XML 47 R32.htm IDEA: XBRL DOCUMENT v3.10.0.1
DEBT (Tables)
9 Months Ended
Sep. 30, 2018
DEBT  
Schedule of long-term obligations

At September 30, 2018, the Company’s long-term obligations consisted of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized

 

 

 

 

    

 

    

Debt Issuance

    

 

 

 

    

Principal

    

Costs

    

Net

 

Notes payable 0.00% – 18.00%, due in monthly and annual installments through 2025

 

$

17,521

 

$

 —

 

$

17,521

 

Senior unsecured notes 3.2%, due in 2022

 

 

75,000

 

 

94

 

 

74,906

 

Senior unsecured debts 3.6% floating, equal annual installments through 2022

 

 

224,000

 

 

578

 

 

223,422

 

Senior unsecured notes 3.5%, due in 2023

 

 

125,000

 

 

190

 

 

124,810

 

Senior unsecured notes 1.0%, due in 2023

 

 

116,095

 

 

456

 

 

115,639

 

Senior unsecured notes 3.4%, due in 2024

 

 

50,000

 

 

80

 

 

49,920

 

Senior unsecured notes 3.5%, due in 2024

 

 

100,000

 

 

190

 

 

99,810

 

Senior unsecured notes 1.2%, due in 2024

 

 

232,190

 

 

944

 

 

231,246

 

Senior unsecured notes 3.6%, due in 2025

 

 

125,000

 

 

215

 

 

124,785

 

Senior unsecured notes 3.6%, due in 2026

 

 

125,000

 

 

215

 

 

124,785

 

Capital lease obligations

 

 

8,932

 

 

 —

 

 

8,932

 

 

 

$

1,198,738

 

$

2,962

 

$

1,195,776

 

Current maturities of long-term obligations

 

 

(64,039)

 

 

 —

 

 

(64,039)

 

Total long-term obligations

 

$

1,134,699

 

$

2,962

 

$

1,131,737

 

 

At December 31, 2017, the Company’s long-term obligations consisted of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized

 

 

 

 

    

 

    

Debt Issuance

    

 

 

 

    

Principal

    

Costs

    

Net

 

Notes payable 0.61% – 18.00%, due in monthly and annual installments through 2025

 

$

15,349

 

$

 —

 

$

15,349

 

Senior unsecured notes 3.2%, due in 2022

 

 

75,000

 

 

113

 

 

74,887

 

Senior unsecured debts 2.6% floating, equal annual installments through 2022

 

 

280,000

 

 

692

 

 

279,308

 

Senior unsecured notes 3.5%, due in 2023

 

 

125,000

 

 

217

 

 

124,783

 

Senior unsecured notes 1.0%, due in 2023

 

 

120,095

 

 

526

 

 

119,569

 

Senior unsecured notes 3.4%, due in 2024

 

 

50,000

 

 

89

 

 

49,911

 

Senior unsecured notes 3.5%, due in 2024

 

 

100,000

 

 

217

 

 

99,783

 

Senior unsecured notes 1.2%, due in 2024

 

 

240,190

 

 

1,066

 

 

239,124

 

Senior unsecured notes 3.6%, due in 2025

 

 

125,000

 

 

238

 

 

124,762

 

Senior unsecured notes 3.6%, due in 2026

 

 

125,000

 

 

238

 

 

124,762

 

Capital lease obligations

 

 

741

 

 

 —

 

 

741

 

 

 

$

1,256,375

 

$

3,396

 

$

1,252,979

 

Current maturities of long-term obligations

 

 

(61,833)

 

 

 —

 

 

(61,833)

 

Total long-term obligations

 

$

1,194,542

 

$

3,396

 

$

1,191,146

 

 

Schedule of covenants on revolving credit facility and corporate long-term obligations

 

 

 

 

 

 

    

Requirement

    

Level at September 30, 2018

Consolidated Leverage Ratio (1)

 

Maximum of 3.50 to 1.00

 

2.05 to 1.00

Consolidated Interest Coverage Ratio (1)

 

Minimum of 3.00 to 1.00

 

12.36 to 1.00


(1)

Definitions of ratios are included as part of the revolving credit facility agreement and the private placement agreements.

Schedule of borrowing arrangements through wholly owned UK subsidiary

 

 

 

 

 

 

 

 

 

Debt Type

  

Amount

  

Term/Maturity

  

Interest Rate

  

Bank term loan

 

$

280,000

 

5 year amortizing/July 2022

 

2.56% floating swapped to 1.36% fixed

 

Bank revolver

 

150,000

 

5 year/July 2022

 

1.10% floating

 

Private placement

 

100,000

 

6 year/July 2023

 

0.98% fixed

 

Private placement

 

200,000

 

7 year/July 2024

 

1.17% fixed