XML 90 R75.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term Debt - Narrative (Details)
1 Months Ended 12 Months Ended
Dec. 18, 2015
USD ($)
facility
Jan. 31, 2017
USD ($)
Jun. 30, 2016
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Debt Instrument [Line Items]          
Number of credit facilities | facility 3        
Total debt, net of unamortized loan fees       $ 821,958,000 $ 829,265,000
Unamortized loan fees       $ 14,542,000 18,610,000
Weighted average interest rate       4.23%  
Variable swap rate 50.00%        
Total leverage ratio through December 30, 2019 3.25        
Total leverage ratio thereafter 3.00        
Debt service coverage ratio, actual       3.73  
Minimum liquidity balance $ 25,000,000     $ 25,000,000  
Derivative asset, fair value       13,200,000 $ 11,200,000
Accrued in anticipation of early distribution of patronage credit       $ 2,800,000  
Percentage of patronage credit paid in cash       75.00%  
Percentage of patronage credit paid in shares       25.00%  
London Interbank Offered Rate (LIBOR) [Member]          
Debt Instrument [Line Items]          
Fixed interest rate 1.16%        
Maximum [Member]          
Debt Instrument [Line Items]          
Total leverage ratio from closing date through December 30, 2018 3.75        
Minimum [Member]          
Debt Instrument [Line Items]          
Debt service coverage ratio, actual 2.00        
Revolving Credit Facility [Member]          
Debt Instrument [Line Items]          
Term of credit facility 5 years        
Maximum borrowing capacity $ 75,000,000        
Proceeds from line of credit       $ 0  
Incremental Term Loan Facility [Member]          
Debt Instrument [Line Items]          
Number of credit facilities | facility 1        
Maximum borrowing capacity $ 150,000,000        
Term loan A-1 [Member]          
Debt Instrument [Line Items]          
Term of credit facility 5 years        
Maximum borrowing capacity $ 485,000,000        
Quarterly principal payment period one       6,100,000  
Quarterly principal payment period two       12,100,000  
Quarterly principal payment period three       18,200,000  
Term loan A-1 [Member] | London Interbank Offered Rate (LIBOR) [Member]          
Debt Instrument [Line Items]          
Basis spread on variable rate 2.75%        
Term loan A-1 [Member] | Ntelos Holding, Corp          
Debt Instrument [Line Items]          
Line of credit facility amount borrowed $ 485,000,000        
Term loan A-2 [Member]          
Debt Instrument [Line Items]          
Term of credit facility 7 years        
Maximum borrowing capacity $ 400,000,000        
Proceeds from line of credit   $ 25,000,000 $ 50,000,000    
Quarterly principal payment period one       $ 10,000,000  
Term loan A-2 [Member] | London Interbank Offered Rate (LIBOR) [Member]          
Debt Instrument [Line Items]          
Basis spread on variable rate 3.00%        
Term loan A-2 [Member] | Ntelos Holding, Corp          
Debt Instrument [Line Items]          
Line of credit facility amount borrowed $ 325,000,000        
Term loan A-2 [Member] | Delayed Draw Term Loan [Member]          
Debt Instrument [Line Items]          
Line of credit facility remaining borrowing capacity $ 75,000,000