Debt (Tables)
|
6 Months Ended |
Jun. 30, 2016 |
|---|
| Debt Disclosure [Abstract] |
|
| Schedule of long-term debt instruments |
Our debt at June 30, 2016 and December 31, 2015, was as follows (in millions): | | | | | | | | | | June 30, 2016 |
| December 31, 2015 | Senior Unsecured Notes | $ | 3,409 |
| | $ | 3,406 |
| First Lien Term Loans | 2,642 |
| | 3,277 |
| First Lien Notes | 2,407 |
| | 1,789 |
| Project financing, notes payable and other | 1,643 |
| | 1,715 |
| CCFC Term Loans | 1,559 |
| | 1,565 |
| Capital lease obligations | 181 |
| | 185 |
| Subtotal | 11,841 |
| | 11,937 |
| Less: Current maturities | 197 |
| | 221 |
| Total long-term debt | $ | 11,644 |
| | $ | 11,716 |
|
|
| Senior Unsecured Notes |
The amounts outstanding under our Senior Unsecured Notes are summarized in the table below (in millions): | | | | | | | | | | June 30, 2016 | | December 31, 2015 | 2023 Senior Unsecured Notes | $ | 1,236 |
| | $ | 1,235 |
| 2024 Senior Unsecured Notes | 642 |
| | 641 |
| 2025 Senior Unsecured Notes | 1,531 |
| | 1,530 |
| Total Senior Unsecured Notes | $ | 3,409 |
| | $ | 3,406 |
|
|
| First Lien Term Loans |
The amounts outstanding under our senior secured First Lien Term Loans are summarized in the table below (in millions): | | | | | | | | | | June 30, 2016 | | December 31, 2015 | 2019 First Lien Term Loan | $ | — |
| | $ | 795 |
| 2020 First Lien Term Loan | — |
| | 378 |
| 2022 First Lien Term Loan | 1,565 |
| | 1,571 |
| 2023 First Lien Term Loan | 531 |
| | 533 |
| New 2023 First Lien Term Loan | 546 |
| | — |
| Total First Lien Term Loans | $ | 2,642 |
| | $ | 3,277 |
|
|
| First Lien Notes |
The amounts outstanding under our senior secured First Lien Notes are summarized in the table below (in millions): | | | | | | | | | | June 30, 2016 | | December 31, 2015 | 2022 First Lien Notes | $ | 738 |
| | $ | 737 |
| 2023 First Lien Notes | 569 |
| | 568 |
| 2024 First Lien Notes | 484 |
| | 484 |
| 2026 First Lien Notes | 616 |
| | — |
| Total First Lien Notes | $ | 2,407 |
| | $ | 1,789 |
|
|
| Schedule of line of credit facilities |
The table below represents amounts issued under our letter of credit facilities at June 30, 2016 and December 31, 2015 (in millions): | | | | | | | | | | June 30, 2016 | | December 31, 2015 | Corporate Revolving Facility(1) | $ | 304 |
| | $ | 316 |
| CDHI | 261 |
| | 241 |
| Various project financing facilities | 212 |
| | 198 |
| Total | $ | 777 |
| | $ | 755 |
|
____________ | | (1) | The Corporate Revolving Facility represents our primary revolving facility. |
|
| Schedule of carrying values and estimated fair values of debt instruments |
The following table details the fair values and carrying values of our debt instruments at June 30, 2016 and December 31, 2015 (in millions): | | | | | | | | | | | | | | | | | | June 30, 2016 | | December 31, 2015 | | Fair Value | | Carrying Value | | Fair Value | | Carrying Value | Senior Unsecured Notes | $ | 3,357 |
| | $ | 3,409 |
| | $ | 3,063 |
| | $ | 3,406 |
| First Lien Term Loans | 2,662 |
| | 2,642 |
| | 3,197 |
| | 3,277 |
| First Lien Notes | 2,531 |
| | 2,407 |
| | 1,885 |
| | 1,789 |
| Project financing, notes payable and other(1) | 1,595 |
| | 1,551 |
| | 1,653 |
| | 1,608 |
| CCFC Term Loans | 1,537 |
| | 1,559 |
| | 1,494 |
| | 1,565 |
| Total | $ | 11,682 |
| | $ | 11,568 |
| | $ | 11,292 |
| | $ | 11,645 |
|
____________ | | (1) | Excludes a lease that is accounted for as a failed sale-leaseback transaction under U.S. GAAP. |
|