XML 38 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Long-Term Debt (Tables)
6 Months Ended
Jun. 30, 2014
Debt Disclosure [Abstract]  
Summary of Long-Term Debt

Long-term debt consisted of:

 

(in $ millions)

   Interest
rate
     Maturity(1)      June 30,
2014
     December 31,
2013
 

Secured debt

           

Senior Secured Credit Agreement

           

Revolver borrowings

           

Dollar denominated(2)

     L+4 14%         June 2018       $       $   

Term loans

           

Dollar denominated(2)

     L+5%         June 2019         1,519         1,525   

Second Lien Credit Agreement

           

Tranche 1 dollar denominated term loan(3)

     L+8%         January 2016         647         644   

Tranche 2 dollar denominated term loan(4)

     8 38%         December 2016         239         234   

Unsecured debt

           

Senior Notes

           

Dollar denominated notes(5)

     13 78%         March 2016         370         411   

Dollar denominated floating rate notes(6)

     L+8 58%         March 2016         177         188   

Senior Subordinated Notes

           

Dollar denominated notes

     11 78%         September 2016         159         272   

Euro denominated notes

     10 78%         September 2016         47         192   

Capital leases

           98         107   
        

 

 

    

 

 

 

Total debt

           3,256         3,573   

Less: current portion

           46         45   
        

 

 

    

 

 

 

Long-term debt

         $ 3,210       $ 3,528   
        

 

 

    

 

 

 

 

(1) The term loans maturing in June 2019 and the revolver availability through June 2018 are subject to a reduction in maturity to November 2015, December 2015, June 2016 or September 2016 if the Company is unable to repay or refinance its debt outstanding under the second lien credit agreement or its unsecured debt prior to their maturity dates. (see Note 14—Subsequent Events)
(2) Minimum LIBOR floor of 1.25%
(3) Minimum LIBOR floor of 1.5%
(4) Cash interest of 4% and payment-in-kind interest of 4.375%
(5) Cash interest of 11.375% and payment-in-kind interest of 2.5%
(6) Cash interest of LIBOR+6.125% plus payment-in-kind interest of 2.5%
Aggregate Maturities of Debt

Aggregate maturities of debt as of June 30, 2014 are as follows (see Note 14—Subsequent Events):

 

(in $ millions)

   Twelve Months Ending
June 30,(2)
 

2015

   $ 46   

2016

     1,235   

2017

     481   

2018

     26   

2019(1)

     1,459   

Thereafter

     9   
  

 

 

 
   $ 3,256   
  

 

 

 

 

(1) The term loans maturing in June 2019 and the revolver availability through June 2018 are subject to a reduction in maturity to November 2015, December 2015, June 2016 or September 2016 if the Company is unable to repay or refinance its outstanding debt under the second lien credit agreement or its unsecured debt prior to their maturity dates. (see Note 14—Subsequent Events)
(2) The above table excludes (i) $56 million of payment-in-kind interest and $7 million of repayment fees for the term loans under the second lien credit agreement and senior notes, of which $5 million of payment-in-kind interest has been accrued within other non-current liabilities as of June 30, 2014 and (ii) $23 million of debt discount on term loans under the senior secured credit agreement and second lien credit agreement.