XML 14 R25.htm IDEA: XBRL DOCUMENT v2.4.0.6
Long-Term Debt (Details) (USD $)
In Thousands, unless otherwise specified
4 Months Ended 6 Months Ended 4 Months Ended 6 Months Ended 4 Months Ended 2 Months Ended 1 Months Ended
Jun. 30, 2012
Dec. 31, 2011
May 11, 2011
2011 Senior Credit Facility [Member]
Jun. 30, 2012
2011 Senior Credit Facility [Member]
May 11, 2018
2011 Term Loan [Member]
Jun. 30, 2012
2011 Term Loan [Member]
Dec. 31, 2011
2011 Term Loan [Member]
Jun. 30, 2011
2011 Term Loan [Member]
May 11, 2011
2011 Term Loan [Member]
May 11, 2016
2011 Revovling Loan Facility [Member]
Jun. 30, 2012
2011 Revovling Loan Facility [Member]
May 11, 2011
2011 Revovling Loan Facility [Member]
Feb. 27, 2007
2007 Senior Credit Facility [Member]
Feb. 04, 2004
Senior Discount Notes [Member]
Debt And Credit Facility [Line Items]                            
Long-term Debt, Description       On May 11, 2011, TSI, LLC entered into a $350,000 senior secured credit facility (“2011 Senior Credit Facility”). The 2011 Senior Credit Facility consists of a $300,000 term loan facility (“2011 Term Loan Facility”), and a $50,000 revolving loan facility (“2011 Revolving Loan Facility”). The 2011 Term Loan Facility was issued at an original issue discount (“OID”) of 1.0% or $3,000.                 The 2007 Term Loan Facility was set to expire on the earlier of February 27, 2014, or August 1, 2013, if the Senior Discount Notes were still outstanding. There were no outstanding amounts under the 2007 Revolving Loan Facility as of such date. The 2007 Term Loan Facility was repaid at face value plus accrued and unpaid interest of $447 and fees related to the letters of credit of $27. The total cash paid in connection with this repayment was $164,475 as of May 11, 2011 with no early repayment penalty. The Company determined that the 2011 Senior Credit Facility was not substantially different than the 2007 Senior Credit Facility for certain lenders based on the less than 10% difference in cash flows of the respective debt instruments. A portion of the transaction was therefore accounted for as a modification of the 2007 Senior Credit Facility and a portion was accounted for as an extinguishment. In the three months ended June 30, 2011, the Company recorded refinancing charges of approximately $634, representing the write-off of the remaining unamortized debt costs related to the 2007 Senior Credit Facility, which is included in loss on extinguishment of debt in the accompanying condensed consolidated statements of operations. A portion of the proceeds from the 2011 Senior Credit Facility were also used to pay the remaining principal amount on the Senior Discount Notes of $138,450 plus a call premium of 1.833% of the principal amount thereof totaling approximately $2,538 and accrued interest of $5,457. The accrued interest included interest through May 11, 2011 of $4,188, plus 30 days of additional interest of $1,269, representing the interest charge during the 30 day notification period. The Company determined that the 2011 Senior Credit Facility was substantially different than the Senior Discount Notes. In the three months ended June 30, 2011, the Company wrote-off unamortized deferred financing costs of approximately $916 related to the redemption of the Senior Discount Notes, which is included in loss on extinguishment of debt in the accompanying condensed consolidated statements of operations.
Debt Instrument, Face Amount     $ 350,000           $ 300,000     $ 50,000    
Debt Instrument, Issuance Date     2011-05-11                      
Debt Instrument, Maturity Date         May 11, 2018         May 11, 2016        
Debt Instrument, Call Feature       TSI, LLC may prepay the 2011 Term Loan Facility and 2011 Revolving Loan Facility without premium or penalty in accordance with the 2011 Senior Credit Facility, except that a prepayment premium of 2.0% is payable prior to May 11, 2012 and a prepayment premium of 1.0% is payable from May 11, 2012 to May 11, 2013.                    
Debt Instrument, Interest Rate Terms       Borrowings under the 2011 Term Loan Facility, at TSI, LLC’s option, bear interest at either the administrative agent’s base rate plus 4.5% or its Eurodollar rate plus 5.5%, each as defined in the 2011 Senior Credit Facility. The Eurodollar Rate has a floor of 1.50% and the base rate a floor of 2.50% with respect to the outstanding term loans.                    
Debt Instrument, Maturity Date, Description       The 2011 Term Loan Facility matures on May 11, 2018, and the 2011 Revolving Loan Facility matures on May 11, 2016.                    
Debt Instrument, Payment Terms           Mandatory prepayments are required in certain circumstances relating to cash flow in excess of certain expenditures, asset sales, insurance recovery and incurrence of certain other debt. The 2011 Senior Credit Facility contains provisions that require excess cash flow payments, as defined in the 2011 Senior Credit Facility, to be applied against outstanding 2011 Term Loan Facility balances. The excess cash flow is calculated as of December 31 and paid on March 31. The applicable excess cash flow repayment percentage is applied to the excess cash flow when determining the excess cash flow payment. TSI, LLC is required to pay 0.25% of principal, or $750 per quarter, in respect of such loans. If, as of the last day of any fiscal quarter of TSI Holdings, the total leverage ratio, as defined, is greater than 2.75:1.00, TSI, LLC is required to pay $3,750, or 1.25% of principal.                
Debt Instrument, Restrictive Covenants       The terms of the 2011 Senior Credit Facility provide for financial covenants which require TSI, LLC to maintain a total leverage ratio, as defined, of no greater than 4.50:1.00 or less effective March 31, 2012 and thereafter; an interest expense coverage ratio of no less than 2.00:1.00; and a covenant that limits capital expenditures to $40,000 for the four quarters ending in any quarter during which the total leverage ratio is greater than 3.00:1.00 and to $50,000 for the four quarters ending in any quarter during which the ratio is less than or equal to 3.00:1.00 but greater than 2.50:1.00. This covenant does not limit capital expenditures if the ratio is less than or equal to 2.50:1.00.                    
Debt Instrument, Covenant Compliance       TSI, LLC was in compliance with these covenants as of June 30, 2012 with a total leverage ratio of 2.62:1.00 and an interest expense coverage ratio of 4.28:1.00.                    
Fair Value, Debt Instrument, Valuation Techniques           Based on quoted market prices, the 2011 Term Loan Facility had a fair value of approximately $273,450 and $288,833 at June 30, 2012 and December 31, 2011, respectively, and is classified within level 2 of the fair value hierarchy.                
Line of Credit Facility, Maximum Borrowing Capacity                     50,000      
Line of Credit Facility, Amount Outstanding           6,341                
Debt Instrument, Unused Borrowing Capacity, Amount                     43,659      
Long Term Debt Noncurrent 253,179 263,487       253,179   263,487            
Long-term Debt, Gross           270,743 291,750              
Debt Instrument, Unamortized Discount           2,564 2,756              
Long Term Debt Current 15,000 25,507       15,000 25,507              
Long term debt, Gross less unamortized discount           $ 268,179