XML 57 R44.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt (Tables)
12 Months Ended
Dec. 31, 2012
Debt Disclosure [Abstract]  
Summary of Debt
Debt consisted of the following (in thousands):
 
 
 
2012
 
2011
Senior Credit Facility:
 

 
 
Term loans
 
563,625

 
482,500

Discount on term loan
 
(1,195
)
 
(1,538
)
Revolver
 
235,000

 
302,000

Total Senior Credit Facility
 
$
797,430

 
$
782,962

6.625% Senior Notes:
 

 
 
Notes Due in 2021
 
$
300,000

 
$
300,000

7  3/4% Senior Notes:
 

 
 
Notes Due in 2017
 
$
250,000

 
$
250,000

Discount on Notes
 
(2,457
)
 
(2,859
)
Swap on Notes
 
6,212

 
7,411

Total 7 3/4% Senior Notes
 
$
253,755

 
$
254,552

Non-Recourse Debt :
 

 
 
Non-Recourse Debt
 
$
124,947

 
$
235,430

Premium on Non-Recourse Debt
 

 
8,304

Discount on Non-Recourse Debt
 
(1,465
)
 
(1,936
)
Total Non-Recourse Debt
 
123,482

 
241,798

Capital Lease Obligations
 
$
12,994

 
$
14,135

Other debt
 
512

 
870

Total debt
 
$
1,488,173

 
$
1,594,317

Current portion of capital lease obligations, long-term debt and non-recourse debt
 
(53,882
)
 
(53,653
)
Capital Lease Obligations, long-term portion
 
(11,926
)
 
(13,064
)
Non-Recourse Debt
 
(104,836
)
 
(208,532
)
Long-Term Debt
 
$
1,317,529

 
$
1,319,068

Indebtedness under the revolver and the term loan A and the term loan A -2 bears interest
Indebtedness under the Revolver, the Term Loan A, Term Loan A-2 and Term Loan A-3 bears interest based on the Total Leverage Ratio as of the most recent determination date, as defined, in each of the instances below at the stated rate:
 
 
 
 
 
  
Interest Rate under the Revolver, and
Term Loan A, Term Loan A-2 and Term Loan A-3
LIBOR borrowings
  
LIBOR plus 2.00% to 3.00%.
Base rate borrowings
  
Prime Rate plus 1.00% to 2.00%.
Letters of credit
  
2.00% to 3.00%.
Unused Revolver
  
0.375% to 0.50%.
Maximum leverage ratios
The Company must not exceed the following Total Leverage Ratios, as computed at the end of each fiscal quarter for the immediately preceding four quarter-period:
 
Period
  
Total Leverage Ratio  —
Maximum Ratio
First day of fiscal year 2012 through and including the last day of the Second Quarter of fiscal year 2013
  
5.00 to 1.00
First day of the Third Quarter of fiscal year 2013 through and including the last day of fiscal year 2013
  
4.75 to 1.00
Thereafter
  
4.25 to 1.00
Maximum senior secured leverage ratios
The Senior Credit Facility also does not permit the Company to exceed the following Senior Secured Leverage Ratios, as computed at the end of each fiscal quarter for the immediately preceding four quarter-period:
 
Period
  
Senior Secured  Leverage
Ratio —
Maximum Ratio
Through and including the last day of the Second Quarter of fiscal year 2012
  
3.25 to 1.00
First day of the Third Quarter of fiscal year 2012 through and including the last day of the Second Quarter of fiscal year 2013
  
3.00 to 1.00
Thereafter
  
2.75 to 1.00
Redemption of 6.625% Senior Notes
Year
Percentage
2016
103.3125
%
2017
102.2083
%
2018
101.1042
%
2019 and thereafter
100.0000
%
Redemption of 73/4% Senior Notes
Year
Percentage
2013
103.875
%
2014
101.938
%
2015 and thereafter
100.000
%
Debt repayment schedules under capital lease obligations, long-term debt and non-recourse debt
Debt repayment schedules under Capital Lease Obligations, Long-Term Debt, Non-Recourse Debt and the Senior Credit Facility are as follows:
 
Fiscal Year
Capital
Leases
 
Long-Term
Debt
 
Non-
Recourse
Debt
 
Revolver
 
Term
Loans
 
Total
Annual
Repayment
 
(In thousands)
2013
$
2,094

 
$
294

 
$
18,646

 
$

 
$
33,875

 
$
54,909

2014
1,952

 
183

 
24,473

 

 
73,250

 
99,858

2015
1,932

 
21

 
20,043

 
235,000

 
314,000

 
570,996

2016
1,935

 
4

 
21,316

 

 
142,500

 
165,755

2017
1,934

 
250,004

 
10,489

 

 

 
262,427

2018
1,936

 
4

 
6,970

 

 

 
8,910

Thereafter
7,037

 
300,002

 
23,010

 

 

 
330,049

 
$
18,820

 
$
550,512

 
$
124,947

 
$
235,000

 
$
563,625

 
$
1,492,904

Interest imputed on Capital Leases
(5,826
)
 

 

 

 

 
(5,826
)
Original issuer’s discount

 
(2,457
)
 
(1,465
)
 

 
(1,195
)
 
(5,117
)
Interest rate swap

 
6,212

 

 

 

 
6,212

Current portion
(1,068
)
 
(293
)
 
(18,646
)
 

 
(33,875
)
 
(53,882
)
Non-current portion
$
11,926

 
$
553,974

 
$
104,836

 
$
235,000

 
$
528,555

 
$
1,434,291