XML 72 R36.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt (Tables)
3 Months Ended
Mar. 31, 2013
Debt Disclosure [Abstract]  
Schedule of Short-term Debt
 
As of
March 31,
2013
 
As of
December 31,
2012
 
(In $ millions)
Short-Term Borrowings and Current Installments of Long-term Debt - Third Party and Affiliates
 
 
 
Current installments of long-term debt
23

 
60

Short-term borrowings, including amounts due to affiliates
89

 
108

Total
112

 
168

The Company's weighted average interest rate on short-term borrowings, including amounts due to affiliates, was 4.6% as of March 31, 2013 compared to 4.0% as of December 31, 2012.
Schedule of Long-term Debt
 
As of
March 31,
2013
 
As of
December 31,
2012
 
(In $ millions)
Long-Term Debt
 
 
 
Senior credit facilities - Term C loan due 2016
967

 
977

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

 
500

Credit-linked revolving facility due 2014, interest rate of 1.7%
100

 
50

Pollution control and industrial revenue bonds, interest rates ranging from 5.7% to 6.7%, due at various dates through 2030
169

 
182

Obligations under capital leases due at various dates through 2054
246

 
244

Other bank obligations

 
37

Subtotal
2,982

 
2,990

Current installments of long-term debt
(23
)
 
(60
)
Total
2,959

 
2,930

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 March 31, 2013
 
Estimated Total Net
Leverage Ratio
 
Estimated
Margin
Credit-linked revolving facility
1.56

 
1.50
%
Term C
1.56

 
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 March 31, 2013
 
First Lien Senior Secured Leverage Ratio
 
 
 
 
 
 
 
Estimate, if
Fully Drawn
 
Borrowing
Capacity
 
Maximum
 
Estimate
 
 
 
 
 
 
 
 
 
(In $ millions)
Revolving credit facility
3.90
 
0.91

 
1.41
 
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
March 31,
2013
 
(In $ millions)
Revolving Credit Facility
 

Borrowings outstanding

Letters of credit issued

Available for borrowing
600

Credit-Linked Revolving Facility
 
Borrowings outstanding
100

Letters of credit issued
78

Available for borrowing
50