XML 15 R33.htm IDEA: XBRL DOCUMENT v2.4.0.6
Long-term Debt, Net (Details) (USD $)
3 Months Ended 0 Months Ended 3 Months Ended 3 Months Ended 0 Months Ended 0 Months Ended 3 Months Ended 0 Months Ended 3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Dec. 31, 2012
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Credit Facilities [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Letter of credit [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Mar. 31, 2013
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Dec. 31, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Mar. 31, 2013
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Base rate [Member]
Dec. 31, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Base rate [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Base rate [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Base rate [Member]
Minimum [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Base rate [Member]
Maximum [Member]
Mar. 31, 2013
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Base rate option 1 [Member]
Mar. 31, 2013
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Base rate option 2 [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Base rate option 2 [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Eurocurrency rate [Member]
Minimum [Member]
Mar. 31, 2013
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Eurocurrency rate [Member]
Minimum [Member]
Dec. 31, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Eurocurrency rate [Member]
Minimum [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Eurocurrency rate [Member]
Maximum [Member]
Mar. 31, 2013
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Eurocurrency rate [Member]
Maximum [Member]
Dec. 31, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Eurocurrency rate [Member]
Maximum [Member]
Mar. 31, 2013
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Eurocurrency rate option 1 [Member]
Mar. 31, 2013
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Eurocurrency rate option 2 [Member]
Mar. 31, 2013
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Eurocurrency rate option 3 [Member]
Mar. 31, 2013
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Eurocurrency rate option 4 [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Annual excess cash flow [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Net proceeds of certain assets sales and insurance and condemnation events [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Term Loan B Facility [Member]
Net proceeds of debt incurred [Member]
Mar. 31, 2013
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Revolving Credit Facility [Member]
Dec. 31, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Revolving Credit Facility [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Revolving Credit Facility [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Revolving Credit Facility [Member]
Base rate [Member]
Minimum [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Revolving Credit Facility [Member]
Base rate [Member]
Maximum [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Revolving Credit Facility [Member]
Eurocurrency rate [Member]
Minimum [Member]
Oct. 26, 2012
OSI Restaurant Partners LLC [Member]
Secured debt [Member]
Revolving Credit Facility [Member]
Eurocurrency rate [Member]
Maximum [Member]
Mar. 31, 2013
New PRP [Member]
Mortgage [Member]
2012 CMBS loan [Member]
Dec. 31, 2012
New PRP [Member]
Mortgage [Member]
2012 CMBS loan [Member]
Mar. 27, 2012
New PRP [Member]
Mortgage [Member]
2012 CMBS loan [Member]
subsidiaries
Mar. 31, 2013
New PRP [Member]
Mortgage [Member]
First mortgage loan [Member]
Dec. 31, 2012
New PRP [Member]
Mortgage [Member]
First mortgage loan [Member]
Mar. 27, 2012
New PRP [Member]
Mortgage [Member]
First mortgage loan [Member]
instrument
components
properties
Mar. 27, 2012
New PRP [Member]
Mortgage [Member]
First mortgage loan [Member]
Fixed rate [Member]
Mar. 27, 2012
New PRP [Member]
Mortgage [Member]
First mortgage loan [Member]
Variable rate [Member]
Mar. 27, 2012
New PRP [Member]
Mortgage [Member]
First mortgage loan [Member]
Variable rate [Member]
LIBOR rate option [Member]
Mar. 27, 2012
New PRP [Member]
Mortgage [Member]
First mortgage loan [Member]
Variable rate [Member]
LIBOR rate option [Member]
Minimum [Member]
Mar. 27, 2012
New PRP [Member]
Mezzanine mortgage debt [Member]
Mezzanine loans [Member]
instrument
Mar. 31, 2013
New PRP [Member]
Mezzanine mortgage debt [Member]
First mezzanine loan [Member]
Dec. 31, 2012
New PRP [Member]
Mezzanine mortgage debt [Member]
First mezzanine loan [Member]
Mar. 27, 2012
New PRP [Member]
Mezzanine mortgage debt [Member]
First mezzanine loan [Member]
Mar. 31, 2013
New PRP [Member]
Mezzanine mortgage debt [Member]
Second mezzanine loan [Member]
Dec. 31, 2012
New PRP [Member]
Mezzanine mortgage debt [Member]
Second mezzanine loan [Member]
Mar. 27, 2012
New PRP [Member]
Mezzanine mortgage debt [Member]
Second mezzanine loan [Member]
Mar. 31, 2012
Loss on extinguishment of debt [Member]
Mortgage [Member]
CMBS Loan [Member]
Debt Instrument [Line Items]                                                                                                            
Line of credit facility, maximum borrowing capacity       $ 1,225,000,000 $ 100,000,000                                                     $ 225,000,000                                            
Debt instrument, face amount           1,000,000,000                                                                 500,000,000     324,800,000         175,200,000              
Debt instrument, unamortized discount 13,137,000   13,790,000     10,000,000                                                                                                
Debt instrument, basis spread on variable rate                     1.00% 2.25% 2.50%     0.50% 3.25%     3.50%                         2.00% 2.50% 3.00% 3.50%                 2.37%                  
Debt instrument, interest rate at period end             4.75% 4.75% 3.25% 3.25%               0.20% 0.21%   0.44% 0.51%                                   3.99% 3.98%             9.00% 9.00%   11.25% 11.25%    
Variable rate description                           prime rate of Deutsche Bank Trust Company Americas federal funds effective rate               30-day Eurocurrency rate 60-day Eurocurrency rate 90-day Eurocurrency rate 180-day Eurocurrency rate                                   30-day LIBOR rate                    
Debt instrument, optional interest rate period                                 9 months     12 months                                                                    
Debt instrument, interest rate, stated percentage                       2.25%         1.25%                                                         1.00%       9.00%     11.25%  
Debt instrument, covenant, prepayment requirement, percentage of benchmark                                                     50.00% 100.00% 100.00%                                                  
Percent of covenant benchmark prepayment requirement, step-down based on first lien net leverage ratio, level 1                                                     25.00%                                                      
Percent of covenant benchmark prepayment requirement, step-down based on first lien net leverage ratio, level 2                                                     0.00%                                                      
Debt instrument, covenant, quarterly payment requirement, percentage of original principal amount           0.25%                                                                                                
Debt instrument, covenant, quarterly payment requirement, term           6 years 9 months                                                                                                
Long-term debt, gross             975,000,000 [1] 1,000,000,000 [1],[2]                                                         491,500,000 493,900,000   317,621,000 [3] 319,574,000 [3]             86,800,000 [3] 87,048,000 [3]   87,103,000 [3] 87,273,000 [3]    
Long-term debt, current maturities 13,167,000   22,991,000       0 10,000,000                                                                                            
Prepayment of debt             25,000,000                                                                                              
Line of credit facility, amount outstanding                                                           0 [2] 0                                              
Letters of credit outstanding, amount                                                           37,600,000 41,200,000                                              
Number of subsidiaries joining New PRP in 2012 CMBS Loan                                                                             2                              
Number of properties securing debt                                                                                   261                        
Number of debt instruments                                                                                   1         2              
Number of fixed rate components in first mortgage loan, 2012 CMBS Loan                                                                                   5                        
Number of floating rate components in first mortgage loan, 2012 CMBS Loan                                                                                   1                        
First mortgage loan, fixed rate components, minimum                                                                                     2.37%                      
First mortgage loan, fixed rate components, maximum                                                                                     6.81%                      
Loss on extinguishment of debt $ 0 $ 2,851,000                                                                                                       $ 2,900,000
[1] Represents obligations of OSI.
[2] At December 31, 2012, $50.0 million of OSI’s outstanding senior secured term loan B facility was at an interest rate of 5.75%.
[3] Represents obligations of New PRP (as defined below).