XML 21 R33.htm IDEA: XBRL DOCUMENT v3.3.0.814
Debt (Tables)
9 Months Ended
Sep. 30, 2015
Debt Disclosure [Abstract]  
Schedule of Short-term Debt
 
As of
September 30,
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
26

 
25

Short-term borrowings, including amounts due to affiliates(1)
62

 
77

Revolving credit facility(2)
345

 

Accounts receivable securitization facility(3)
30

 
35

Total
463

 
137

______________________________
(1) 
The weighted average interest rate was 3.8% and 4.7% as of September 30, 2015 and December 31, 2014, respectively.
(2) 
The weighted average interest rate was 1.7% and 0.0% as of September 30, 2015 and December 31, 2014, respectively.
(3) 
The weighted average interest rate was 0.7% as of September 30, 2015 and December 31, 2014.
Schedule of Long-term Debt
 
As of
September 30,
2015
 
As of
December 31,
2014
 
(In $ millions)
Long-Term Debt
 
 
 
Senior credit facilities - Term C-2 loan due 2016
31

 
34

Senior credit facilities - Term C-3 loan due 2018
884

 
906

Senior unsecured notes due 2019, interest rate of 3.250%
336

 
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
247

 
260

Subtotal
2,567

 
2,633

Current installments of long-term debt
(26
)
 
(25
)
Total
2,541

 
2,608

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
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 September 30, 2015
Maximum
 
Estimate
 
Estimate, If Fully Drawn
3.90
 
0.88
 
1.25
Schedule of Balances Available for Borrowing
The Company's balances available for borrowing are as follows:
 
As of
September 30,
2015
 
 
(In $ millions)
 
Revolving Credit Facility
 
 
Borrowings outstanding
345

(1) 
Letters of credit issued

 
Available for borrowing
555

 
Accounts Receivable Securitization Facility
 
 
Borrowings outstanding
30

(2) 
Letters of credit issued
74

 
Available for borrowing
5

 
Total borrowing base
109

 
 
 
 
Maximum borrowing base
135

(3) 
______________________________
(1) 
The Company borrowed $475 million and repaid $130 million during the nine months ended September 30, 2015. Borrowings were primarily used to fund repurchases of the Company's Series A common stock, par value $0.0001 per share ("Common Stock").
(2) 
The Company repaid $15 million of borrowings outstanding during the nine months ended September 30, 2015.
(3) 
Outstanding accounts receivable transferred by the Originators to the Transferor was $152 million.