XML 57 R43.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt (Tables)
 12 Months Ended
Dec. 31, 2016
Debt Instrument [Line Items]  
Summary of debt
Debt consisted of the following (in thousands):
 
 
 
12/31/2016
 
12/31/2015
Senior Credit Facility:
 

 

    Term loan
 
$
289,500

 
$
292,500

    Unamortized debt issuance costs on term loan
 
(375
)
 
(486
)
    Revolver
 
515,000

 
485,000

Total Senior Credit Facility
 
$
804,125

 
$
777,014

6.00% Senior Notes:
 
 
 
 
    Notes Due in 2026
 
$
350,000

 
$
—

    Unamortized debt issuance costs
 
(5,770
)
 
—

Total 6.00% Senior Notes Due in 2026
 
$
344,230

 
$
—

5.875% Senior Notes:
 
 
 
 
    Notes Due in 2024
 
$
250,000

 
$
250,000

    Unamortized debt issuance costs
 
(3,773
)
 
(4,140
)
Total 5.875% Senior Notes Due in 2024
 
$
246,227

 
$
245,860

5.125% Senior Notes:
 
 
 
 
    Notes Due in 2023
 
$
300,000

 
$
300,000

    Unamortized debt issuance costs
 
(4,786
)
 
(5,358
)
Total 5.125% Senior Notes Due in 2023
 
$
295,214

 
$
294,642

5.875% Senior Notes:
 
 
 
 
    Notes Due in 2022
 
$
250,000

 
$
250,000

    Unamortized debt issuance costs
 
(3,923
)
 
(4,564
)
Total 5.875% Senior Notes Due in 2022
 
$
246,077

 
$
245,436

6.625% Senior Notes:
 
 
 

    Notes Due in 2021
 
$
—

 
$
300,000

    Unamortized debt issuance costs
 
—

 
(5,198
)
Total 6.625% Senior Notes Due in 2021
 
$
—

 
$
294,802

Non-Recourse Debt:
 

 
 
    Non-Recourse Debt
 
$
490,902

 
$
247,679

    Unamortized debt issuance costs on non-recourse debt
 
(18,295
)
 
(21,369
)
    Discount on Non-Recourse Debt
 
(400
)
 
(548
)
Total Non-Recourse Debt
 
$
472,207

 
$
225,762

Capital Lease Obligations
 
8,693

 
9,856

Other debt
 
3,030

 
1,370

Total debt
 
$
2,419,803

 
$
2,094,742

Current portion of capital lease obligations, long-term debt and non-recourse debt [1]
 
(238,065
)
 
(17,141
)
Capital Lease Obligations, long-term portion
 
(7,431
)
 
(8,693
)
Non-Recourse Debt, long-term portion
 
(238,842
)
 
(213,098
)
Long-Term Debt
 
$
1,935,465

 
$
1,855,810


[1] Includes a lump sum payment of AUD 310 million, or $224.0 million, based on exchange rates as of December 31, 2016, to be made in December 2017. Refer to Note 7- Contract Receivable.
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)
2017
$
1,934

 
$
436

 
$
233,365

 
$
—

 
$
3,000

 
$
238,735

2018
1,936

 
452

 
6,970

 
—

 
3,000

 
12,358

2019
1,934

 
454

 
7,280

 
—

 
3,000

 
12,668

2020
1,934

 
209

 
7,665

 
—

 
280,500

 
290,308

2021
1,936

 
132

 
8,065

 
515,000

 
—

 
525,133

Thereafter
1,233

 
1,151,348

 
227,557

 
—

 
—

 
1,380,138

 
10,907

 
1,153,031

 
490,902

 
515,000

 
289,500

 
2,459,340

Interest imputed on Capital Leases
(2,215
)
 
—

 
—

 
—

 
—

 
(2,215
)
Original issuer’s discount
—

 
—

 
(400
)
 
—

 
—

 
(400
)
Current portion
(1,264
)
 
(436
)
 
(233,365
)
 
—

 
(3,000
)
 
(238,065
)
Non-current portion
$
7,428

 
$
1,152,595

 
$
257,137

 
$
515,000

 
$
286,500

 
$
2,218,660
Senior Notes | 5.875% Senior Notes due 2024  
Debt Instrument [Line Items]  
Debt instrument redemption
Lastly, the Company may, at its option, redeem the 5.875% Senior Notes due 2024 in whole or in part on or after October 15, 2019 through 2024 and thereafter as indicated below:

 
 
 
 
Year
  
Percentage
2019
  
102.938%
2020
  
101.958%
2021
  
100.979%
2022 and thereafter
  
100.000%
Senior Notes | 6.00% Senior Notes  
Debt Instrument [Line Items]  
Debt instrument redemption
On or after April 15, 2021, GEO may, at its option, redeem all or part of the 6.00% Senior Notes upon not less than 30 nor more than 60 days’ notice, at the redemption prices (expressed as percentages of principal amount) set forth below, plus accrued and unpaid interest, if any, on the 6.00% Senior Notes redeemed, to the applicable redemption date, if redeemed during the 12-month period beginning on April 15 of the years indicated below:
 
 
 
Year
  
Percentage
2021
  
103.000%
2022
  
102.000%
2023
  
101.000%
2024 and thereafter
  
100.000%
Senior Notes | 5.875% Senior Notes  
Debt Instrument [Line Items]  
Debt instrument redemption
On or after January 15, 2017, GEO may, at its option, redeem all or part of the 5.875% Senior Notes 2022 upon not less than 30 days nor more than 60 days’ notice, at the redemption prices (expressed as percentages of principal amount) set forth below, plus accrued and unpaid interest and including Liquidated Damages, if any, on the 5.875% Senior Notes due 2022 redeemed, to the applicable redemption date, if redeemed during the 12-month period beginning on January 15 of the years indicated below:

Year
Percentage
2017
104.406
%
2018
102.938
%
2019
101.469
%
2020 and thereafter
100.000
%
Senior Notes | 5.125% Senior Notes  
Debt Instrument [Line Items]  
Debt instrument redemption
On or after April 1, 2018, the Company may, at its option, redeem all or a part of the 5.125% Senior Notes upon not less than 30 days nor more than 60 days notice at the redemption prices (expressed as percentages of principal amount) set forth below, plus accrued and unpaid interest and Liquidated Damages, if any, on the 5.125% Senior Notes redeemed, to the applicable redemption date, if redeemed during the 12 months period beginning on April 1 of the years indicated below:
Year
Percentage
2018
102.563
%
2019
101.708
%
2020
100.854
%
2021 and thereafter
100.000
%