XML 76 R57.htm IDEA: XBRL DOCUMENT v3.4.0.3
Long-Term Debt (Details)
$ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Jun. 19, 2012
USD ($)
Dec. 31, 2015
USD ($)
Mar. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Sep. 30, 2015
USD ($)
Jun. 30, 2015
USD ($)
Mar. 31, 2016
USD ($)
Mar. 31, 2015
USD ($)
Mar. 31, 2014
USD ($)
Dec. 31, 2014
USD ($)
Sep. 30, 2014
USD ($)
Jul. 09, 2014
USD ($)
Jun. 30, 2014
USD ($)
Oct. 16, 2013
USD ($)
Long-Term Debt                            
Face amount     $ 2,936,244       $ 2,936,244 $ 2,749,771            
Face amount, current portion     7,907       7,907 4,472            
Face amount, long-term     2,928,337       2,928,337 2,745,299            
Unamortized debt issuance costs     (15,500)       (15,500) (17,835)            
Total debt     2,920,744       2,920,744 2,731,936            
Book value, current   $ 7,600 7,907 $ 7,600 $ 4,040 $ 3,933 7,907 4,472   $ 4,455 $ 5,062   $ 6,168  
LONG-TERM DEBT, net of debt issuance costs and current maturities   $ 3,306,064 2,912,837 3,306,064 3,077,604 2,951,133 2,912,837 2,727,464   $ 2,753,322 $ 2,437,351   $ 1,441,875  
Amortization of debt issuance costs             4,645 3,037 $ 927          
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
2017             3,410              
2018             3,300              
2019             3,296              
2020             2,283              
2021             1,865              
Thereafter             1,346              
Total             15,500              
Repurchases of senior notes             43,421 0 0          
Gain on early extinguishment of debt     28,532 $ 0 $ 0 $ 0 28,532 0 $ 0          
Percentage of aggregate principal amount held by trustee or holders to declare notes due and payable (at least) 51.00%                          
Credit Facility | TLP                            
Long-Term Debt                            
Face amount     0       0 250,000            
Unamortized debt issuance costs     0       0 0            
Total debt     0       0 250,000            
Revolving Credit Facility                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Maximum borrowing capacity     2,484,000       2,484,000              
Additional borrowing capacity     150,000       $ 150,000              
Leverage ratio             3.9              
Interest coverage ratio             5.3              
Revolving Credit Facility | Minimum                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Commitment fees charged on unused credit             0.38%              
Covenant interest coverage ratio             2.75              
Revolving Credit Facility | Maximum                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Commitment fees charged on unused credit             0.50%              
Covenant leverage ratio   4.75                        
Revolving Credit Facility | Alternate base rate                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Variable interest rate base             base rate              
Revolving Credit Facility | Alternate base rate | Minimum                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Interest rate margin added to variable rate base             0.50%              
Revolving Credit Facility | Alternate base rate | Maximum                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Interest rate margin added to variable rate base             1.50%              
Revolving Credit Facility | LIBOR option                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Variable interest rate base             LIBOR              
Interest rate margin added to variable rate base             0.94%              
Reference rate             2.00%              
Revolving Credit Facility | LIBOR option | Minimum                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Interest rate margin added to variable rate base             1.50%              
Revolving Credit Facility | LIBOR option | Maximum                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Interest rate margin added to variable rate base             2.50%              
Revolving Credit Facility | Expansion Capital Facility                            
Long-Term Debt                            
Face amount     1,229,500       $ 1,229,500 702,500            
Unamortized debt issuance costs     0       0 0            
Total debt     1,229,500       1,229,500 702,500            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Maximum borrowing capacity     1,446,000       1,446,000              
Revolving Credit Facility | Working Capital Facility                            
Long-Term Debt                            
Face amount     618,500       618,500 688,000            
Unamortized debt issuance costs     0       0 0            
Total debt     618,500       618,500 688,000            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Maximum borrowing capacity     1,038,000       $ 1,038,000              
Revolving Credit Facility | Letters of credit                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Reference rate             2.25%              
5.125% Senior Notes due 2019                            
Long-Term Debt                            
Face amount     388,467       $ 388,467 400,000            
Unamortized debt issuance costs     (4,681)       (4,681) (6,242)            
Total debt     $ 383,786       $ 383,786 393,758            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Debt issued                       $ 400,000    
Fixed interest rate     5.125%       5.125%              
Repurchase amount     $ 11,500       $ 11,500              
Repurchases of senior notes     7,000                      
Gain on early extinguishment of debt     4,500                      
Write off of debt issuance cost     100                      
6.875% Notes due 2021                            
Long-Term Debt                            
Face amount     388,289       388,289 450,000            
Unamortized debt issuance costs     (7,545)       (7,545) (10,280)            
Total debt     $ 380,744       $ 380,744 439,720           $ 450,000
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Fixed interest rate     6.875%       6.875%              
Repurchase amount     $ 61,700       $ 61,700              
Repurchases of senior notes     36,400                      
Gain on early extinguishment of debt     24,000                      
Write off of debt issuance cost     1,200                      
6.650% Notes due 2022                            
Long-Term Debt                            
Face amount     250,000       250,000 250,000            
Unamortized debt issuance costs     (3,166)       (3,166) (1,313)            
Total debt     $ 246,834       $ 246,834 248,687            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Fixed interest rate 6.65%   6.65%       6.65%              
Repayments of debt $ 25,000                          
Other long-term debt                            
Long-Term Debt                            
Face amount     $ 61,488       $ 61,488 9,271            
Unamortized debt issuance costs     (108)       (108) 0            
Total debt     $ 61,380       $ 61,380 $ 9,271            
Other long-term debt | Minimum                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Fixed interest rate     1.17%       1.17%              
Other long-term debt | Maximum                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Fixed interest rate     7.08%       7.08%              
Letters of credit | Working Capital Facility                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Outstanding cash borrowings     $ 45,400       $ 45,400              
Senior Notes                            
Expected Future Amortization of Debt Issuance Costs [Abstract]                            
Leverage ratio   4.25                        
Debt issued 250,000                          
Covenant penalty rate   0.50%   0.50%                    
Debt covenant terms, default trigger amount $ 10,000