XML 47 R34.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt (Tables)
6 Months Ended
Jun. 30, 2016
Line of Credit Facility [Line Items]  
Schedule of Short-term Debt
 
As of
June 30,
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)
61

 
52

Revolving credit facility(2)

 
350

Accounts receivable securitization facility(3)

 
55

Total
119

 
513

______________________________
(1) 
The weighted average interest rate was 3.5% and 3.3% as of June 30, 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
June 30,
2016
 
As of
December 31,
2015
 
(In $ millions)
Long-Term Debt
 
 
 
Senior credit facilities - Term C-2 loan due 2016(1)
31

 
30

Senior credit facilities - Term C-3 loan due 2018(2)
876

 
878

Senior unsecured notes due 2019, interest rate of 3.250%
333

 
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

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
229

 
238

Subtotal
2,539

 
2,542

Unamortized debt issuance costs(3)
(17
)
 
(18
)
Current installments of long-term debt
(58
)
 
(56
)
Total
2,464

 
2,468

______________________________
(1) 
The margin for borrowings under the Term C-2 loan facility was 2.0% above the Euro Interbank Offered Rate ("EURIBOR").
(2) 
The margin for borrowings under the Term C-3 loan facility was 2.25% above LIBOR (for US dollars) and 2.25% above EURIBOR (for Euros), as applicable.
(3) 
Related to the Company's long-term debt, excluding obligations under capital leases.
Schedule of First Lien Senior Secured Leverage Ratios
The Company's first lien senior secured leverage ratios under the Amended Credit Agreement are as follows:
As of June 30, 2016
Maximum
 
Estimate
 
Estimate, If Fully Drawn
3.90
 
0.65
 
1.28
Revolving Credit Facility [Member]  
Line of Credit Facility [Line Items]  
Schedule of Balances Available for Borrowing
The Company's debt balances and amounts available for borrowing under its revolving credit facility expiring October 2018 are as follows:
 
As of
June 30,
2016
 
(In $ millions)
Revolving Credit Facility
 
Borrowings outstanding(1)

Letters of credit issued

Available for borrowing(2)
900

______________________________
(1) 
The Company borrowed $245 million and repaid $595 million during the six months ended June 30, 2016.
(2) 
The margin for borrowings under the revolving credit facility was 1.5% above LIBOR.
Accounts Receivable Securitization Facility [Member]  
Line of Credit Facility [Line Items]  
Schedule of Balances Available for Borrowing
The Company's debt balances and amounts available for borrowing under its securitization facility are as follows:
 
As of
June 30,
2016
 
(In $ millions)
Accounts Receivable Securitization Facility
 
Borrowings outstanding(1)

Letters of credit issued
52

Available for borrowing
56

Total borrowing base
108

 
 
Maximum borrowing base(2)
120

______________________________
(1) 
The Company repaid $55 million during the six months ended June 30, 2016.
(2) 
Outstanding accounts receivable transferred to the SPE was $145 million.