XML 43 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
 9 Months Ended
Sep. 30, 2017
Debt Disclosure [Abstract]  
Summary of Debt
Debt outstanding as of September 30, 2017 and December 31, 2016 consisted of the following (in thousands):
 
September 30, 2017
 
December 31, 2016

Senior Credit Facility:
 
 
 
Term loan
$
796,000

 
$
289,500

Unamortized discount on term loan
(3,660
)
 
(375
)
Unamortized debt issuance costs on term loan
(7,961
)
 
—

 Revolver
245,874

 
515,000

Total Senior Credit Facility
$
1,030,253

 
$
804,125

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

 
350,000

  Unamortized debt issuance costs
(5,447
)
 
(5,770
)
Total 6.00% Senior Notes Due in 2026
344,553

 
344,230

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

 
250,000

  Unamortized debt issuance costs
(3,485
)
 
(3,773
)
Total 5.875% Senior Notes Due in 2024
246,515

 
246,227

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

 
300,000

  Unamortized debt issuance costs
(4,339
)
 
(4,786
)
Total 5.125% Senior Notes Due in 2023
295,661

 
295,214

5.875% Senior Notes
 
 
 
  Notes Due in 2022
250,000

 
250,000

  Unamortized debt issuance costs
(3,417
)
 
(3,923
)
Total 5.875% Senior Notes Due in 2022
246,583

 
246,077

Non-Recourse Debt
586,606

 
490,902

Unamortized debt issuance costs on non-recourse debt
(12,689
)
 
(18,295
)
Unamortized discount on non-recourse debt
(299
)
 
(400
)
Total Non-Recourse Debt
573,618

 
472,207

Capital Lease Obligations
7,757

 
8,693

Other debt
2,787

 
3,030

Total debt
2,747,727

 
2,419,803

Current portion of capital lease obligations, long-term debt and non-recourse debt
(260,046
)
 
(238,065
)
Capital Lease Obligations, long-term portion
(6,412
)
 
(7,431
)
Non-Recourse Debt, long-term portion
(323,387
)
 
(238,842
)
Long-Term Debt
$
2,157,882

 
$
1,935,465