XML 58 R41.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term Debt - Additional Information (Detail)
3 Months Ended 9 Months Ended
Mar. 30, 2017
USD ($)
Jun. 30, 2017
USD ($)
Swap
Mar. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Sep. 30, 2017
USD ($)
Sep. 30, 2016
USD ($)
May 14, 2013
Dec. 01, 2009
USD ($)
Debt Instrument [Line Items]                
Long-term debt       $ 1,598,001,000 $ 1,550,972,000      
Outstanding letters of credit         $ 19,050,000      
Interest Rate Swaps [Member]                
Debt Instrument [Line Items]                
Number of interest rate swaps held | Swap   5            
Notional amount of interest rate swap   $ 1,000,000,000            
Maturity of interest rate swap         May 14, 2020      
Weighted average fixed interest rate   2.45%            
Variable rate of interest   0.75%            
Variable rate of interest, description         variable rate of interest based upon the greater of 0.75% or the three month BBA LIBOR      
Senior Secured Credit Facilities [Member]                
Debt Instrument [Line Items]                
Percentage of annual excess cash flow used to prepay outstanding loan         50.00%      
Percentage of net proceeds from sale of non-ordinary assets         100.00%      
Percentage of net proceeds incurrence of debt         100.00%      
Mandatory prepayments     $ 6,300,000          
First lien secured net leverage ratio         350.00%      
Percentage of interest in subsidiary         100.00%      
Line of credit facility collateral description         The Senior Secured Credit Facilities are collateralized by first priority or equivalent security interests, subject to certain exceptions, in (i) all the capital stock of, or other equity interests in, SEA and substantially all of SEA’s direct or indirect material wholly-owned domestic subsidiaries and 65% of the capital stock of, or other equity interests in, any “first tier” foreign subsidiaries and (ii) certain tangible and intangible assets of SEA and the Company.      
Percentage of capital stock         65.00%      
Cash paid for interest       12,904,000 $ 69,408,000 $ 42,521,000    
Revolving Credit Facility [Member]                
Debt Instrument [Line Items]                
Long-term debt       24,351,000        
Senior secured revolving         $ 210,000,000      
Debt instrument, maturity date description         The New Revolving Credit Facility will mature on the earlier of (a) March 31, 2022 and (b) the 91st day prior to the earlier of (1) the maturity of the Term B-2 Loans with an aggregate principal amount greater than $50,000 and (2) the maturity date of any indebtedness incurred to refinance the Term B-2 loans with an aggregate principal amount greater than $50,000.      
Permitted increased commitments under the New Revolving Credit Facility in aggregate principal amount         $ 350,000,000      
Interest rate, description         Borrowings of loans in the New Revolving Credit Facility under the Senior Secured Credit Facilities bear interest at a rate equal to an applicable margin over either, at SEA’s option, (a) a base rate determined by reference to the higher of the rate of interest in effect for such day as publicly announced from time to time by Bank of America, N.A. as its “prime rate”, in each case, plus an applicable margin equal to 1.75% and (2) the federal funds rate plus 1/2 of 1% or (b) a LIBOR rate based on the BBA LIBOR rate or the successor thereto if the BBA is no longer making a LIBOR rate available, for the interest period relevant to such borrowing (provided in no event shall such LIBOR rate with respect to the borrowings be less than 0.0% per annum).      
Basis point step-down in applicable margin, description         The applicable margin for borrowings under the New Revolving Credit Facility is 1.75%, in the case of base rate loans, and 2.75%, in the case of LIBOR rate loans. The applicable margin for borrowings under the New Revolving Credit Facility are subject to one 25 basis point step-down upon achievement by SEA of certain corporate credit ratings      
Basis point step down on applicable margin upon achievement of certain leverage ratio         25.00%      
Commitment fees on unused portion of facility         0.50%      
Amount available for borrowing         $ 190,950,000      
Revolving Credit Facility [Member] | Federal Funds Rate [Member]                
Debt Instrument [Line Items]                
Applicable margin for Term Loans         0.50%      
Revolving Credit Facility [Member] | Base Rate Loan [Member]                
Debt Instrument [Line Items]                
Applicable margin for Term Loans         1.75%      
Revolving Credit Facility [Member] | LIBOR Rate Loan [Member]                
Debt Instrument [Line Items]                
Applicable margin for Term Loans         2.75%      
Revolving Credit Facility [Member] | Minimum [Member] | LIBOR Rate Loan [Member]                
Debt Instrument [Line Items]                
Debt instrument interest rate effective percentage         0.00%      
Restrictive Covenants [Member]                
Debt Instrument [Line Items]                
Restrictive covenants, restricted payments capacity available         $ 90,000,000      
Maximum total net leverage ratio         5.75%      
Restrictive Covenants [Member] | Senior Secured Credit Facilities [Member]                
Debt Instrument [Line Items]                
Restrictive covenants, description         The Senior Secured Credit Facilities permit restricted payments in an aggregate amount per annum equal to the sum of (A) $25,000 plus (B) an amount, if any, equal to (1) if the total net leverage ratio on a pro forma basis after giving effect to the payment of any such restricted payment, is no greater than 3.50 to 1.00, an unlimited amount, (2) if the total net leverage ratio on a pro forma basis after giving effect to the payment of any such restricted payment is no greater than 4.00 to 1.00 and greater than 3.50 to 1.00, the greater of (a) $95,000 and (b) 7.50% of Market Capitalization (as defined in the Senior Secured Credit Facilities), (3) if the total net leverage ratio on a pro forma basis after giving effect to the payment of any such restricted payment is no greater than 4.50 to 1.00 and greater than 4.00 to 1.00, $95,000 and (4) if the total net leverage ratio on a pro forma basis after giving effect to the payment of any such restricted payment is no greater than 5.00 to 1.00 and greater than 4.50 to 1.00, $65,000.      
Percentage of Market Capitalization on restricted payment         7.50%      
First lien secured net leverage ratio         350.00%      
Total net leverage ratio, as calculated         4.93%      
Restrictive Covenants [Member] | Senior Secured Credit Facilities [Member] | Maximum [Member]                
Debt Instrument [Line Items]                
Percentage of annual excess cash flow used to prepay outstanding loan         25.00%      
Restricted payment on Senior Secured Credit Facilities, base payment         $ 25,000,000      
Restricted payment on Senior Secured Credit Facilities, first payment         95,000,000      
Restricted payment on Senior Secured Credit Facilities, second payment         95,000,000      
Restricted payment on Senior Secured Credit Facilities, third payment         $ 65,000,000      
Total net leverage ratio, one         400.00%      
Total net leverage ratio, two         450.00%      
Total net leverage ratio, three         500.00%      
Restrictive Covenants [Member] | Senior Secured Credit Facilities [Member] | Minimum [Member]                
Debt Instrument [Line Items]                
Percentage of annual excess cash flow used to prepay outstanding loan         0.00%      
Total net leverage ratio, one         350.00%      
Total net leverage ratio, two         400.00%      
Total net leverage ratio, three         450.00%      
Term B-5 Loans [Member]                
Debt Instrument [Line Items]                
Debt instrument, balance     $ 998,306,000          
Discount initially recorded         $ 4,992,000      
Debt issuance costs initially recorded         44,000      
Write-off of discounts and debt issuance costs         7,987,000      
Long-term debt         $ 993,314,000      
Long-term debt, maturity date         Mar. 31, 2024      
Percent of original principal amount on effective date used to calculate aggregate annual amount which will amortize in equal quarterly installments     1.00%          
Interest rate, description         Borrowings of Term B-5 Loans under the Senior Secured Credit Facilities bear interest, at SEA’s option, at a rate equal to an applicable margin over either (a) a base rate determined by reference to the higher of (1) the rate of interest in effect for such day as publicly announced from time to time by Bank of America, N.A. as its “prime rate” and (2) the federal funds rate plus 1/2 of 1% or (b) a LIBOR rate determined by reference to the British Bankers Association (“BBA”) LIBOR Rate, or the successor thereto if the BBA is no longer making a LIBOR rate available for the interest period relevant to such borrowing.      
Applicable margin for Term Loans, description         The Term B-5 Loans applicable margin must be adjusted for any Incremental Term Loan (as defined in the Senior Secured Credit Facilities) margin that is more than 50 basis points per annum greater so that the Term B-5 Loans margin is not less than the Incremental Term Loan margin by more than 50 basis points.      
Debt instrument interest rate effective percentage         4.33%      
Term B-5 Loans [Member] | Federal Funds Rate [Member]                
Debt Instrument [Line Items]                
Applicable margin for Term Loans         0.50%      
Term B-5 Loans [Member] | Base Rate Loan [Member]                
Debt Instrument [Line Items]                
Applicable margin for Term Loans         2.00%      
Term B-5 Loans [Member] | Minimum Margin Adjustment [Member]                
Debt Instrument [Line Items]                
Adjustment to applicable margin for Term Loans         0.50%      
Term B-5 Loans [Member] | LIBOR Rate Loan [Member]                
Debt Instrument [Line Items]                
Applicable margin for Term Loans         3.00%      
Term B-5 Loans [Member] | Minimum [Member] | Base Rate Loan [Member]                
Debt Instrument [Line Items]                
Debt instrument interest rate effective percentage         1.75%      
Term B-5 Loans [Member] | Minimum [Member] | LIBOR Rate Loan [Member]                
Debt Instrument [Line Items]                
Debt instrument interest rate effective percentage         0.75%      
Term B-2 Loans [Member]                
Debt Instrument [Line Items]                
Debt instrument, balance               $ 1,405,000,000
Repayment of outstanding principal     $ 753,593,000          
Long-term debt       $ 1,327,850,000 $ 557,658,000      
Long-term debt, maturity date         May 14, 2020      
Percent of original principal amount on effective date used to calculate aggregate annual amount which will amortize in equal quarterly installments             1.00%  
Interest rate, description         The Term B-2 Loans were initially borrowed in an aggregate principal amount of $1,405,000. Borrowings under the Senior Secured Credit Facilities bear interest, at SEA’s option, at a rate equal to a margin over either (a) a base rate determined by reference to the higher of (1) the rate of interest in effect for such day as publicly announced from time to time by Bank of America, N.A. as its “prime rate” and (2) the federal funds effective rate plus 1/2 of 1% or (b) a LIBOR rate based on the BBA LIBOR rate, or the successor thereto if the BBA is no longer making a LIBOR rate available, for the interest period relevant to such borrowing.      
Debt instrument interest rate effective percentage       3.26% 3.58%      
Basis point step-down in applicable margin, description         The applicable margin for the Term B-2 Loans (under either a base rate or LIBOR rate) is subject to one 25 basis point step-down upon achievement by SEA of a total net leverage ratio equal to or less than 3.25 to 1.00.      
Basis point step down on applicable margin upon achievement of certain leverage ratio         25.00%      
Maximum Total Leverage Ratio         325.00%      
Term B-2 Loans [Member] | Federal Funds Rate [Member]                
Debt Instrument [Line Items]                
Applicable margin for Term Loans         0.50%      
Term B-2 Loans [Member] | Base Rate Loan [Member]                
Debt Instrument [Line Items]                
Applicable margin for Term Loans         1.25%      
Term B-2 Loans [Member] | LIBOR Rate Loan [Member]                
Debt Instrument [Line Items]                
Applicable margin for Term Loans         2.25%      
Term B-2 Loans [Member] | Minimum [Member] | Base Rate Loan [Member]                
Debt Instrument [Line Items]                
Debt instrument interest rate effective percentage         1.75%      
Term B-2 Loans [Member] | Minimum [Member] | LIBOR Rate Loan [Member]                
Debt Instrument [Line Items]                
Debt instrument interest rate effective percentage         0.75%      
Term B-2 Loans [Member] | Senior Secured Credit Facilities [Member]                
Debt Instrument [Line Items]                
Mandatory prepayments   $ 2,800,000            
Term B-3 Loans [Member]                
Debt Instrument [Line Items]                
Repayment of outstanding principal     244,713,000          
Long-term debt       $ 245,800,000        
Debt instrument interest rate effective percentage       4.33%        
Mandatory Prepayment of Debt [Member]                
Debt Instrument [Line Items]                
Write-off of discounts and debt issuance costs $ 33,000              
Voluntary Prepayment of Debt [Member]                
Debt Instrument [Line Items]                
Write-off of discounts and debt issuance costs         $ 123,000      
Term B-2 and Term B-3 Loans [Member] | Senior Secured Credit Facilities [Member]                
Debt Instrument [Line Items]                
Mandatory prepayments     $ 3,500,000