XML 18 R7.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Shareholders' Equity (Unaudited) - USD ($)
$ in Millions
Total
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Accumulated Deficit [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Note Receivable From Stockholder [Member]
Beginning balance at Dec. 31, 2018 $ 633       $ 663 $ (28) $ (2)
Beginning balance (shares) at Dec. 31, 2018     11,000,000        
Net income (loss) 21       21    
Foreign currency translation adjustment 3         3  
Distributions and other (15)       (15)    
Ending balance at Mar. 31, 2019 642       669 (25) (2)
Ending balance (shares) at Mar. 31, 2019     11,000,000        
Beginning balance at Dec. 31, 2018 633       663 (28) (2)
Beginning balance (shares) at Dec. 31, 2018     11,000,000        
Net income (loss) 86            
Foreign currency translation adjustment 3            
Ending balance at Sep. 30, 2019 662       687 (25)  
Ending balance (shares) at Sep. 30, 2019     11,000,000        
Beginning balance at Mar. 31, 2019 642       669 (25) (2)
Beginning balance (shares) at Mar. 31, 2019     11,000,000        
Net income (loss) 53       53    
Foreign currency translation adjustment 2         2  
Distributions and other (19)       (19)    
Ending balance at Jun. 30, 2019 678       703 (23) (2)
Ending balance (shares) at Jun. 30, 2019     11,000,000        
Net income (loss) 12       12    
Foreign currency translation adjustment (2)         (2)  
Repayments of stockholder note 2           $ 2
Distributions and other (28)       (28)    
Ending balance at Sep. 30, 2019 662       687 (25)  
Ending balance (shares) at Sep. 30, 2019     11,000,000        
Beginning balance at Dec. 31, 2019 1,757     $ 1,885 (131) 3  
Beginning balance (shares) at Dec. 31, 2019   4,000,000 169,902,260        
Net income (loss) (194)       (194)    
Fair value change - derivatives (27)         (27)  
Foreign currency translation adjustment (6)         (6)  
Share cancellations (6)     (6)      
Share cancellations (shares)     (608,016)        
Share-based compensation 1     1      
Ending balance at Mar. 31, 2020 1,525     1,880 (325) (30)  
Ending balance (shares) at Mar. 31, 2020   4,000,000 169,294,244        
Beginning balance at Dec. 31, 2019 1,757     1,885 (131) 3  
Beginning balance (shares) at Dec. 31, 2019   4,000,000 169,902,260        
Net income (loss) (131)            
Fair value change - derivatives (30)            
Foreign currency translation adjustment 1            
Ending balance at Sep. 30, 2020 1,598     1,886 (262) (26)  
Ending balance (shares) at Sep. 30, 2020   4,000,000 169,544,244        
Beginning balance at Mar. 31, 2020 1,525     1,880 (325) (30)  
Beginning balance (shares) at Mar. 31, 2020   4,000,000 169,294,244        
Net income (loss) 36       36    
Fair value change - derivatives (3)         (3)  
Foreign currency translation adjustment 6         6  
Share-based compensation 1     1      
Ending balance at Jun. 30, 2020 1,565     1,881 (289) (27)  
Ending balance (shares) at Jun. 30, 2020   4,000,000 169,294,244        
Net income (loss) 27       27    
Foreign currency translation adjustment 1         1  
Warrants exercised 3     3      
Warrants exercised (shares)     250,000        
Share-based compensation 2     2      
Ending balance at Sep. 30, 2020 $ 1,598     $ 1,886 $ (262) $ (26)  
Ending balance (shares) at Sep. 30, 2020   4,000,000 169,544,244