XML 100 R43.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2013
Dec. 31, 2012
Short-term Debt

Short-term debt consisted of the following:

 

     Maturity
Date
     June 30,
2013
     December 31,
2012
 

UBS Revolver

     6/18/17       $ —        $ —     

ABSA Revolver(1)

     6/14/17         —          30   
     

 

 

    

 

 

 

Total

      $ —        $ 30   
     

 

 

    

 

 

 

 

(1) Average effective interest rate of 8.5% and 8.5% during 2013 and 2012, respectively.

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 consisted of the following:

 

     Principal
Amount
     Maturity
Date
     June 30,
2013
    December 31,
2012
 

Term Loan, net of unamortized discount of $11 million(1)

   $ 1,500         3/19/2020       $ 1,489      $ —    

Senior Notes

   $ 900         8/15/2020         900        900   

Term Facility, net of unamortized discount of $6 million(2)

   $ 700         2/8/2018         —          691   

Co-generation Unit Financing Arrangement

   $ 16         2/1/2016         7        10   

Lease financing

           12        14   
        

 

 

   

 

 

 

Total debt

           2,408        1,615   

Less: Long-term debt due in one year

           (18     (10
        

 

 

   

 

 

 

Long-term debt

         $ 2,390      $ 1,605   
        

 

 

   

 

 

 

 

(1) Average effective interest rate of 4.9% 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 June 30, 2013, the scheduled maturities of the Company’s long-term debt were as follows:

 

     Total Debt  

2013

   $ 9   

2014

     18   

2015

     18   

2016

     15   

2017

     15   

Thereafter

     2,344   
  

 

 

 

Total

     2,419   

Remaining accretion of discount associated with the Term Loan

     (11
  

 

 

 

Total debt

   $ 2,408   
  

 

 

 

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 June 30,     Six Months Ended June 30,  
     2013     2012     2013     2012  

Interest expense

   $ 32      $ 8      $ 58      $ 15   

Amortization of deferred debt issuance costs(1)

     2        4        4        5   

Other

     2        3        2        3   

Capitalized interest

     (1     (1     (2     (1
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest and debt expense

   $ 35      $ 14      $ 62      $ 22   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) In connection with obtaining debt, the Company incurred debt issuance costs. Such costs are recorded in “Other long-term assets” on the unaudited Condensed Consolidated Balance Sheets,” and are being amortized through the maturity date.
 
Deferred Debt Issuance Costs and Related Amortization Expense

Deferred debt issuance costs and the related amortization expense was as follows:

 

                   Amortization Expense  
     Deferred Debt      Balance at      Three Months Ended June 30,      Six Months Ended June 30,  
     Issuance Cost      June 30, 2013              2013                      2012                      2013                      2012          

Term Loan

   $ 28       $ 27       $ 1       $ —         $ 1       $ —     

Senior Notes

     18         16         1         —           1         —     

Term Facility

     17         10         —           —           1         1   

Other

     8         7         —           4         1         4   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

      $ 60       $ 2       $ 4       $ 4       $ 5   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
 
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.