Debt (Tables)
|
6 Months Ended |
Jun. 30, 2019 |
| Debt Disclosure [Abstract] |
|
| Schedule of long-term debt instruments |
Our debt at June 30, 2019 and December 31, 2018, was as follows (in millions): | | | | | | | | | | June 30, 2019 |
| December 31, 2018 | Senior Unsecured Notes | $ | 2,990 |
| | $ | 3,036 |
| First Lien Term Loans | 2,979 |
| | 2,976 |
| First Lien Notes | 2,402 |
| | 2,400 |
| Project financing, notes payable and other | 1,229 |
| | 1,264 |
| CCFC Term Loan | 971 |
| | 974 |
| Finance lease obligations | 78 |
| | 105 |
| Corporate Revolving Facility | 75 |
| | 30 |
| Subtotal | 10,724 |
| | 10,785 |
| Less: Current maturities | 263 |
| | 637 |
| Total long-term debt | $ | 10,461 |
| | $ | 10,148 |
|
|
| Senior Unsecured Notes |
The amounts outstanding under our Senior Unsecured Notes are summarized in the table below (in millions): | | | | | | | | | | June 30, 2019 | | December 31, 2018 | 2023 Senior Unsecured Notes | $ | 1,228 |
| | $ | 1,227 |
| 2024 Senior Unsecured Notes | 589 |
| | 599 |
| 2025 Senior Unsecured Notes | 1,173 |
| | 1,210 |
| Total Senior Unsecured Notes | $ | 2,990 |
| | $ | 3,036 |
|
|
| 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, 2019 | | December 31, 2018 | 2019 First Lien Term Loan | $ | — |
| | $ | 389 |
| 2023 First Lien Term Loans | 535 |
| | 1,059 |
| 2024 First Lien Term Loan | 1,522 |
| | 1,528 |
| 2026 First Lien Term Loan | 922 |
| | — |
| Total First Lien Term Loans | $ | 2,979 |
| | $ | 2,976 |
|
|
| First Lien Notes |
The amounts outstanding under our senior secured First Lien Notes are summarized in the table below (in millions): | | | | | | | | | | June 30, 2019 | | December 31, 2018 | 2022 First Lien Notes | $ | 744 |
| | $ | 743 |
| 2024 First Lien Notes | 487 |
| | 486 |
| 2026 First Lien Notes | 1,171 |
| | 1,171 |
| Total First Lien Notes | $ | 2,402 |
| | $ | 2,400 |
|
|
| Schedule of line of credit facilities |
The table below represents amounts issued under our letter of credit facilities at June 30, 2019 and December 31, 2018 (in millions): | | | | | | | | | | June 30, 2019 | | December 31, 2018 | Corporate Revolving Facility(1) | $ | 585 |
| | $ | 693 |
| CDHI(2) | 30 |
| | 251 |
| Various project financing facilities | 227 |
| | 228 |
| Other corporate facilities(3) | 293 |
| | 193 |
| Total | $ | 1,135 |
| | $ | 1,365 |
|
____________ | | (1) | The Corporate Revolving Facility represents our primary revolving facility. On April 5, 2019, we amended our Corporate Revolving Facility to increase the capacity by approximately $330 million from $1.69 billion to approximately $2.02 billion. |
| | (2) | Pursuant to the terms and conditions of the CDHI credit agreement, the capacity under the CDHI letter of credit facility was reduced to $125 million on June 28, 2019. The decrease in capacity did not have a material effect on our liquidity as alternative sources of liquidity are available. |
| | (3) | We have three unsecured letter of credit facilities with two third-party financial institutions totaling approximately $300 million at June 30, 2019. |
|
| 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, 2019 and December 31, 2018 (in millions): | | | | | | | | | | | | | | | | | | June 30, 2019 | | December 31, 2018 | | Fair Value | | Carrying Value | | Fair Value | | Carrying Value | Senior Unsecured Notes | $ | 3,011 |
| | $ | 2,990 |
| | $ | 2,803 |
| | $ | 3,036 |
| First Lien Term Loans | 3,013 |
| | 2,979 |
| | 2,877 |
| | 2,976 |
| First Lien Notes | 2,462 |
| | 2,402 |
| | 2,299 |
| | 2,400 |
| Project financing, notes payable and other(1) | 1,136 |
| | 1,153 |
| | 1,209 |
| | 1,188 |
| CCFC Term Loan | 980 |
| | 971 |
| | 938 |
| | 974 |
| Corporate Revolving Facility | 75 |
| | 75 |
| | 30 |
| | 30 |
| Total | $ | 10,677 |
| | $ | 10,570 |
| | $ | 10,156 |
| | $ | 10,604 |
|
____________ | | (1) | Excludes an agreement that is accounted for as a failed sale-leaseback transaction under U.S. GAAP. |
|