XML 29 R17.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt Level 1 (Notes)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Debt Disclosure [Text Block]
Debt
Debt as of December 31 was as follows:
 
2016
 
2015
 
(In thousands)
7.0% Senior Notes due June 2017
$

 
$
295,000

7.625% Senior Notes due October 2018
250,000

 
250,000

4.5% Senior Notes due November 2020
200,000

 
200,000

8.0% Senior Notes due November 2021
150,000

 
150,000

5.375% Senior Notes due January 2022
425,000

 
425,000

5.375% Senior Notes due May 2024
850,000

 
850,000

7.5% Senior Notes due April 2027
200,000

 
200,000

Term Loan due July 2018

 
310,000

Bank Credit Facility due July 2018

 
270,000

Term Loan due March 2021
673,750

 

Bank Credit Facility due March 2021
350,000

 

Obligations under capital leases
208,758

 
204,246

Mortgage notes and other debt, maturities through 2050
3,753

 
4,037

Unamortized premiums (discounts) and other, net
8,313

 
8,636

Unamortized debt issuance costs
(32,984
)
 
(42,491
)
Total debt
3,286,590

 
3,124,428

Less: Current maturities of long-term debt
(89,974
)
 
(86,823
)
Total long-term debt
$
3,196,616

 
$
3,037,605


Current maturities of debt at December 31, 2016 include amounts due under our Term Loan, mortgage notes and other debt, and capital leases within the next year.
Our consolidated debt had a weighted average interest rate of 4.68% and 5.18% at December 31, 2016 and 2015, respectively. Approximately 63% and 76% of our total debt had a fixed interest rate at December 31, 2016 and 2015, respectively.
The following table summarizes the aggregate maturities of our debt for the five years subsequent to December 31, 2016 and thereafter, excluding unamortized premiums (discounts) and debt issuance costs (in thousands):
2017
$
94,725

2018
350,609

2019
74,169

2020
295,231

2021
647,792

2022 and thereafter
1,848,735

 
$
3,311,261


Bank Credit Facility
In March 2016, we entered into a new $1.4 billion bank credit agreement due March 2021 with a syndicate of banks.
As of December 31, 2016, we have $350.0 million of outstanding borrowings under our Bank Credit Facility and have issued $32.7 million of letters of credit. The Bank Credit Facility provides us with flexibility for labor, if needed, and is guaranteed by a majority of our domestic subsidiaries. The subsidiary guaranty is a guaranty of payment of the outstanding amount of the total lending commitment, including letters of credit. The Bank Credit Facility contains certain financial covenants, including a minimum interest coverage ratio, a maximum leverage ratio, and certain dividend and share repurchase restrictions. As of December 31, 2016, we are in compliance with all covenants. We pay a quarterly fee on the unused commitment, which was 0.30% at December 31, 2016. As of December 31, 2016, we have $317.3 million in borrowing capacity under the facility.
As of December 31, 2015, we had a $500.0 million Bank Credit Facility due July 2018 with a syndicate of financial institutions, including a sublimit of $175.0 million for letters of credit. In March 2016, the new $1.4 billion credit agreement replaced the existing $500.0 million Bank Credit Facility due July 2018 and $600.0 million Term Loan due July 2018 providing for a new $700.0 million Bank Credit Facility and a $700.0 million Term Loan, both maturing in March 2021, including a sublimit of $100.0 million for letters of credit.
Debt Issuances and Additions
During the year ended December 31, 2016, we borrowed $360.0 million on our Bank Credit Facilities and $700.0 million on our Term Loan due March 2021 to make the 2016 debt payments described below, to fund acquisition activity, and for general corporate purposes. These transactions resulted in an additional $5.2 million of debt issue costs. During the year ended December 31, 2015, we borrowed $135.0 million on our Bank Credit Facility and issued an additional $300.0 million of our existing unsecured 5.375% Senior Notes due May 2024 to make the 2015 debt payments described below and for general corporate purposes. The addition to our 5.375% Senior Notes due May 2024 generated a premium of $11.3 million.
Debt Extinguishments and Reductions
During the year ended December 31, 2016, we made debt payments of $911.5 million for scheduled and early extinguishment payments including:
$310.0 million in aggregate principal of our Term Loan due to July 2018;
$295.0 million in aggregate principal of our 7.0% Senior Notes due 2017;
$280.0 million in aggregate principal of our Bank Credit Facility due July 2018; and
$26.3 million in aggregate principal of our Term Loan due March 2021.
$0.2 million in other debt.
Certain of the above transactions resulted in the recognition of a loss of $22.5 million recorded in Losses on early extinguishment of debt in our Consolidated Statement of Operations.
During the year ended December 31, 2015, we made debt payments of $357.6 million for scheduled and early extinguishment payments including:
$197.4 million in aggregate principal of our 6.75% Senior Notes due April 2016;
$100.0 million in aggregate principal of our Bank Credit Facility;
$60.0 million in aggregate principal of our Term Loan due July 2018; and
$0.2 million in other debt.
Certain of the above transactions resulted in the recognition of a loss of $6.9 million recorded in Losses on early extinguishment of debt in our Consolidated Statement of Operations.
Additional Debt Disclosures
At December 31, 2016 and 2015, we had deposits of $4.7 million and $7.0 million, respectively, in restricted, interest-bearing accounts that were pledged as collateral for various credit instruments and commercial commitments. These deposits are included in Deferred charges and other assets in our Consolidated Balance Sheet.
We had assets of approximately $1.4 million and $1.5 million pledged as collateral for the mortgage notes and other debt at December 31, 2016 and 2015, respectively.
Cash interest payments for the three years ended December 31 were as follows (in thousands):
Payments in 2016
$
156,950

Payments in 2015
$
164,748

Payments in 2014
$
175,327


Expected cash interest payments for the five years subsequent to December 31, 2016 and thereafter are as follows (in thousands):
Payments in 2017
$
152,682

Payments in 2018
$
147,342

Payments in 2019
$
132,269

Payments in 2020
$
130,745

Payments in 2021
$
99,515

Payments in 2022 and thereafter
$
197,077