XML 47 R22.htm IDEA: XBRL DOCUMENT v2.4.1.9
Debt (Tables)
3 Months Ended
Mar. 31, 2015
Debt Disclosure [Abstract]  
Schedule of Outstanding Debt

The following table sets forth the face values of our outstanding debt as of March 31, 2015 and December 31, 2014 (in thousands):

 

 

 

Rate

 

 

Maturity

 

March 31, 2015

 

 

December 31, 2014

 

Senior secured credit facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Loan B

 

L + 3.00%

 

 

February 2019

 

$

1,735,063

 

 

$

1,739,500

 

Incremental term loan facility

 

L + 3.50%

 

 

February 2019

 

 

344,750

 

 

 

345,625

 

Term Loan C

 

L + 3.00%

 

 

December 2017

 

 

49,313

 

 

 

49,313

 

Revolver, $370 million

 

L + 2.75%

 

 

February 2019

 

 

 

 

 

 

Revolver, $35 million

 

L + 3.75%

 

 

February 2018

 

 

 

 

 

 

Senior unsecured notes due 2016

 

 

8.35%

 

 

March 2016

 

 

400,000

 

 

 

400,000

 

Senior secured notes due 2019

 

 

8.50%

 

 

May 2019

 

 

480,000

 

 

 

480,000

 

Mortgage facility

 

 

5.80%

 

 

March 2017

 

 

81,863

 

 

 

82,168

 

Face value of total debt outstanding

 

 

 

 

 

 

 

 

3,090,989

 

 

 

3,096,606

 

Less current portion of debt outstanding

 

 

 

 

 

 

 

 

(422,439

)

 

 

(22,435

)

Face value of long-term debt outstanding

 

 

 

 

 

 

 

$

2,668,550

 

 

$

3,074,171

 

 

Schedule of Debt Interest Rate Margin

 

 

 

Eurocurrency borrowings

 

 

Base rate borrowings

 

 

 

Applicable Margin(1)

 

 

Floor

 

 

Applicable Margin

 

 

Floor

 

Term Loan B, prior to Repricing Amendments

 

 

4.00%

 

 

 

1.25%

 

 

 

3.00%

 

 

 

2.25%

 

Term Loan B, subsequent to Repricing  Amendments

 

 

3.25%

 

 

 

1.00%

 

 

 

2.25%

 

 

 

2.00%

 

Incremental term loan facility

 

 

3.50%

 

 

 

1.00%

 

 

 

2.50%

 

 

 

2.00%

 

Term Loan C

 

 

3.00%

 

 

 

1.00%

 

 

 

2.00%

 

 

 

2.00%

 

Revolver, $370 million

 

 

3.00%

 

 

N/A

 

 

 

2.00%

 

 

N/A

 

Revolver, $35 million

 

 

3.75%

 

 

N/A

 

 

 

2.75%

 

 

N/A

 

____________________________________________________________  

(1)

Applicable margins do not reflect potential step downs which are determined by the Senior Secured Leverage Ratio. See below for additional information.

Schedule of Effective Interest Rates

Our effective interest rates for the three months ended March 31, 2015 and 2014, inclusive of amounts charged to interest expense as described above, are as follows:

 

 

 

Three Months Ended March 31,

 

 

 

2015

 

 

2014

 

Including the impact of interest rate swaps

 

 

4.45

%

 

 

6.14

%

Excluding the impact of interest rate swaps

 

 

4.45

%

 

 

5.50

%