XML 50 R37.htm IDEA: XBRL DOCUMENT v3.3.1.900
Long-term Debt (Tables)
12 Months Ended
Dec. 31, 2015
Debt Instrument [Line Items]  
Schedule of Debt
The United States dollar-denominated, Australian dollar-denominated and British pound-denominated term loans will amortize in quarterly installments commencing with the quarter ending September 30, 2016, with the remaining principal balance payable upon maturity, as set forth below (amounts in thousands):
 
 
Quarterly Payment Date
 
Principal Amount Due on Each Payment Date
United States dollar:
 
September 30, 2016 through June 30, 2018
 
$
22,275

 
 
September 30, 2018 through December 31, 2019
 
$
44,550

 
 
Maturity date - March 31, 2020
 
$
1,326,500

 
 
 
 
 
Australian dollar:
 
September 30, 2016 through June 30, 2018
 
A$
4,058

 
 
September 30, 2018 through December 31, 2019
 
A$
8,116

 
 
Maturity date - March 31, 2020
 
A$
208,470

 
 
 
 
 
British pound:
 
September 30, 2016 through June 30, 2018
 
£
1,271

 
 
September 30, 2018 through December 31, 2019
 
£
2,542

 
 
Maturity date - March 31, 2020
 
£
76,261

Schedule of Long-term Debt Instruments
Long-term debt consisted of the following as of December 31, 2015 and 2014 (dollars in thousands): 
 
 
2015
 
2014
Credit agreement with variable interest rates (weighted average of 2.60% and 1.92% before impact of interest rate swaps at December 31, 2015 and 2014, respectively) due 2020
 
$
2,177,724

 
$
1,584,044

Amortizing Notes component of TEUs settled on October 1, 2015
 

 
11,184

Other debt and capital leases
 
127,535

 
20,221

Long-term debt
 
2,305,259

 
1,615,449

Less: current portion
 
81,953

 
67,398

Long-term debt, less current portion
 
$
2,223,306

 
$
1,548,051

Schedule of Maturities of Long-term Debt
The following is a summary of the maturities of long-term debt, including capital leases, as of December 31, 2015 (dollars in thousands): 
 
 
Amount
2016
 
$
81,953

2017
 
127,849

2018
 
173,029

2019
 
226,668

2020
 
1,650,107

Thereafter (1)
 
80,163

Total
 
$
2,339,769

Prior Credit Agreement [Member]  
Debt Instrument [Line Items]  
Schedule of Debt
As of December 31, 2014, the Company had the following outstanding revolving loans (amounts in thousands, except percentages):
 
 
Local Currency
 
United States Dollar Equivalent
 
Interest Rate
United States dollar
 
$
11,000

 
$
11,000

 
1.67
%
Australian dollar
 
A$
8,000

 
$
6,538

 
6.44
%
Canadian dollar
 
C$
24,000

 
$
20,688

 
2.79
%
Euro
 
4,100

 
$
4,961

 
1.51
%
As of December 31, 2014, the Company had the following unused borrowing capacity under its revolving credit facility (amounts in thousands):
Composition
 
December 31, 2014
Total available borrowing capacity
 
$
625,000

Outstanding revolving loans
 
$
43,187

Outstanding letter of credit guarantees
 
$
2,638

Unused borrowing capacity
 
$
579,175

Amendment No. 1 to the Amended and Restated Senior Secured Syndicated Credit Facility Agreement [Member]  
Debt Instrument [Line Items]  
Schedule of Debt
The Amendment added a senior secured leverage ratio covenant that requires the Company to comply with maximum ratios of senior secured indebtedness, subject, if applicable, to netting of certain cash and cash equivalents of the Company to earnings before interest, income taxes, depreciation and amortization (EBITDA), as defined in the Amendment, for the applicable periods set forth in the following table:
Quarterly Periods Ending
 
Maximum Senior Secured Leverage Ratio
September 30, 2015 through June 30, 2016
 
4.50 to 1.00
September 30, 2016 through March 31, 2017
 
4.25 to 1.00
June 30, 2017 through September 30, 2017
 
4.00 to 1.00
December 31, 2017 through March 31, 2018
 
3.75 to 1.00
June 30, 2018 through March 31, 2020
 
3.50 to 1.00
Loans Payable [Member]  
Debt Instrument [Line Items]  
Schedule of Debt
As of December 31, 2015, the Company had the following outstanding term loans (amounts in thousands, except percentages):
 
 
Local currency
 
United States dollar equivalent
 
Interest rate
United States dollar
 
$
1,772,000

 
$
1,772,000

 
2.42
%
Australian dollar
 
A$
289,627

 
$
210,993

 
4.12
%
British pound
 
£
101,681

 
$
149,919

 
2.51
%
Line of Credit [Member]  
Debt Instrument [Line Items]  
Schedule of Debt
As of December 31, 2015, the Company had the following unused borrowing capacity under its revolving credit facility (amounts in thousands):
Composition
 
December 31, 2015
Total available borrowing capacity
 
$
625,000

Outstanding revolving loans
 
$
44,812

Outstanding letter of credit guarantees
 
$
4,535

Unused borrowing capacity
 
$
575,653

As of December 31, 2015, the Company had the following outstanding revolving loans (amounts in thousands, except percentages):
 
 
Local Currency
 
United States Dollar Equivalent
 
Interest Rate
Australian dollar (swingline loan)
 
A$
3,000

 
$
2,186

 
6.11
%
British pound
 
£
5,500

 
$
8,109

 
2.51
%
Canadian dollar
 
C$
33,500

 
$
24,200

 
2.87
%
Euro
 
9,500

 
$
10,317

 
2.00
%