XML 45 R34.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt (Tables)
9 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Debt, Excluding Film Obligations and Production Loans
Total debt of the Company, excluding film obligations and production loans, was as follows as of December 31, 2016 and March 31, 2016:

 
December 31,
2016
 
March 31,
2016
 
(Amounts in millions)
Corporate debt:
 
 
 
Revolving credit facilities
$

 
$
161

Term Loan A
1,000

 

Term Loan B
2,000

 

5.875% Senior Notes
520

 

5.25% Senior Notes

 
225

Term Loan Due 2022

 
400

Total corporate debt
3,520

 
786

Convertible senior subordinated notes
102

 
102

Capital lease obligations
59

 

Total debt
3,681

 
888

Unamortized discount and debt issuance costs, net of fair value adjustment on capital lease obligations
(106
)
 
(23
)
Total debt, net
3,575

 
865

Less current portion
(118
)
 
(40
)
Non-current portion of debt
$
3,457

 
$
825

Future Annual Contractual Principal Payment Commitments of Debt
The following table sets forth future annual contractual principal payment commitments of debt as of December 31, 2016:
 
 
 
Maturity Date
 
Year Ended March 31,
Debt Type
 
 
2017
 
2018
 
2019
 
2020
 
2021
 
Thereafter
 
Total
 
 
 
 
(Amounts in millions)
Revolving credit facility
 
December 2021
 
$

 
$

 
$

 
$

 
$

 
$

 
$

Term Loan A
 
December 2021
 
13

 
50

 
55

 
77

 
100

 
705

 
1,000

Term Loan B
 
December 2023
 
5

 
20

 
20

 
20

 
20

 
1,915

 
2,000

5.875% Senior Notes
 
November 2024
 

 

 

 

 

 
520

 
520

Capital lease obligations
 
Various
 
1

 
6

 
6

 
4

 
3

 
39

 
59

Principal amounts of convertible senior subordinated notes:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
January 2012 4.00% Notes
 
January 2017
 
42

 

 

 

 

 

 
42

April 2013 1.25% Notes
 
April 2018
 

 

 
60

 

 

 

 
60

 
 
 
 
$
61

 
$
76

 
$
141

 
$
101

 
$
123

 
$
3,179

 
3,681

Less aggregate unamortized discount & debt issuance costs, net of fair value adjustment on capital lease obligations
 
 
 
 
 
 
 
 
 
 
 
 
 
(106
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
3,575

Convertible Senior Subordinated Notes Outstanding and Certain Key Terms
The following table sets forth the convertible senior subordinated notes outstanding and certain key terms of these notes at December 31, 2016 and March 31, 2016:
 
 
 
Maturity Date
 
Conversion Price Per Share at December 31, 2016
 
December 31, 2016
 
March 31, 2016
Convertible Senior Subordinated Notes
 
 
 
Principal
 
Unamortized Discount & Debt Issuance Costs
 
Net Carrying Amount
 
Principal
 
Unamortized Discount & Debt Issuance Costs
 
Net Carrying Amount
 
 
 
 
 
 
(Amounts in millions)
January 2012 4.00% Notes
 
January 11, 2017
 
$10.21
 
$
42

 
$

 
$
42

 
$
42

 
$
(2
)
 
$
40

April 2013 1.25% Notes
 
April 15, 2018
 
$29.19
 
60

 

 
60

 
60

 

 
60

 
 
 
 
 
 
$
102

 
$

 
$
102

 
$
102

 
$
(2
)
 
$
100



Conversions of Convertible Senior Subordinated Notes
The following conversions were completed with respect to the Company's convertible senior subordinated notes in the nine months ended December 31, 2015 (none in the nine months ended December 31, 2016). In January 2017, the outstanding principal amount of the January 2012 4.00% Notes was converted; see Subsequent Events Note 20 for further details.

 
Nine Months Ended
 
December 31,
 
2015
 
(Amounts in millions)
April 2009 3.625% Notes
 
Principal amount converted
$
16

Common shares issued upon conversion
2

Weighted average conversion price per share
$
8.15

Summary of Loss on Extinguishment of Debt
The following table summarizes the loss on extinguishment of debt recorded in the three and nine months ended December 31, 2016:

 
(in millions)
Loss on Extinguishment of Debt
 
Senior revolving credit facility
$
1

Term Loan Due 2022 & 5.25% Senior Notes
24

Starz credit facility & Starz Senior Notes
3

 
$
28

Revolving Credit Facility  
Debt Instrument [Line Items]  
Costs Associated with Issuance and Contemporaneous Redemption of Debt
The table below sets forth the applicable costs associated with the issuance and repayment of the senior revolving credit facility:

 
Total
 
Amortize Over Life of New Revolving Credit Facility
 
Loss on Extinguishment of Debt
 
(Amounts in millions)
Previously incurred unamortized debt issuance costs of senior revolving credit facility
$
3

 
$
2

 
$
1

New costs incurred to issue the new revolving credit facility
20

 
20

 

Total
$
23

 
$
22

 
$
1

Senior Secured Second-Priority Notes | Term Loan Due 2022 & 5.25% Senior Notes  
Debt Instrument [Line Items]  
Costs Associated with Issuance and Contemporaneous Redemption of Debt
The table below sets forth the applicable costs associated with the issuance of the Term Loan A, the Term Loan B, and the 5.875% Senior Notes and the redemption of the Term Loan Due 2022 and the 5.25% Senior Notes, respectively (as discussed above), and the applicable accounting for such:


 
Total
 
Amortize Over Life of 5.875% Senior Notes, Term Loan A and Term Loan B
 
Loss on Extinguishment of Debt
 
(Amounts in millions)
Early redemption/ call premium on 5.25% Senior Notes and Term Loan Due 2022 and other fees paid to creditors
$
23

 
$
11

 
$
12

Previously incurred unamortized net discount/premium and debt issuance costs of 5.25% Senior Notes and Term Loan Due 2022
13

 
9

 
4

 
36

 
20

 
16

New costs incurred to issue the 5.875% Senior Notes, Term Loan A and Term Loan B
92

 
84

 
8

Total
$
128

 
$
104

 
$
24