XML 71 R36.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt (Tables)
9 Months Ended
Sep. 30, 2012
Debt Disclosure [Abstract]  
Schedule of Short-term Debt
 
As of
 
As of
 
September 30,
2012
 
December 31,
2011
 
(In $ millions)
Short-Term Borrowings and Current Installments of Long-term Debt - Third Party and Affiliates
 
 
 
Current installments of long-term debt
42

 
38

Short-term borrowings, including amounts due to affiliates
99

 
106

Total
141

 
144

The Company's weighted average interest rate on short-term borrowings, including amounts due to affiliates, was 4.4% as of September 30, 2012 compared to 4.3% as of December 31, 2011.
Schedule of Long-term Debt
 
As of
 
As of
 
September 30,
2012
 
December 31,
2011
 
(In $ millions)
Long-Term Debt
 
 
 
Senior credit facilities - Term C loan due 2016
1,375

 
1,386

Senior unsecured notes due 2018, interest rate of 6.625%
600

 
600

Senior unsecured notes due 2021, interest rate of 5.875%
400

 
400

Pollution control and industrial revenue bonds, interest rates ranging from 5.7% to 6.7%, due at various dates through 2030
182

 
182

Obligations under capital leases due at various dates through 2054
237

 
248

Other bank obligations, interest rates ranging from 6.2% to 6.3%, due at various dates through 2017
87

 
95

Subtotal
2,881

 
2,911

Current installments of long-term debt
(42
)
 
(38
)
Total
2,839

 
2,873

Schedule of Estimated Net Leverage Ratio and Estimated Margin
The margin for borrowings under the revolving credit facility is currently 2.5% above LIBOR or EURIBOR, as applicable, subject to increase or reduction in certain circumstances based on changes in the Company’s corporate credit ratings. Borrowings under the credit-linked revolving facility and the Term C loan facility bear interest at a variable interest rate based on LIBOR (for US dollars) or EURIBOR (for Euros), plus a margin which varies based on the Company's net leverage ratio.
The estimated net leverage ratio and margin are as follows:
 
As of September 30, 2012
 
Estimated Total Net
Leverage Ratio
 
Estimated
Margin
Credit-linked revolving facility
1.50

 
1.50
%
Term C
1.50

 
2.75
%
The margin on each facility may increase or decrease 0.25% based on the following:
Credit-Linked Revolving Facility
 
Term C Loan Facility
Total Net Leverage Ratio
Margin over LIBOR
or EURIBOR
 
Total Net Leverage Ratio
Margin over LIBOR
or EURIBOR
< = 2.25
1.50%
 
< = 1.75
2.75%
> 2.25
1.75%
 
> 1.75 and < = 2.25
3.00%
 
 
 
> 2.25
3.25%
Term loan borrowings under the Amended Credit Agreement are subject to amortization at 1% of the initial principal amount per annum, payable quarterly. In addition, the Company pays quarterly commitment fees on the unused portions of the revolving credit facility and credit-linked revolving facility of 0.25% and 1.50% per annum, respectively.
Schedule of First Lien Senior Secured Leverage Ratios and Borrowing Capacity
The Company’s first lien senior secured leverage ratios and the borrowing capacity under the revolving credit facility are as follows:
 
As of September 30, 2012
 
First Lien Senior Secured Leverage Ratio
 
 
 
 
 
 
 
Estimate, if Fully
 
Borrowing
 
Maximum
 
Estimate
 
Drawn
 
Capacity
 
 
 
 
 
 
 
(In $ millions)
Revolving credit facility
3.90
 
1.15
 
1.63
 
600

Schedule of Balances Available for Borrowing Under the Revolving Credit Facility and the Credit-linked Revolving Facility
The balances available for borrowing are as follows:
 
As of
 
September 30, 2012
 
(In $ millions)

Revolving Credit Facility
 

Borrowings outstanding

Letters of credit issued

Available for borrowing
600

Credit-Linked Revolving Facility
 
Letters of credit issued
70

Available for borrowing
158