XML 103 R43.htm IDEA: XBRL DOCUMENT v3.20.1
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2019
Disclosure Of Long Term Debt [Abstract]  
Long-Term Debt LONG-TERM DEBT

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Senior Credit Facility

US

$

 

US

$

 

 

$

 

 

$

 

Unsecured Senior Notes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6.5% senior notes due 2021

 

 

90,625

 

 

 

165,625

 

 

 

117,678

 

 

 

226,113

 

7.75% senior notes due 2023

 

 

344,845

 

 

 

350,000

 

 

 

447,792

 

 

 

477,823

 

5.25% senior notes due 2024

 

 

307,690

 

 

 

351,104

 

 

 

399,545

 

 

 

479,331

 

7.125% senior notes due 2026

 

 

369,735

 

 

 

400,000

 

 

 

480,112

 

 

 

546,084

 

 

US

$

1,112,895

 

US

$

1,266,729

 

 

 

1,445,127

 

 

 

1,729,351

 

Less net unamortized debt issue costs

 

 

 

 

 

 

 

 

 

 

(17,946

)

 

 

(23,098

)

 

 

 

 

 

 

 

 

 

 

$

1,427,181

 

 

$

1,706,253

 

 

 

 

 

Senior Credit

Facility

 

 

Unsecured

Senior Notes

 

 

Debt Issue

Costs

 

 

Total

 

Balance December 31, 2017

 

$

 

 

$

1,758,519

 

 

$

(28,082

)

 

$

1,730,437

 

Changes from financing cash flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redemption / repurchase of senior notes

 

 

 

 

 

(168,722

)

 

 

 

 

 

(168,722

)

Non-cash changes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on redemption / repurchase of unsecured senior notes

 

 

 

 

 

(5,672

)

 

 

 

 

 

(5,672

)

Amortization of debt issue costs

 

 

 

 

 

 

 

 

4,984

 

 

 

4,984

 

Foreign exchange adjustment

 

 

 

 

 

145,226

 

 

 

 

 

 

145,226

 

Balance December 31, 2018

 

 

 

 

 

1,729,351

 

 

 

(23,098

)

 

 

1,706,253

 

Changes from financing cash flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redemption / repurchase of senior notes

 

 

 

 

 

(198,387

)

 

 

 

 

 

(198,387

)

Non-cash changes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on redemption / repurchase of unsecured senior notes

 

 

 

 

 

(6,815

)

 

 

 

 

 

(6,815

)

Amortization of debt issue costs

 

 

 

 

 

 

 

 

5,152

 

 

 

5,152

 

Foreign exchange adjustment

 

 

 

 

 

(79,022

)

 

 

 

 

 

(79,022

)

Balance December 31, 2019

 

$

 

 

$

1,445,127

 

 

$

(17,946

)

 

$

1,427,181

 

Long-Term Debt Obligations

Long-term debt obligations at December 31, 2019 will mature as follows:

 

 

 

 

 

 

2020

 

$

 

2021

 

 

117,678

 

2022

 

 

 

2023

 

 

447,792

 

Thereafter

 

 

879,657

 

 

 

$

1,445,127

 

 

Schedule of Listing of Currently Applicable Restrictive and Financial Covenants

Following is a listing of the currently applicable restrictive and financial covenants as at December 31, 2019:

 

 

 

Covenant

 

At December 31, 2019

 

Senior Credit Facility

 

 

 

 

 

 

Consolidated senior debt to consolidated covenant EBITDA(1)

 

≤ 2.50

 

 

0.00

 

Consolidated covenant EBITDA to consolidated interest expense

 

≥ 2.50

 

 

3.39

 

 

 

 

 

 

 

 

Unsecured Senior Notes

 

 

 

 

 

 

Consolidated interest coverage ratio

 

≥ 2.00

 

 

3.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) For purposes of calculating the leverage ratio consolidated senior debt only includes secured indebtedness.