XML 52 R61.htm IDEA: XBRL DOCUMENT v2.4.0.6
Voluntary Reorganization Under Chapter 11 of the United States Bankruptcy Code (Details) (USD $)
3 Months Ended 9 Months Ended 12 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended 3 Months Ended 12 Months Ended 9 Months Ended
Oct. 01, 2010
Oct. 01, 2010
Dec. 31, 2012
Jan. 28, 2013
Dec. 31, 2011
Apr. 06, 2011
Term Loan [Member]
Oct. 01, 2010
Term Loan [Member]
Oct. 01, 2010
Line of Credit [Member]
Oct. 01, 2010
Pre-petition Seven-year Secured Term Loan [Member]
Oct. 01, 2010
U.S. Asset-backed Lending Facility and Related Letters of Credit [Member]
Oct. 01, 2010
Successor Common Stock to Holders of Pre-petition Notes [Member]
Oct. 01, 2010
Successor Common Stock to Certain Holders [Member]
Dec. 31, 2012
10-year Warrants [Member]
Dec. 31, 2011
10-year Warrants [Member]
Oct. 01, 2010
10-year Warrants [Member]
Dec. 31, 2012
5-Year Warrants [Member]
Dec. 31, 2011
5-Year Warrants [Member]
Oct. 01, 2010
5-Year Warrants [Member]
Oct. 01, 2010
Restricted Stock Under A Post-emergence Share-based Incentive Compensation Program [Member]
Oct. 01, 2010
Professional Fees [Member]
Dec. 31, 2010
Successor [Member]
Dec. 31, 2012
Successor [Member]
Dec. 31, 2011
Successor [Member]
Oct. 01, 2010
Successor [Member]
Oct. 01, 2010
Predecessor [Member]
Dec. 31, 2009
Predecessor [Member]
Oct. 01, 2010
7% Senior Notes due 2014 [Member]
Predecessor [Member]
Oct. 01, 2010
8.25% Senior Notes due 2010 [Member]
Predecessor [Member]
Oct. 01, 2010
12.25% Senior Notes due 2016 [Member]
Predecessor [Member]
Oct. 01, 2010
Minimum [Member]
Oct. 01, 2010
Maximum [Member]
Plan of reorganization, date plan confirmed     Aug. 31, 2010                                                        
Stock issued during period, shares   45,000,000                 2,500,000 1,000,000                                      
Proceeds from rights offering   $ 1,250,000,000                                                          
Debt instrument, face amount           498,000,000 500,000,000   1,500,000,000 128,000,000                                          
Line of Credit Facility, Maximum Borrowing Capacity 200,000,000 200,000,000 175,000,000 130,000,000 220,000,000     200,000,000                                              
Interest paid                 160,000,000                       5,000,000 48,000,000 51,000,000   179,000,000            
Restricted cash and cash equivalents                                       68,000,000                      
Other claims and fees 119,000,000 119,000,000                                                          
Debt instrument, interest rate, stated percentage                                                     7.00% 8.25% 12.25%    
Class of warrant, outstanding                         299,171 476,034 2,355,000 1,549,337 1,549,345 1,552,774               25,000,000          
Exercise price of warrants or rights                         9.66   9.66 58.80 0 58.80                          
Restricted stock issued                                     1,700,000                        
Face value of claims against the Company by Ford/ACH     163,000,000                                                        
Reimbursement from Ford     29,000,000                                                        
Committed annual sourcing by Ford     600,000,000                                                        
Gain, release from certain OPEB obligations by Ford 9,000,000                                                            
Gain on settlement of liabilities subject to compromise                                                 (956,000,000)            
Reorganization-related costs, net                                                 129,000,000            
Gain on adoption of fresh-start accounting                                                 (106,000,000)            
Reorganization gains, net                                         0 0 0   (933,000,000)            
Cash payments for reorganization expenses                                                 111,000,000            
Effective date reorganization items, pre-tax                                                 1,100,000,000            
Postconfirmation, liabilities                                               2,763,000,000              
Liabilities subject to compromise                                                 3,121,000,000            
Liabilities subject to compromise and post petition liabilities                                               5,884,000,000              
Postconfirmation, assets                                               5,141,000,000              
Excess post petition liabilities and allowed claims 743,000,000 743,000,000                                                          
Estimated enterprise value 2,390,000,000 2,390,000,000                                                          
Enterprise values contemplated by court                                                           2,300,000,000 2,500,000,000
Range of EBITDAP                                                           4.6 7.8
Range of EBITDAP minus capital expenditures                                                           6.1 14.6
Decrease in enterprise value due to pension expense not being included in multiples 455,000,000 455,000,000                                                          
Range of derived EBITDA                                                           4.0 7.1
Estimated tax rate used yo perform cash flow analysis 35.00% 35.00%                                                          
Discount rate used for cash flow analysis                                                           14.00% 16.00%
Perpetuity growth rate used in cash flow analysis                                                           0.00% 2.00%
Cost of equity rate used in cash flow analysis                                                           13.00% 21.00%
Perpetuity growth after 2013 rate used in cash flow analysis                                                           2.00% 4.00%
Estimated value of non-consolidated joint ventures for estimated enterprise value 195,000,000 195,000,000                                                          
Reorganization value, cash in excess of normal operating needs 242,000,000 242,000,000                                                          
Non debt liabilities 2,751,000,000 2,751,000,000                                                          
Reorganization value $ 5,141,000,000 $ 5,141,000,000