XML 21 R33.htm IDEA: XBRL DOCUMENT v2.4.1.9
Debt (Tables)
3 Months Ended
Mar. 31, 2015
Debt Disclosure [Abstract]  
Schedule of Short-term Debt
 
As of
March 31,
2015
 
As of
December 31,
2014
 
(In $ millions)
Short-Term Borrowings and Current Installments of Long-Term Debt - Third Party and Affiliates
 
 
 
Current installments of long-term debt
25

 
25

Short-term borrowings, including amounts due to affiliates(1)
73

 
77

Accounts receivable securitization facility(2)
30

 
35

Total
128

 
137

______________________________
(1) 
The weighted average interest rate was 4.2% and 4.7% as of March 31, 2015 and December 31, 2014, respectively.
(2) 
The weighted average interest rate was 0.7% as of March 31, 2015 and December 31, 2014.
Schedule of Long-term Debt
 
As of
March 31,
2015
 
As of
December 31,
2014
 
(In $ millions)
Long-Term Debt
 
 
 
Senior credit facilities - Term C-2 loan due 2016
30

 
34

Senior credit facilities - Term C-3 loan due 2018
882

 
906

Senior unsecured notes due 2019, interest rate of 3.250%
323

 
364

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

 
400

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

 
500

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

 
169

Obligations under capital leases due at various dates through 2054
257

 
260

Subtotal
2,561

 
2,633

Current installments of long-term debt
(25
)
 
(25
)
Total
2,536

 
2,608

Schedule of First Lien Senior Secured Leverage Ratios
The Company's amended first lien senior secured leverage ratios under the revolving credit facility are as follows:
As of March 31, 2015
Maximum
 
Estimate
 
Estimate, If Fully Drawn
3.90
 
0.60
 
1.16
Schedule of Balances Available for Borrowing
The Company's balances available for borrowing are as follows:
 
As of
March 31,
2015
 
 
(In $ millions)
 
Revolving Credit Facility
 
 
Borrowings outstanding

 
Letters of credit issued

 
Available for borrowing
900

 
Accounts Receivable Securitization Facility
 
 
Borrowings outstanding
30

(1) 
Letters of credit issued
74

 
Available for borrowing
12

 
Total borrowing base
116

 
 
 
 
Maximum borrowing base
135

(2) 
______________________________
(1) 
The Company repaid $5 million of borrowings outstanding during the three months ended March 31, 2015.
(2) 
Outstanding accounts receivable transferred by the Originators to the Transferor was $154 million.
Schedule of Senior Notes
The Company has outstanding senior unsecured notes issued in public offerings registered under the Securities Act of 1933, as amended, as follows (collectively, the "Senior Notes"):
Senior Notes
 
Issue Date
 
Principal
 
Interest Rate
 
Interest Pay Dates
 
Maturity Date
 
 
 
 
(In millions)
 
(In percentages)
 
 
 
 
 
 
3.250% Notes
 
September 2014
 
€300
 
3.250
 
April 15
 
October 15
 
October 15, 2019
4.625% Notes
 
November 2012
 
$500
 
4.625
 
March 15
 
September 15
 
November 15, 2022
5.875% Notes
 
May 2011
 
$400
 
5.875
 
June 15
 
December 15
 
June 15, 2021