XML 40 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Tables)
9 Months Ended
Sep. 30, 2018
Debt  
Debt, net of unamortized discounts, premiums and fair value adjustments

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal amount

 

 

Carrying amount

 

 

 

September 30, 

 

December 31, 

 

 

September 30, 

 

December 31, 

 

 

 

2018

 

2017

 

 

2018

 

2017

 

Eksportfinans Loan due January 2018

 

$

 —

 

$

26

 

 

$

 —

 

$

26

 

6.50% Senior Notes due November 2020

 

 

286

 

 

286

 

 

 

288

 

 

288

 

6.375% Senior Notes due December 2021

 

 

328

 

 

328

 

 

 

327

 

 

327

 

5.52% Senior Secured Notes due May 2022

 

 

303

 

 

362

 

 

 

299

 

 

356

 

3.80% Senior Notes due October 2022

 

 

411

 

 

506

 

 

 

408

 

 

502

 

0.50% Exchangeable Bonds due January 2023

 

 

863

 

 

 —

 

 

 

862

 

 

 —

 

9.00% Senior Notes due July 2023

 

 

1,250

 

 

1,250

 

 

 

1,220

 

 

1,216

 

5.875% Senior Secured Notes due January 2024

 

 

750

 

 

 —

 

 

 

734

 

 

 —

 

7.75% Senior Secured Notes due October 2024

 

 

510

 

 

540

 

 

 

498

 

 

526

 

6.25% Senior Secured Notes due December 2024

 

 

531

 

 

562

 

 

 

520

 

 

549

 

6.125% Senior Secured Notes due August 2025

 

 

600

 

 

 —

 

 

 

587

 

 

 —

 

7.50% Senior Notes due January 2026

 

 

750

 

 

750

 

 

 

742

 

 

742

 

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

 

 

 

307

 

 

307

 

Capital lease contract due August 2029

 

 

519

 

 

541

 

 

 

519

 

 

541

 

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

 

 

9,434

 

 

7,484

 

 

 

9,327

 

 

7,396

 

Less debt due within one year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eksportfinans Loan due January 2018

 

 

 —

 

 

26

 

 

 

 —

 

 

26

 

5.52% Senior Secured Notes due May 2022

 

 

83

 

 

79

 

 

 

81

 

 

77

 

5.875% Senior Secured Notes due January 2024

 

 

83

 

 

 —

 

 

 

79

 

 

 —

 

7.75% Senior Secured Notes due October 2024

 

 

60

 

 

60

 

 

 

58

 

 

57

 

6.25% Senior Secured Notes due December 2024

 

 

62

 

 

62

 

 

 

60

 

 

60

 

6.125% Senior Secured Notes due August 2025

 

 

66

 

 

 —

 

 

 

63

 

 

 —

 

Capital lease contract due August 2029

 

 

31

 

 

30

 

 

 

31

 

 

30

 

Total debt due within one year

 

 

385

 

 

257

 

 

 

372

 

 

250

 

Total long-term debt

 

$

9,049

 

$

7,227

 

 

$

8,955

 

$

7,146

 

 

Scheduled maturities of debt

 

 

 

 

 

 

    

Total

 

Twelve months ending September 30,

 

 

 

 

2019

 

$

385

 

2020

 

 

392

 

2021

 

 

685

 

2022

 

 

681

 

2023

 

 

2,838

 

Thereafter

 

 

4,453

 

Total principal amount of debt

 

 

9,434

 

Total debt-related balances, net

 

 

(107)

 

Total carrying amount of debt

 

$

9,327

 

 

Schedule of debt repurchases and redemptions

During the nine months ended September 30, 2018 and 2017, we repurchased in the open market debt securities with aggregate principal amounts as follows (in millions):

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

 

 

September 30, 

 

 

    

 

2018

    

 

2017

 

2.50% Senior Notes due October 2017

 

$

 —

 

$

62

 

6.00% Senior Notes due March 2018

 

 

 —

 

 

35

 

7.375% Senior Notes due April 2018

 

 

 —

 

 

 1

 

6.50% Senior Notes due November 2020

 

 

 —

 

 

 9

 

6.375% Senior Notes due December 2021

 

 

 —

 

 

 7

 

3.80% Senior Notes due October 2022

 

 

95

 

 

33

 

Aggregate principal amount retired

 

$

95

 

$

147

 

 

 

 

 

 

 

 

 

Aggregate cash payment

 

$

95

 

$

147

 

 

Schedule of tender offers

We received valid tenders from holders of aggregate principal amounts of the 2017 Tendered Notes as follows (in million):

 

 

 

 

 

 

Nine months

 

 

ended

 

 

September 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

 

 

128

6.50% Senior Notes due November 2020

 

 

207

6.375% Senior Notes due December 2021

 

 

213

Aggregate principal amount retired

 

$

1,219

 

 

 

 

Aggregate cash payment

 

$

1,269