XML 159 R44.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2013
Dec. 31, 2012
Short-term Debt

Short-term Debt

Short-term debt consisted of the following:

 

     Maturity
Date
     March 31,
2013
     December 31,
2012
 

UBS Revolver

     6/18/17       $ —        $ —    

ABSA Revolver(1)

     6/14/17         —          30   

Wells Revolver(2)

        —          —    
     

 

 

    

 

 

 

Total

      $ —        $ 30   
     

 

 

    

 

 

 

 

(1) Average effective interest rate of 8.43 % and 8.5% during the three months ended March 31, 2013 and 2012, respectively.
(2) Average effective interest rate of 5.25% during the three months ended March 31, 2012.

Short-term Debt

 

     Successor  
     December 31,
2012
     December 31,
2011
 

UBS Revolver(1)

   $ —        $ —    

ABSA Revolver(2)

     30         —    

Wells Revolver(3)

     —          —    
  

 

 

    

 

 

 

Short-term debt

   $ 30       $ —    
  

 

 

    

 

 

 

 

(1) Average effective interest rate of 3.9% in 2012.
(2) Average effective interest rate of 8.5% in 2012.
(3) Average effective interest rate of 4.7% in 2011 and 5.25% in 2012.
Long-Term Debt

Long-Term Debt

Long-term debt consisted of the following:

 

     Principal
Amount
     Maturity
Date
     March 31,
2013
    December 31,
2012
 

Term Loan, net of unamortized discount of $12 million at March 31, 2013(1)

   $ 1,500         3/19/20       $ 1,488      $ —    

Senior Notes

   $ 900         8/15/20         900        900   

Term Facility, net of unamortized discount of $6 million at December 31, 2012(2)

   $ 700         2/8/18         —         691   

Co-generation Unit Financing Arrangement

   $ 16         2/1/16         9        10   

Lease financing

           14        14   
        

 

 

   

 

 

 

Total debt

           2,411        1,615   

Less: Long-term debt due in one year

           (15     (10
        

 

 

   

 

 

 

Long-term debt

         $ 2,396      $ 1,605   
        

 

 

   

 

 

 

 

(1) Average effective interest rate of 4.75% in 2013.
(2) Average effective interest rate of 5.0% and 5.0% in 2013 and 2012, respectively.

Long-Term Debt

 

     Initial
Principal
Amount
     Maturity
Date
     Successor  
         December 31,
2012
    December 31,
2011
 

Senior Notes

   $ 900         8/15/20       $ 900      $ —    

Term Facility(1)

   $ 700         2/8/18         691        —    

Exit Financing Facility(2)

   $ 425         10/21/15         —         421   

Co-generation Unit Financing Arrangement

   $ 16         2/1/16         10        6   

Lease financing

           14        —    
        

 

 

   

 

 

 

Total debt

           1,615        427   

Less: Long-term debt due in one year

           (10     (6
        

 

 

   

 

 

 

Long-term debt

         $ 1,605      $ 421   
        

 

 

   

 

 

 

 

(1) Average effective interest rate of 5% in 2012.
(2) Average effective interest rate of 7.1% and 7.2% in 2012 and 2011, respectively.
Scheduled Maturities of Company's Long-Term Debt

At March 31, 2013, the scheduled maturities of the Company’s long-term debt were as follows:

 

     Total Debt  

2013

   $ 10   

2014

     19   

2015

     19   

2016

     15   

2017

     15   

Thereafter

     2,345   
  

 

 

 

Total

     2,423   

Remaining accretion of discount associated with the Term Loan

     (12
  

 

 

 

Total debt

   $ 2,411   
  

 

 

 

At December 31, 2012, the scheduled maturities of the Company’s long-term debt were as follows:

 

     Total Debt  

2013(1)

   $ 11   

2014

     10   

2015

     10   

2016

     8   

2017

     7   

Thereafter

     1,575   
  

 

 

 

Total

     1,621   

Remaining accretion associated with the Term facility

     (6
  

 

 

 

Total debt

   $ 1,615   
  

 

 

 

 

(1) Includes $1 million of remaining accretion associated with the Term Facility, which was issued net of an original issue discount of $7 million (see Term Facility discussion below).
Summary of Allocation of Senior Secured Loans

The Company allocated these amounts between the $550 million Senior Secured Term Loan and the $150 million Senior Secured Delayed Draw as follows:

 

     Outstanding
Balance
     Percentage of
Outstanding
Balance
    Allocation of
Unamortized
Costs
     Loss
Extinguishment
of Debt
 

Senior Secured Term Loan

   $ 547         79   $ 16       $ —    

Senior Secured Delayed Draw

     149         21     4         4   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 696         100   $ 20       $ 4   
  

 

 

    

 

 

   

 

 

    

 

 

 
 
Summary of Interest and Debt Expense

Interest and debt expense consisted of the following:

 

     Three Months Ended March 31,  
           2013                 2012        

Interest expense

   $ 26      $ 7   

Amortization of deferred debt issuance costs and discount on debt

     2        1   

Capitalized interest

     (1     —    
  

 

 

   

 

 

 

Interest and debt expense

   $ 27      $ 8   
  

 

 

   

 

 

 
 
Term Facility  

Term Facility

 

     Successor  
     December 31,
2012
    December 31,
2011
 

Term Facility

   $ 697      $ —    

Discount

     (6     —    
  

 

 

   

 

 

 

Term Facility, net

   $ 691      $ —    
  

 

 

   

 

 

 
Leverage Ratio  

Fiscal Quarter Ending

   Total Leverage Ratio  

December 31, 2012 through December 31, 2015

     3:1   

March 31, 2016 and thereafter

     2.25:1   
Interest Expense  

Interest Expense

 

     Successor           Predecessor  
     Year
Ended
December 31,
2012
    Eleven Months
Ended
December 31,
2011
          One Month
Ended
January 31,
2011
     Year
Ended
December 31,
2010
 

Interest expense(1)

   $ 53      $ 29           $ 3       $ 40   

Amortization of deferred debt issuance costs and discount on debt

     10        1             —          9   

Other

     4        1             —          1   

Capitalized interest

     (2     (1          —          —    
  

 

 

   

 

 

        

 

 

    

 

 

 

Interest and debt expense

   $ 65      $ 30           $ 3       $ 50   
  

 

 

   

 

 

        

 

 

    

 

 

 

 

(1) For the one month ended January 31, 2011, interest expense excludes $3 million, which would have been payable under the terms of the Company’s $350 million 9.5% senior unsecured notes.