XML 90 R36.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt (Tables)
9 Months Ended
Sep. 30, 2013
Debt Disclosure [Abstract]  
Schedule of Short-term Debt
 
As of
September 30,
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
101

 
108

Accounts receivable securitization facility
100

 

Total
224

 
168

The Company's weighted average interest rate on short-term borrowings, including amounts due to affiliates, was 4.4% as of September 30, 2013 compared to 4.0% as of December 31, 2012. The weighted average interest rate on the accounts receivable securitization facility was 0.9% as of September 30, 2013.
Schedule of Long-term Debt
 
As of
September 30,
2013
 
As of
December 31,
2012
 
(In $ millions)
Long-Term Debt
 
 
 
Senior credit facilities - Term C loan due 2016

 
977

Senior credit facilities - Term C-2 loan due 2016
976

 

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%

 
50

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

 
182

Obligations under capital leases due at various dates through 2054
248

 
244

Other bank obligations

 
37

Subtotal
2,893

 
2,990

Current installments of long-term debt
(23
)
 
(60
)
Total
2,870

 
2,930

Schedule of Estimated Net Leverage Ratio and Estimated Margin
As of September 30, 2013, the margin for borrowings under the Term C-2 loan facility was 2.0% above LIBOR (for US dollars) and 2.0% above the Euro Interbank Offered Rate ("EURIBOR") (for Euros), as applicable. As of September 30, 2013, the margin for borrowings under the revolving credit facility was 2.5% above LIBOR. The margin for borrowings under the revolving credit facility is subject to increase or decrease in certain circumstances based on changes in the Company’s corporate credit ratings. Borrowings under the credit-linked revolving facility bear interest at a variable interest rate based on LIBOR, 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, 2013
 
Estimated Total Net
Leverage Ratio
 
Estimated
Margin
Credit-linked revolving facility
1.58

 
1.50
%
The margin on the credit-linked revolving facility may increase or decrease 0.25% based on the following:
Total Net Leverage Ratio
 
Margin over LIBOR or EURIBOR
< = 2.25
 
1.50%
> 2.25
 
1.75%
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 under the revolving credit facility are as follows:
As of September 30, 2013
Maximum
 
Estimate
 
Estimate, if Fully Drawn
3.90
 
0.99

 
1.53
Schedule of Balances Available for Borrowing
The Company's balances available for borrowing are as follows:
 
As of
September 30,
2013
 
(In $ millions)
Revolving Credit Facility
 

Borrowings outstanding

Letters of credit issued

Available for borrowing
600

Credit-Linked Revolving Facility
 
Borrowings outstanding

Letters of credit issued
80

Available for borrowing
1

Accounts Receivable Securitization Facility
 
Borrowings outstanding
100

Letters of credit issued

Available for borrowing
31