XML 20 R32.htm IDEA: XBRL DOCUMENT v3.19.3
Long-term Debt (Tables)
9 Months Ended
Sep. 30, 2019
Debt Disclosure [Abstract]  
Long-Term Debt

Long-term debt consists of the following at September 30, 2019 and December 31, 2018:  

 

 

 

September 30, 2019

 

 

 

Debt

 

 

Deferred

financing costs

 

 

Debt, net of

deferred

financing costs

 

Senior Credit Facility

 

$

1,201,980

 

 

$

9,767

 

 

$

1,192,213

 

Accounts Receivable Securitization Program

 

 

175,000

 

 

 

945

 

 

 

174,055

 

5% Senior Subordinated Notes

 

 

535,000

 

 

 

3,458

 

 

 

531,542

 

5 3/8% Senior Notes

 

 

510,000

 

 

 

3,696

 

 

 

506,304

 

5 3/4% Senior Notes

 

 

654,524

 

 

 

8,043

 

 

 

646,481

 

Other notes with various rates and terms

 

 

3,206

 

 

 

 

 

 

3,206

 

 

 

 

3,079,710

 

 

 

25,909

 

 

 

3,053,801

 

Less current maturities

 

 

(224,153

)

 

 

(6,048

)

 

 

(218,105

)

Long-term debt, excluding current maturities

 

$

2,855,557

 

 

$

19,861

 

 

$

2,835,696

 

 

 

 

December 31, 2018

 

 

 

Debt

 

 

Deferred

financing costs

 

 

Debt, net of

deferred

financing costs

 

Senior Credit Facility

 

$

1,291,088

 

 

$

11,576

 

 

$

1,279,512

 

Accounts Receivable Securitization Program

 

 

175,000

 

 

 

1,168

 

 

 

173,832

 

5% Senior Subordinated Notes

 

 

535,000

 

 

 

4,104

 

 

 

530,896

 

5 3/8% Senior Notes

 

 

510,000

 

 

 

4,262

 

 

 

505,738

 

5 3/4% Senior Notes

 

 

400,000

 

 

 

4,754

 

 

 

395,246

 

Other notes with various rates and terms

 

 

3,464

 

 

 

 

 

 

3,464

 

 

 

 

2,914,552

 

 

 

25,864

 

 

 

2,888,688

 

Less current maturities

 

 

(209,365

)

 

 

(5,245

)

 

 

(204,120

)

Long-term debt, excluding current maturities

 

$

2,705,187

 

 

$

20,619

 

 

$

2,684,568

 

Schedule of Maturities of Long Term Debt

The Term A loans mature on May 15, 2022 and the Term B loans mature on March 16, 2025.  The remaining quarterly installments are scheduled to be paid on each December 31, March 31, June 30 and September 30 as follows:

 

Principal Payment Date

 

Term A

 

 

Term B

 

December 31, 2019-June 30, 2020

 

$

8,437.5

 

 

$

1,500.0

 

September 30, 2020-March 31, 2022

 

$

16,875.0

 

 

$

1,500.0

 

Term A Loan Maturity May 15, 2022

 

$

253,125.0

 

 

$

 

June 30, 2022-December 31, 2024

 

$

 

 

$

1,500.0

 

Term B Loan Maturity March 16, 2025

 

$

 

 

$

559,500.0