3,450

 
$
2,800

First Lien Term Loans
2,792

 
2,799

First Lien Notes
1,928

 
2,075

Project financing, notes payable and other
1,762

 
1,810

CCFC Term Loans
1,592

 
1,596

Capital lease obligations
193

 
202

Subtotal
11,717

 
11,282

Less: Current maturities
197

 
199

Total long-term debt
$
11,520

 
$
11,083


Our effective interest rate on our consolidated debt, excluding the impacts of capitalized interest and mark-to-market gains (losses) on interest rate swaps, decreased to 5.5% for the three months ended March 31, 2015, from 6.2% for the same period in 2014. The issuance of our Senior Unsecured Notes in July 2014 and February 2015 allowed us to reduce our overall cost of debt by replacing a portion of our First Lien Notes with unsecured debt carrying lower interest rates.
Senior Unsecured Notes
The amounts outstanding under our Senior Unsecured Notes are summarized in the table below (in millions):
 
March 31, 2015
 
December 31, 2014
2023 Senior Unsecured Notes
$
1,250

 
$
1,250

2024 Senior Unsecured Notes
650

 

2025 Senior Unsecured Notes
1,550

 
1,550

Total Senior Unsecured Notes
$
3,450

 
$
2,800


In February 2015, we issued $650 million in aggregate principal amount of 5.5% senior unsecured notes due 2024 in a public offering. The 2024 Senior Unsecured Notes bear interest at 5.5% per annum with interest payable semi-annually on February 1 and August 1 of each year, beginning on August 1, 2015. The 2024 Senior Unsecured Notes were issued at par, mature on February 1, 2024 and contain substantially similar covenants, qualifications, exceptions and limitations as our 2023 Senior Unsecured Notes and 2025 Senior Unsecured Notes. We used the net proceeds received from the issuance of our 2024 Senior Unsecured Notes to replenish cash on hand used for the acquisition of Fore River Energy Center in the fourth quarter of 2014, to repurchase approximately $147 million of our 2023 First Lien Notes and for general corporate purposes. During the first quarter of 2015, we recorded approximately $9 million in deferred financing costs related to the issuance of our 2024 Senior Unsecured Notes and approximately $19 million in debt extinguishment costs related to the partial repurchase of our 2023 First Lien Notes.
First Lien Term Loans
The amounts outstanding under our First Lien Term Loans are summarized in the table below (in millions):
 
March 31, 2015
 
December 31, 2014
2018 First Lien Term Loans
$
1,593

 
$
1,597

2019 First Lien Term Loan
814

 
816

2020 First Lien Term Loan
385

 
386

Total First Lien Term Loans
$
2,792

 
$
2,799


First Lien Notes
The amounts outstanding under our First Lien Notes are summarized in the table below (in millions):
 
March 31, 2015
 
December 31, 2014
2022 First Lien Notes
$
745

 
$
745

2023 First Lien Notes(1)
693

 
840

2024 First Lien Notes
490

 
490

Total First Lien Notes
$
1,928

 
$
2,075

____________
(1)
On February 3, 2015, we repurchased approximately $147 million of our 2023 First Lien Notes with the proceeds from our 2024 Senior Unsecured Notes, which is described in further detail above.
Corporate Revolving Facility and Other Letters of Credit Facilities
The table below represents amounts issued under our letter of credit facilities at March 31, 2015 and December 31, 2014 (in millions):
 
March 31, 2015
 
December 31, 2014
Corporate Revolving Facility(1)
$
202

 
$
223

CDHI
235

 
214

Various project financing facilities
186

 
207

Total
$
623

 
$
644

____________
(1)
The Corporate Revolving Facility represents our primary revolving facility.
Fair Value of Debt
We record our debt instruments based on contractual terms, net of any applicable premium or discount. The following table details the fair values and carrying values of our debt instruments at March 31, 2015 and December 31, 2014 (in millions):
 
March 31, 2015
 
December 31, 2014
 
Fair Value
 
Carrying
Value
 
Fair Value
 
Carrying
Value
Senior Unsecured Notes
$
3,462

 
$
3,450

 
$
2,832

 
$
2,800

First Lien Term Loans
2,795

 
2,792

 
2,769

 
2,799

First Lien Notes
2,091

 
1,928

 
2,247

 
2,075

Project financing, notes payable and other(1)
1,691

 
1,655

 
1,734

 
1,688

CCFC Term Loans
1,580

 
1,592

 
1,540

 
1,596

Total
$
11,619

 
$
11,417

 
$
11,122

 
$
10,958

____________
(1)
Excludes a lease that is accounted for as a failed sale-leaseback transaction under U.S. GAAP.

We measure the fair value of our Senior Unsecured Notes, First Lien Term Loans, First Lien Notes and CCFC Term Loans using market information, including quoted market prices or dealer quotes for the identical liability when traded as an asset (categorized as level 2). We measure the fair value of our project financing, notes payable and other debt instruments using discounted cash flow analyses based on our current borrowing rates for similar types of borrowing arrangements (categorized as level 3). We do not have any debt instruments with fair value measurements categorized as level 1 within the fair value hierarchy.