XML 54 R42.htm IDEA: XBRL DOCUMENT v3.3.1.900
Long-Term Debt (Details)
£ in Thousands, $ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Dec. 30, 2015
USD ($)
Nov. 30, 2015
USD ($)
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Sep. 30, 2016
USD ($)
Dec. 31, 2015
GBP (£)
Dec. 31, 2015
USD ($)
Sep. 30, 2015
USD ($)
Nov. 20, 2014
USD ($)
Dec. 12, 2013
USD ($)
Mar. 21, 2013
USD ($)
Oct. 17, 2012
USD ($)
Oct. 01, 2010
USD ($)
Long-Term Debt                          
Total Long-term debt             $ 2,145,503 $ 2,163,654          
Capital lease obligation             46,341 47,440          
Less: current portion, including obligations under capital lease             (59,814) (34,496)          
Long-term debt, net of current portion             2,085,689 2,129,158          
Cash prepayment     $ 56,941 $ 67                  
Adjustments.                          
Other assets             32,729 17,852          
Other current assets             74,392 59,831          
Term loan B-2                          
Long-Term Debt                          
Principal amount             1,450,559 1,507,500          
Less unamortized debt issuance costs             (26,278) (31,046)          
Total Long-term debt             $ 1,424,281 1,476,454          
Face amount of debt                     $ 1,507,500    
Portion of excess cash flow (as defined) as part of additional prepayments on term loan (as a percent)           50.00% 50.00%            
Excess cash payment required   $ 31,941                      
Cash prepayment $ 25,000                        
Write off deferred financing cost     $ 1,058                    
Term loan B-2 | Forecast | Current portion of long term debt                          
Long-Term Debt                          
Excess cash payment required         $ 30,000                
Term loan B-2 | Eurodollar (LIBOR)                          
Long-Term Debt                          
Floor for reference rate (as a percent)     1.00%                    
Margin rate over reference rate (as a percent)     2.50%                    
Term loan B-2 | Base rate                          
Long-Term Debt                          
Floor for reference rate (as a percent)     2.00%                    
Margin rate over reference rate (as a percent)     1.50%                    
Notes                          
Long-Term Debt                          
Principal amount             $ 650,000 650,000          
Less unamortized debt issuance costs             (9,484) (10,240)          
Total Long-term debt             640,516 639,760          
Face amount of debt                         $ 650,000
Interest rate on debt instrument (as a percent)                         9.00%
Notes | On or after October 1, 2015                          
Long-Term Debt                          
Redemption price as a percentage of principal amount       102.25%                  
Notes | On and after October 1, 2016 and thereafter                          
Long-Term Debt                          
Redemption price as a percentage of principal amount       100.00%                  
Completion loan notes                          
Long-Term Debt                          
Total Long-term debt             28,444            
Face amount of debt           £ 20,000 30,166            
Other                          
Long-Term Debt                          
Total Long-term debt             5,921            
Revolving credit facility                          
Long-Term Debt                          
Borrowing capacity             175,000 $ 200,000 $ 175,000        
Outstanding balance             0            
Letters of credit             6,100            
Net availability             $ 168,900            
Step down percentage upon achievement of a total senior secured leverage ratio (as a percent)     0.25%                    
Unused line fee percentage     0.50%                    
Fronting fee Percentage     0.25%                    
Revolving credit facility | Eurodollar (LIBOR)                          
Long-Term Debt                          
Margin rate over reference rate (as a percent)     3.25%                    
Revolving credit facility | Base rate                          
Long-Term Debt                          
Margin rate over reference rate (as a percent)     2.25%                    
Holdco Notes                          
Long-Term Debt                          
Face amount of debt                   $ 450,000   $ 550,000  
Holdco Notes | Parent Company                          
Long-Term Debt                          
Cash interest rate (as a percent)                       7.75%  
PIK interest (as a percent)                       8.50%  
Holdco Notes | Parent Company | Equal or exceed 75%, but less than 100%                          
Long-Term Debt                          
Percentage of outstanding principal amount in which interest is payable by increasing the principal amount of outstanding notes or by issuing PIK Notes equal to such interest     25.00%                    
Percentage of outstanding principal amount in which interest is payable in cash     75.00%                    
Holdco Notes | Parent Company | Equal or exceed 50%, but less than 75%                          
Long-Term Debt                          
Percentage of outstanding principal amount in which interest is payable in kind     50.00%                    
Percentage of outstanding principal amount in which interest is payable in cash     50.00%                    
Holdco Notes | Parent Company | Equal or exceed 25%, but less than 50%                          
Long-Term Debt                          
Percentage of outstanding principal amount in which interest is payable in kind     75.00%                    
Percentage of outstanding principal amount in which interest is payable in cash     25.00%                    
Holdco Notes | Minimum | Parent Company | Equal or exceed 75%, but less than 100%                          
Long-Term Debt                          
Applicable amount for interest period expressed as a percentage of the aggregate amount of cash interest     75.00%                    
Holdco Notes | Minimum | Parent Company | Equal or exceed 50%, but less than 75%                          
Long-Term Debt                          
Applicable amount for interest period expressed as a percentage of the aggregate amount of cash interest     50.00%                    
Holdco Notes | Minimum | Parent Company | Equal or exceed 25%, but less than 50%                          
Long-Term Debt                          
Applicable amount for interest period expressed as a percentage of the aggregate amount of cash interest     25.00%                    
Holdco Notes | Maximum | Parent Company | Equal or exceed 75%, but less than 100%                          
Long-Term Debt                          
Applicable amount for interest period expressed as a percentage of the aggregate amount of cash interest     100.00%                    
Holdco Notes | Maximum | Parent Company | Equal or exceed 50%, but less than 75%                          
Long-Term Debt                          
Applicable amount for interest period expressed as a percentage of the aggregate amount of cash interest     75.00%                    
Holdco Notes | Maximum | Parent Company | Equal or exceed 25%, but less than 50%                          
Long-Term Debt                          
Applicable amount for interest period expressed as a percentage of the aggregate amount of cash interest     50.00%                    
Holdco Notes | Maximum | Parent Company | Less than 25%                          
Long-Term Debt                          
Applicable amount for interest period expressed as a percentage of the aggregate amount of cash interest     25.00%                    
Holdco Notes | On or after November 1, 2015 | Holdings                          
Long-Term Debt                          
Redemption price as a percentage of principal amount     101.00%                    
Holdco Notes | On or after November 1, 2016 and thereafter | Holdings                          
Long-Term Debt                          
Redemption price as a percentage of principal amount     100.00%                    
Term loan B-1                          
Long-Term Debt                          
Face amount of debt repurchased                     1,750,000    
Financing costs capitalized                     15,190    
Remaining portion of the call premium capitalized                     $ 13,924