XML 74 R38.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt (Schedule of Debt) (Details) (USD $)
Share data in Millions, unless otherwise specified
0 Months Ended 3 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended 0 Months Ended 3 Months Ended 9 Months Ended 9 Months Ended
Aug. 07, 2014
Apr. 23, 2014
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Dec. 31, 2013
Sep. 30, 2014
2011 term loan A
Dec. 31, 2013
2011 term loan A
Sep. 30, 2014
2011 term loan B
Dec. 31, 2013
2011 term loan B
Sep. 30, 2014
2011 term loan B
Minimum
Sep. 30, 2014
Revolving Credit Facility
Dec. 31, 2013
Revolving Credit Facility
Aug. 07, 2014
9.875% senior notes
Apr. 23, 2014
9.875% senior notes
Sep. 30, 2014
9.875% senior notes
Sep. 30, 2014
9.875% senior notes
Dec. 31, 2013
9.875% senior notes
Sep. 30, 2014
8.50% senior notes
Dec. 31, 2013
8.50% senior notes
Sep. 30, 2014
9.50% senior secured notes due 2019
Jul. 31, 2014
9.50% senior secured notes due 2019
Mar. 27, 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
Sep. 30, 2014
9.50% add-on senior secured notes due 2019
Mar. 27, 2014
9.50% add-on senior secured notes due 2019
Dec. 31, 2013
9.50% add-on senior secured notes due 2019
Sep. 30, 2014
First Lien Notes
Jul. 14, 2014
First Lien Notes
Dec. 31, 2013
First Lien Notes
Sep. 30, 2014
11.0% / 12.0% senior secured PIK toggle notes
Mar. 27, 2014
11.0% / 12.0% senior secured PIK toggle notes
Dec. 31, 2013
11.0% / 12.0% senior secured PIK toggle notes
Jun. 30, 2014
11.0% / 12.0% senior secured PIK toggle notes
Minimum
Jun. 30, 2014
11.0% / 12.0% senior secured PIK toggle notes
Maximum
Sep. 30, 2014
Other
Dec. 31, 2013
Other
Sep. 30, 2014
Revolving credit facility and term loan B
Debt Instrument [Line Items]                                                                                
Total debt     $ 3,190,397,000   $ 3,190,397,000   $ 2,778,832,000 $ 0 [1] $ 406,566,000 [1] $ 978,178,000 [2] $ 978,178,000 [2]   $ 0 [2] $ 0 [2]     $ 440,000,000 [3] $ 440,000,000 [3] $ 500,000,000 [3] $ 450,000,000 $ 450,000,000 $ 450,000,000     $ 450,000,000   $ 200,000,000   $ 0 $ 320,000,000   $ 0 $ 350,000,000   $ 0     $ 21,877,000 [4] $ 14,876,000 [4]  
Debt discount, net     (19,658,000)   (19,658,000)   (20,788,000)   (5,514,000) (12,702,000) (9,597,000)   (1,683,000)       (2,575,000) (2,575,000) (3,169,000)     (2,259,000)     (2,508,000)                              
Current debt     14,178,000   14,178,000   9,210,000                                                                  
Long-term debt     3,176,219,000   3,176,219,000   2,769,622,000                                                                  
Weighted average stated interest rate (as a percent)               0.00% [1]   7.25% [2]     0.00% [2]       9.875% [3] 9.875% [3]   8.50%   9.50%         9.50%     9.50%     11.00%              
Debt instrument, face amount                                               200,000,000   450,000,000   200,000,000     320,000,000     350,000,000            
Interest rate (as a percent)                                 9.875% 9.875%   8.50%     9.50%     9.50%   9.50%               11.00% 12.00%      
Debt instrument, description of variable rate basis                                                                               LIBOR or CDOR
Common stock issued in exchange of debt instrument 2.25 3.15                                                                            
Aggregate principal amount of debt exchanged                             25,000,000 35,000,000                                                
Gain (loss) on extinguishment of debt     $ 3,394,000 $ (874,000) $ 902,000 $ (6,875,000)             $ 6,500,000       $ 9,900,000 $ 21,300,000                                            
Basis spread on variable rate (as a percent)                   675.00%     550.00%                                                      
Rate of LIBOR floor (as a percent)                       100.00%                                                        
[1] On March 27, 2014, the Company issued $200.0 million 9.50% Senior Notes due 2019 and $350.0 million 11.00%/12.00% Senior Secured PIK toggle notes due 2020 and utilized the proceeds to repay in full term loan A debt, increase liquidity and pay related fees and expenses.
[2] As of September 30, 2014, the revolving credit facility and term loan B interest rates were tied to LIBOR or CDOR, plus a credit spread of 550 basis points for the revolving credit facility ("revolver") and 675 basis points with a minimum LIBOR floor of 100 basis points for the term loan B.
[3] On April 23, 2014 and August 7, 2014, the Company issued an aggregate of 3.15 million shares and 2.25 million shares of its common stock, respectively, in exchange for $35.0 million and $25.0 million of its 9.875% Senior Notes due 2020, respectively. The Company recognized a net gain of $9.9 million and $21.3 million for the three and nine months ended September 30, 2014, respectively, in gain (loss) on extinguishment of debt in the Condensed Consolidated Statements of Operations.
[4] Includes capital lease obligations and an equipment financing agreement.