XML 96 R82.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt (Details)
$ in Thousands
Dec. 31, 2016
USD ($)
Dec. 31, 2016
AUD
Apr. 18, 2016
Dec. 31, 2015
USD ($)
Sep. 25, 2014
Mar. 19, 2013
Feb. 10, 2011
Summary of debt              
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      
Long-term Debt 2,459,340            
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      
Senior Notes | 6.00% Senior Notes              
Summary of debt              
Unamortized debt issuance costs on term loan (5,770)     0      
Long-term debt, gross 350,000     0      
Long-term Debt $ 344,230     0      
Stated interest rate 6.00% 6.00% 6.00%        
Senior Notes | 5.875% Senior Notes due 2024              
Summary of debt              
Unamortized debt issuance costs on term loan $ (3,773)     (4,140)      
Long-term debt, gross 250,000     250,000      
Long-term Debt $ 246,227     $ 245,860      
Stated interest rate 5.875% 5.875%   5.875% 5.875%    
Senior Notes | 5.125% Senior Notes              
Summary of debt              
Unamortized debt issuance costs on term loan $ (4,786)     $ (5,358)      
Long-term debt, gross 300,000     300,000      
Long-term Debt $ 295,214     $ 294,642      
Stated interest rate 5.125% 5.125%   5.125%   5.125%  
Senior Notes | 5.875% Senior Notes              
Summary of debt              
Unamortized debt issuance costs on term loan $ (3,923)     $ (4,564)      
Long-term debt, gross 250,000     250,000      
Long-term Debt $ 246,077     $ 245,436      
Stated interest rate 5.875% 5.875%   5.875%      
Senior Notes | 6.625% Senior Notes              
Summary of debt              
Unamortized debt issuance costs on term loan $ 0     $ (5,198)      
Long-term debt, gross 0     300,000      
Long-term Debt $ 0     $ 294,802      
Stated interest rate 6.625% 6.625% 6.625% 6.625% 6.625% 6.00% 6.625%
Non Recourse Debt              
Summary of debt              
Unamortized debt issuance costs on term loan $ (18,295)     $ (21,369)      
Non-Recourse Debt 490,902     247,679      
Discount on Non-Recourse Debt (400)     (548)      
Total Non-Recourse Debt 472,207     $ 225,762      
National Australia Bank Limited | Ravenhall | Non Recourse Debt              
Summary of debt              
Lump sum due at completion $ 224,000 AUD 310,000,000