XML 43 R32.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt (Tables)
 6 Months Ended
Jun. 30, 2017
Debt Disclosure [Abstract]  
Summary of Debt
Debt outstanding as of June 30, 2017 and December 31, 2016 consisted of the following (in thousands):
 
June 30, 2017
 
December 31, 2016

Senior Credit Facility:
 
 
 
Term loan
$
798,000

 
$
289,500

Unamortized discount on term loan
(3,822
)
 
(375
)
Unamortized debt issuance costs on term loan
(8,313
)
 
—

 Revolver
194,168

 
515,000

Total Senior Credit Facility
$
980,033

 
$
804,125

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

 
350,000

  Unamortized debt issuance costs
(5,567
)
 
(5,770
)
Total 6.00% Senior Notes Due in 2026
344,433

 
344,230

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

 
250,000

  Unamortized debt issuance costs
(3,584
)
 
(3,773
)
Total 5.875% Senior Notes Due in 2024
246,416

 
246,227

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

 
300,000

  Unamortized debt issuance costs
(4,492
)
 
(4,786
)
Total 5.125% Senior Notes Due in 2023
295,508

 
295,214

5.875% Senior Notes
 
 
 
  Notes Due in 2022
250,000

 
250,000

  Unamortized debt issuance costs
(3,590
)
 
(3,923
)
Total 5.875% Senior Notes Due in 2022
246,410

 
246,077

Non-Recourse Debt
544,789

 
490,902

Unamortized debt issuance costs on non-recourse debt
(15,018
)
 
(18,295
)
Unamortized discount on non-recourse debt
(334
)
 
(400
)
Total Non-Recourse Debt
529,437

 
472,207

Capital Lease Obligations
8,076

 
8,693

Other debt
2,866

 
3,030

Total debt
2,653,179

 
2,419,803

Current portion of capital lease obligations, long-term debt and non-recourse debt
(255,404
)
 
(238,065
)
Capital Lease Obligations, long-term portion
(6,787
)
 
(7,431
)
Non-Recourse Debt, long-term portion
(283,780
)
 
(238,842
)
Long-Term Debt
$
2,107,208

 
$
1,935,465