XML 43 R36.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt (Details) (USD $)
0 Months Ended 3 Months Ended 3 Months Ended 3 Months Ended 3 Months Ended 3 Months Ended 3 Months Ended
Mar. 31, 2014
Dec. 31, 2013
Mar. 18, 2014
2011 Credit Agreement
Mar. 31, 2014
2011 term loan A
Dec. 31, 2013
2011 term loan A
Mar. 31, 2014
2011 term loan B
Mar. 18, 2014
2011 term loan B
Dec. 31, 2013
2011 term loan B
Mar. 31, 2014
Revolving Credit Facility
Mar. 18, 2014
Revolving Credit Facility
Mar. 31, 2014
9.875% senior notes
Dec. 31, 2013
9.875% senior notes
Mar. 31, 2014
8.50% senior notes
Dec. 31, 2013
8.50% senior notes
Mar. 27, 2014
First Lien Notes
Mar. 31, 2014
9.50% senior secured notes due 2019
Dec. 31, 2013
9.50% senior secured notes due 2019
Sep. 27, 2013
9.50% senior secured notes due 2019
Mar. 31, 2014
9.50% add-on senior secured notes due 2019
Mar. 27, 2014
9.50% add-on senior secured notes due 2019
Mar. 31, 2014
11.0% / 12.0% senior secured PIK toggle notes
Mar. 27, 2014
11.0% / 12.0% senior secured PIK toggle notes
Mar. 31, 2014
11.0% / 12.0% senior secured PIK toggle notes
Prior to April 1, 2017
Mar. 31, 2014
11.0% / 12.0% senior secured PIK toggle notes
Year commencing April 1, 2017
Mar. 31, 2014
11.0% / 12.0% senior secured PIK toggle notes
Year commencing April 1, 2018
Mar. 31, 2014
11.0% / 12.0% senior secured PIK toggle notes
Beginning on April 1, 2019
Mar. 31, 2014
11.0% / 12.0% senior secured PIK toggle notes
Minimum
Mar. 31, 2014
11.0% / 12.0% senior secured PIK toggle notes
Maximum
Mar. 31, 2014
11.0% / 12.0% senior secured PIK toggle notes
Maximum
Prior to April 1, 2017
Mar. 31, 2014
Other
Dec. 31, 2013
Other
Mar. 31, 2014
2016 Revolver
Mar. 31, 2014
2017 Revolver
Debt instrument                                                                  
Debt discount, net $ (24,797,000) $ (20,788,000)   $ (5,514,000)   $ (14,270,000)   $ (9,597,000) $ (8,010,000)   $ (3,090,000) $ (3,169,000)       $ (2,427,000) $ (2,508,000)                                
Total debt 2,933,445,000 2,778,832,000     406,566,000 978,178,000   978,178,000     500,000,000 500,000,000 450,000,000 450,000,000   450,000,000 450,000,000   200,000,000   350,000,000                 30,064,000 14,876,000    
Less current debt (15,379,000) (9,210,000)                                                              
Total long term debt 2,918,066,000 2,769,622,000                                                              
Weighted average stated interest rate (as a percent)           7.05%         9.88%   8.50%     9.50%     9.50%   11.00%                        
Interest rate (as a percent)                     9.875%   8.50%     9.50%     9.50%               11.00% 12.00%          
Debt agreements                                                                  
Debt instrument, description of variable rate basis                 LIBOR or CDOR                                                
Basis spread on variable rate (as a percent)                 5.50%                                                
Percentage of revolving commitments which have extended maturity     81.60%                                                            
Reduction in percentage of revolving commitments for extending lenders     20.00%                                                            
Increase in the interest rate payable (as a percent)             0.50%                                                    
Minimum percentage of debt outstanding under the Revolver for the senior secured leverage ratio covenant to be applicable                   30.00%                                              
Minimum amount of debt outstanding under the Revolver for the senior secured leverage ratio covenant to be applicable                   94,100,000                                              
Commitment fee on the unused portion (as a percent)                                                               0.50% 0.625%
Availability for borrowings                 270,900,000                                             61,100,000 209,800,000
Maximum borrowing capacity                   313,800,000                                           69,000,000 244,800,000
Outstanding letters of credit                                                               7,900,000 35,000,000
Aggregate principal amount                             650,000,000     450,000,000   200,000,000   350,000,000                      
Cash interest rate (as a percent)                                         11.00%                        
Percentage of cash interest payable under option one                                         50.00%                        
Percentage of PIK interest payable under option one                                         50.00%                        
Percentage of cash interest payable under option two                                         75.00%                        
Percentage of PIK interest payable under option two                                         25.00%                        
PIK Interest rate (as a percent)                                         12.00%                        
Aggregate principal amount that may be redeemed with net cash proceeds of certain equity offerings (as a percent)                                                         35.00%        
Redemption price of debt instrument, with net cash proceeds from certain equity offerings (as a percent)                                             111.00%                    
Redemption price of debt instrument (as a percent)                                             100.00% 105.50% 102.75% 100.00%              
Premium (as a percent)                                             1.625%                    
Redemption price of debt instrument, upon occurrence of a change in control (as a percent)                                         101.00%                        
Unamortized debt issuance costs expensed       6,700,000                                                          
Unamortized debt discount expensed       7,200,000                                                          
Debt repayment schedule, excluding interest                                                                  
2014 11,703,000                                                         11,703,000      
2015 12,599,000                                                         12,599,000      
2016 5,762,000                                                         5,762,000      
2018 978,178,000         978,178,000                                                      
Thereafter $ 1,950,000,000                   $ 500,000,000   $ 450,000,000     $ 450,000,000     $ 200,000,000   $ 350,000,000