XML 28 R48.htm IDEA: XBRL DOCUMENT v2.4.0.8
Long-Term and Other Debt (Tables)
12 Months Ended
Dec. 31, 2013
Debt Disclosure [Abstract]  
Schedule of debt outstanding
The following reflects outstanding debt as of December 31, 2013 and 2012:
    
 
 
December 31,
 
 
2013
 
2012
Revolver, varying interest rate, due 2015
 
$

 
$

Term Loan, varying interest rate, due 2015 (1)
 

 
559.6

Revolver, varying interest rate, due 2018
 

 

Term Loan, varying interest rate, due 2020 (2)
 
2,288.8

 

2018 Notes
 
250.0

 
250.0

2019 Notes (3)
 
346.3

 
345.9

2020 Notes
 
300.0

 
300.0

China Loans, varying interest rate
 
7.4

 
12.6

Capital lease obligations, 5.0% interest as of December 31, 2013 payable monthly through 2014
 
0.1

 
0.1

Total long-term debt outstanding
 
3,192.6

 
1,468.2

Less: debt payments due within one year
 
(30.4
)
 
(16.5
)
Long-term debt, net of current installments
 
$
3,162.2

 
$
1,451.7

_______________________________________________________________________________________________________________________
(1)
Total of $559.7 million face value less amortization of a loan discount in the amount of $0.1 million as of December 31, 2012.
(2)
Total of $2,300 million face value less unamortized balance of loan discount in the amount $11.2 million as of December 31, 2013.
(3)
Total of $350.0 million less unamortized balance of a loan discount in the amount of $3.7 million and $4.1 million as of December 31, 2013 and 2012, respectively.
Schedule of debt and capital lease payments due over the next five years and beyond
The following reflects debt and capital lease payments due over the next five years and beyond as of December 31, 2013:
 
 
As of December 31, 2013
 
 
Total
 
Within
1 Year
 
In
2 Years
 
In
3 Years
 
In
4 Years
 
In
5 Years
 
After
5 Years
Revolver
 
$

 
$

 
$

 
$

 
$

 
$

 
$

Term Loan
 
2,300.0

 
23.0

 
23.0

 
23.0

 
23.0

 
23.0

 
2,185.0

2018 Notes
 
250.0

 

 

 

 

 
250.0

 

2019 Notes
 
350.0

 

 

 

 

 

 
350.0

2020 Notes
 
300.0

 

 

 

 

 

 
300.0

China Loans
 
7.4

 
7.4

 

 

 

 

 

Capital Leases
 
0.1

 

 
0.1

 

 

 

 

Total
 
$
3,207.5

 
$
30.4

 
$
23.1

 
$
23.0

 
$
23.0

 
$
273.0

 
$
2,835.0

Unamortized discount
 
(14.9
)
 
 

 
 

 
 

 
 

 
 

 
 

 
 
$
3,192.6