XML 108 R70.htm IDEA: XBRL DOCUMENT v3.8.0.1
Schedule I - Condensed Financial Information of Parent (Tables)
12 Months Ended
Dec. 31, 2017
Debt Details [Line Items]  
Schedule of Recourse Debt Detail
The following table summarizes the carrying amount and terms of recourse debt of the Company as of the periods indicated (in millions):
 
Interest Rate
 
Final Maturity
 
December 31, 2017
 
December 31, 2016
Senior Unsecured Note
LIBOR + 3.00%
 
2019
 
$

 
$
240

Senior Unsecured Note
8.00%
 
2020
 
228

 
469

Senior Unsecured Note
7.38%
 
2021
 
690

 
966

Drawings on secured credit facility
LIBOR + 2.00%
 
2021
 
207

 

Senior Secured Term Loan
LIBOR + 2.00%
 
2022
 
521

 

Senior Unsecured Note
4.88%
 
2023
 
713

 
713

Senior Unsecured Note
5.50%
 
2024
 
738

 
738

Senior Unsecured Note
5.50%
 
2025
 
573

 
573

Senior Unsecured Note
6.00%
 
2026
 
500

 
500

Senior Unsecured Note
5.13%
 
2027
 
500

 

Term Convertible Trust Securities
6.75%
 
2029
 

 
517

Unamortized (discount) premium & debt issuance (costs), net
 
 
 
 
(40
)
 
(45
)
Subtotal
 
 
 
 
$
4,630

 
$
4,671

Less: Current maturities
 
 
 
 
(5
)
 

Noncurrent maturities
 
 
 
 
$
4,625

 
$
4,671

 
 
 
 
 
 
December 31,
 
 
Interest Rate
 
Maturity
 
2017
 
2016
Senior Unsecured Note
 
LIBOR + 3.00%
 
2019
 
$

 
$
240

Senior Unsecured Note
 
8.00%
 
2020
 
228

 
469

Senior Unsecured Note
 
7.38%
 
2021
 
690

 
966

Drawings on secured credit facility
 
LIBOR + 2.00%
 
2021
 
207

 

Senior Secured Term Loan
 
LIBOR + 2.00%
 
2022
 
521

 

Senior Unsecured Note
 
4.88%
 
2023
 
713

 
713

Senior Unsecured Note
 
5.50%
 
2024
 
738

 
738

Senior Unsecured Note
 
5.50%
 
2025
 
573

 
573

Senior Unsecured Note
 
6.00%
 
2026
 
500

 
500

Senior Unsecured Note
 
5.13%
 
2027
 
500

 

Unamortized (discounts)/premiums & debt issuance (costs)
 
 
 
 
 
(40
)
 
(45
)
Subtotal
 
 
 
 
 
$
4,630

 
$
4,154

Less: Current maturities
 
 
 
 
 
(5
)
 

Total
 
 
 
 
 
$
4,625

 
$
4,154

Junior Subordinated Notes Payable
 
 
 
 
 
 
December 31,
 
 
Interest Rate
 
Maturity
 
2017
 
2016
Term Convertible Trust Securities
 
6.75%
 
2029
 
$

 
$
517

Future Maturities of Debt
The following table summarizes the principal amounts due under our recourse debt for the next five years and thereafter (in millions):
December 31,
Net Principal Amounts Due
2018
$
5

2019
5

2020
234

2021
902

2022
500

Thereafter
3,024

Unamortized (discount) premium & debt issuance (costs), net
(40
)
Total recourse debt
$
4,630

As of December 31, 2017 scheduled maturities are presented in the following table (in millions):
December 31,
Annual Maturities
2018
$
5

2019
5

2020
234

2021
902

2022
500

Thereafter
3,024

Unamortized (discount)/premium & debt issuance (costs)
(40
)
Total debt
$
4,630