XML 205 R49.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt (Tables)
12 Months Ended
Dec. 31, 2012
Debt Disclosure [Abstract]  
Schedule of Short-term Debt
 
As of December 31,
 
2012
 
2011
 
(In $ millions)
Short-Term Borrowings and Current Installments of Long-Term Debt - Third Party and Affiliates
 
 
 
Current installments of long-term debt
60

 
38

Short-term borrowings, including amounts due to affiliates
108

 
106

Total
168

 
144


The Company's weighted average interest rate on short-term borrowings, including amounts due to affiliates, was 4.0% as of December 31, 2012 compared to 4.3% as of December 31, 2011.
Schedule of Long-term Debt
 
As of December 31,
 
2012
 
2011
 
(In $ millions)
Long-Term Debt
 
 
 
Senior credit facilities - Term C loan due 2016
977

 
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

Senior unsecured notes due 2022, interest rate of 4.625%
500

 

Credit-linked revolving facility due 2014, interest rate of 1.8%
50

 

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
244

 
248

Other bank obligations due 2017, interest rate of 5.9%
37

 
95

Subtotal
2,990

 
2,911

Current installments of long-term debt
(60
)
 
(38
)
Total
2,930

 
2,873

Schedule of Amortization of Deferred Financing Costs
Amortization of deferred financing costs is as follows:
 
Year Ended December 31,
 
2012
 
2011
 
2010
 
(In $ millions)
Interest expense
4

 
4

 
7

Schedule of Net Deferred Financing Costs
Net deferred financing costs are as follows:
 
As of December 31,
 
2012
 
2011
 
(In $ millions)
Noncurrent Other assets
30

 
28

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 December 31, 2012
 
Estimated Total Net
Leverage Ratio
 
Estimated
Margin
Credit-linked revolving facility
1.60

 
1.50
%
Term C
1.60

 
2.75
%
Borrowings under the Amended Credit Agreement bear interest at a variable interest rate based on LIBOR (for US dollars) or EURIBOR (for Euros), or, for US dollar-denominated loans under certain circumstances, a base rate, in each case plus a margin.
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 December 31, 2012
 
First Lien Senior Secured Leverage Ratio
 
 
 
 
 
 
 
Estimate, if Fully Drawn
 
Borrowing
Capacity
 
Maximum
 
Estimate
 
 
 
 
 
 
 
 
 
(In $ millions)
Revolving credit facility
3.90

 
0.88

 
1.37

 
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 December 31,
2012
 
(In $ millions)
Revolving Credit Facility
 

Borrowings outstanding

Letters of credit issued

Available for borrowing
600

Credit-Linked Revolving Facility
 
Borrowings outstanding
50

Letters of credit issued
70

Available for borrowing
108

Schedule of Principle Payments
Principal payments scheduled to be made on the Company's debt, including short-term borrowings, are as follows:
 
(In $ millions)
2013
168

2014
73

2015
23

2016
962

2017
17

Thereafter
1,855

Total
3,098