XML 65 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
9 Months Ended
Sep. 30, 2017
Debt Disclosure [Abstract]  
Schedule of long-term debt outstanding
Outstanding long-term debt was as follows:
 
September 30, 2017
 
December 31, 2016
Senior long-term debt:
 
 
 
Senior Secured Credit Facility (stated maturity dates April 2022 and April 2024 as of September 30, 2017; stated maturity dates June 2018, June 2019 and March 2021 as of December 31, 2016), net of discount
$
1,576,845

 
$
1,497,869

Senior Notes (stated maturity dates May 2025 as of September 30, 2017 and September 2019 as of December 31, 2016), net of discount
800,000

 
1,388,036

Total senior long-term debt
2,376,845

 
2,885,905

Other debt:
 
 
 
Lines of credit
51,065

 
66,081

Notes payable and other debt
626,687

 
650,184

Total senior and other debt
3,054,597

 
3,602,170

Capital lease obligations and sale-leaseback financings
261,650

 
250,842

Total long-term debt
3,316,247

 
3,853,012

Less: total unamortized deferred financing costs
105,839

 
44,648

Less: current portion of long-term debt
185,848

 
178,989

Long-term debt, less current portion
$
3,024,560

 
$
3,629,375

Schedule estimated fair values of debt
The estimated fair value of our debt was as follows:
 
September 30, 2017
 
December 31, 2016
 
Carrying amount
 
Estimated fair value
 
Carrying amount
 
Estimated fair value
Total senior and other debt
$
3,054,597

 
$
3,118,539

 
$
3,602,170

 
$
3,632,853