|
Debt (Tables)
|
6 Months Ended |
|
Jun. 30, 2013
|
| Debt [Abstract] |
|
| Schedule of Long-term Debt Instruments |
At June 30, 2013 and December 31, 2012, our debt was as follows (in millions): | | | | | | | | | | June 30, 2013 |
| December 31, 2012 | First Lien Notes | $ | 5,304 |
| | $ | 5,303 |
| First Lien Term Loans | 2,450 |
| | 2,463 |
| Project financing, notes payable and other | 1,858 |
| | 1,789 |
| CCFC Term Loans | 1,197 |
| | — |
| CCFC Notes | — |
| | 978 |
| Capital lease obligations | 211 |
| | 217 |
| Total debt | 11,020 |
| | 10,750 |
| Less: Current maturities | 169 |
| | 115 |
| Debt, net of current portion | $ | 10,851 |
| | $ | 10,635 |
|
|
| First Lien Notes |
Our First Lien Notes are summarized in the table below (in millions): | | | | | | | | | | June 30, 2013 | | December 31, 2012 | 2017 First Lien Notes | $ | 1,080 |
| | $ | 1,080 |
| 2019 First Lien Notes | 360 |
| | 360 |
| 2020 First Lien Notes | 984 |
| | 983 |
| 2021 First Lien Notes | 1,800 |
| | 1,800 |
| 2023 First Lien Notes | 1,080 |
| | 1,080 |
| Total First Lien Notes | $ | 5,304 |
| | $ | 5,303 |
|
|
| First Lien Term Loans |
Our First Lien Term Loans are summarized in the table below (in millions): | | | | | | | | | | June 30, 2013 | | December 31, 2012 | 2018 First Lien Term Loans | $ | 1,621 |
| | $ | 1,630 |
| 2019 First Lien Term Loan | 829 |
| | 833 |
| Total First Lien Term Loans | $ | 2,450 |
| | $ | 2,463 |
|
|
| Schedule of Line of Credit Facilities |
The table below represents amounts issued under our letter of credit facilities at June 30, 2013 and December 31, 2012 (in millions): | | | | | | | | | | June 30, 2013 | | December 31, 2012 | Corporate Revolving Facility(1) | $ | 240 |
| | $ | 243 |
| CDHI | 243 |
| | 253 |
| Various project financing facilities | 131 |
| | 130 |
| Total | $ | 614 |
| | $ | 626 |
|
____________ | | (1) | The Corporate Revolving Facility represents our primary revolving facility. |
|
| Schedule of Carrying Values and Estimated Fair Values of Debt Instruments |
The following table details the fair values and carrying values of our debt instruments at June 30, 2013 and December 31, 2012 (in millions): | | | | | | | | | | | | | | | | | | June 30, 2013 | | December 31, 2012 | | Fair Value | | Carrying Value | | Fair Value | | Carrying Value | First Lien Notes | $ | 5,621 |
| | $ | 5,304 |
| | $ | 5,863 |
| | $ | 5,303 |
| First Lien Term Loans | 2,452 |
| | 2,450 |
| | 2,489 |
| | 2,463 |
| Project financing, notes payable and other(1) | 1,670 |
| | 1,723 |
| | 1,599 |
| | 1,629 |
| CCFC Term Loans | 1,180 |
| | 1,197 |
| | — |
| | — |
| CCFC Notes | — |
| | — |
| | 1,075 |
| | 978 |
| Total | $ | 10,923 |
| | $ | 10,674 |
| | $ | 11,026 |
| | $ | 10,373 |
|
____________ | | (1) | Excludes a lease that is accounted for as a failed sale-leaseback transaction under U.S. GAAP. |
|