XML 37 R24.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt (Tables)
6 Months Ended
Jun. 30, 2017
Debt  
Debt, net of unamortized discounts, premiums and fair value adjustments

he aggregate principal amounts and aggregate carrying amounts, net of debt‑related balances, including unamortized discounts, premiums and issue costs, of our debt were as follows (in millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal amount

 

 

Carrying amount

 

 

 

June 30, 

 

December 31, 

 

 

June 30, 

 

December 31, 

 

 

 

2017

 

2016

 

 

2017

 

2016

 

2.50% Senior Notes due October 2017

 

$

152

 

$

485

 

 

$

152

 

$

484

 

Eksportfinans Loans due January 2018

 

 

76

 

 

123

 

 

 

76

 

 

123

 

6.00% Senior Notes due March 2018

 

 

319

 

 

754

 

 

 

320

 

 

757

 

7.375% Senior Notes due April 2018

 

 

83

 

 

211

 

 

 

83

 

 

211

 

6.50% Senior Notes due November 2020

 

 

296

 

 

508

 

 

 

299

 

 

513

 

6.375% Senior Notes due December 2021

 

 

334

 

 

552

 

 

 

332

 

 

549

 

5.52% Senior Secured Notes due May 2022

 

 

410

 

 

 —

 

 

 

403

 

 

 —

 

3.80% Senior Notes due October 2022

 

 

506

 

 

539

 

 

 

501

 

 

534

 

9.00% Senior Notes due July 2023

 

 

1,250

 

 

1,250

 

 

 

1,214

 

 

1,211

 

7.75% Senior Secured Notes due October 2024

 

 

570

 

 

600

 

 

 

555

 

 

583

 

6.25% Senior Secured Notes due December 2024

 

 

594

 

 

625

 

 

 

579

 

 

609

 

7.45% Notes due April 2027

 

 

88

 

 

88

 

 

 

86

 

 

86

 

8.00% Debentures due April 2027

 

 

57

 

 

57

 

 

 

57

 

 

57

 

7.00% Notes due June 2028

 

 

300

 

 

300

 

 

 

308

 

 

308

 

Capital lease contract due August 2029

 

 

552

 

 

566

 

 

 

552

 

 

566

 

7.50% Notes due April 2031

 

 

588

 

 

588

 

 

 

585

 

 

585

 

6.80% Senior Notes due March 2038

 

 

1,000

 

 

1,000

 

 

 

991

 

 

991

 

7.35% Senior Notes due December 2041

 

 

300

 

 

300

 

 

 

297

 

 

297

 

Total debt

 

 

7,475

 

 

8,546

 

 

 

7,390

 

 

8,464

 

Less debt due within one year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2.50% Senior Notes due October 2017

 

 

152

 

 

485

 

 

 

152

 

 

484

 

Eksportfinans Loans due January 2018

 

 

76

 

 

98

 

 

 

76

 

 

98

 

6.00% Senior Notes due March 2018

 

 

319

 

 

 —

 

 

 

320

 

 

 —

 

7.375% Senior Notes due April 2018

 

 

83

 

 

 —

 

 

 

83

 

 

 —

 

6.50% Senior Notes due November 2020

 

 

 4

 

 

 —

 

 

 

 4

 

 

 —

 

6.375% Senior Notes due December 2021

 

 

 2

 

 

 —

 

 

 

 2

 

 

 —

 

5.52% Senior Secured Notes due May 2022

 

 

87

 

 

 —

 

 

 

85

 

 

 —

 

7.75% Senior Secured Notes due October 2024

 

 

60

 

 

60

 

 

 

57

 

 

57

 

6.25% Senior Secured Notes due December 2024

 

 

63

 

 

63

 

 

 

60

 

 

60

 

Capital lease contract due August 2029

 

 

26

 

 

25

 

 

 

26

 

 

25

 

Total debt due within one year

 

 

872

 

 

731

 

 

 

865

 

 

724

 

Total long-term debt

 

$

6,603

 

$

7,815

 

 

$

6,525

 

$

7,740

 

 

Schedule of debt repurchases and redemptions

During the six months ended June 30, 2017 and 2016, we repurchased in the open market debt securities with aggregate principal amounts as follows (in millions):

 

 

 

 

 

 

 

 

 

 

Six months ended

 

 

June 30, 

 

    

 

2017

    

 

2016

    

 

 

 

 

 

 

 

 

5.05% Senior Notes due December 2016

 

$

 —

 

$

36

 

2.50% Senior Notes due October 2017

 

 

62

 

 

38

 

6.00% Senior Notes due March 2018

 

 

35

 

 

20

 

7.375% Senior Notes due April 2018

 

 

 1

 

 

26

 

6.50% Senior Notes due November 2020

 

 

 9

 

 

13

 

6.375% Senior Notes due December 2021

 

 

 7

 

 

44

 

3.80% Senior Notes due October 2022

 

 

33

 

 

38

 

7.45% Notes due April 2027

 

 

 —

 

 

 8

 

7.50% Notes due April 2031

 

 

 —

 

 

 5

 

Aggregate principal amount retired

 

$

147

 

$

228

 

 

 

 

 

 

 

 

 

Aggregate cash payment

 

$

147

 

$

189

 

 

 

 

 

 

 

 

 

 

Schedule of tender offers

As of June 26, 2017, the early tender date, we received valid tenders from holders of aggregate principal amounts of the 2017 Tendered Notes as follows (in millions):

 

 

 

 

 

 

 

Six months

 

 

 

ended

 

 

 

June 30, 

 

 

    

2017

 

 

 

 

 

 

2.50% Senior Notes due October 2017

 

$

271

 

6.00% Senior Notes due March 2018

 

 

400

 

7.375% Senior Notes due April 2018

 

 

127

 

6.50% Senior Notes due November 2020

 

 

203

 

6.375% Senior Notes due December 2021

 

 

211

 

Aggregate principal amount retired

 

$

1,212

 

 

 

 

 

 

Aggregate cash payment

 

$

1,261