XML 51 R33.htm IDEA: XBRL DOCUMENT v3.3.1.900
Debt (Tables)
3 Months Ended
Mar. 31, 2016
Debt Disclosure [Abstract]  
Schedule of Short-term Debt
 
As of
March 31,
2016
 
As of
December 31,
2015
 
(In $ millions)
Short-Term Borrowings and Current Installments of Long-Term Debt - Third Party and Affiliates
 
 
 
Current installments of long-term debt
58

 
56

Short-term borrowings, including amounts due to affiliates(1)
58

 
52

Revolving credit facility(2)

 
350

Accounts receivable securitization facility(3)

 
55

Total
116

 
513

______________________________
(1) 
The weighted average interest rate was 2.8% and 3.3% as of March 31, 2016 and December 31, 2015, respectively.
(2) 
The weighted average interest rate was 1.8% as of December 31, 2015.
(3) 
The weighted average interest rate was 0.8% as of December 31, 2015.
Schedule of Long-term Debt
 
As of
March 31,
2016
 
As of
December 31,
2015
 
(In $ millions)
Long-Term Debt
 
 
 
Senior credit facilities - Term C-2 loan due 2016
31

 
30

Senior credit facilities - Term C-3 loan due 2018
883

 
878

Senior unsecured notes due 2019, interest rate of 3.250%
342

 
327

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 5.70% to 6.70%

 
169

Refunding loan for pollution control and industrial revenue bonds due at various dates through 2030, interest rates ranging from 4.05% to 5.00%
170

 

Obligations under capital leases due at various dates through 2054
237

 
238

Subtotal
2,563

 
2,542

Unamortized debt issuance costs(1)
(18
)
 
(18
)
Current installments of long-term debt
(58
)
 
(56
)
Total
2,487

 
2,468

______________________________
(1) 
Related to the Company's long-term debt, excluding obligations under capital leases.
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 March 31, 2016
Maximum
 
Estimate
 
Estimate, If Fully Drawn
3.90
 
0.67
 
1.30
Schedule of Balances Available for Borrowing
The Company's balances available for borrowing are as follows:
 
As of
March 31,
2016
 
 
(In $ millions)
 
Revolving Credit Facility
 
 
Borrowings outstanding

(1) 
Letters of credit issued

 
Available for borrowing
900

 
Accounts Receivable Securitization Facility
 
 
Borrowings outstanding

(2) 
Letters of credit issued
52

 
Available for borrowing
61

 
Total borrowing base
113

 
 
 
 
Maximum borrowing base
120

(3) 
______________________________
(1) 
The Company borrowed $245 million and repaid $595 million during the three months ended March 31, 2016.
(2) 
The Company repaid $55 million during the three months ended March 31, 2016.
(3) 
Outstanding accounts receivable transferred by the Originators to the Transferor was $136 million.