XML 96 R81.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Details)
$ in Thousands
1 Months Ended
Nov. 30, 2017
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2017
AUD
Dec. 31, 2016
USD ($)
Apr. 18, 2016
Sep. 25, 2014
Mar. 19, 2013
Feb. 10, 2011
Summary of debt                
Term loan   $ 794,000   $ 289,500        
Unamortized debt issuance costs on term loan   (7,612)   (375)        
Revolver   270,559   515,000        
Total Senior Credit Facility   1,053,448   804,125        
Long-term debt   2,620,269            
Discount on Non-Recourse Debt   (3,499)   0        
Capital Lease Obligations   7,431   8,693        
Other debt   2,728   3,030        
Total debt   2,581,887   2,419,803        
Current portion of capital lease obligations, long-term debt and non-recourse debt [1]   (28,920)   (238,065)        
Capital Lease Obligations, long-term portion   (6,059)   (7,431)        
Non-Recourse Debt, long-term portion   (365,364)   (238,842)        
Long term debt   2,181,544   1,935,465        
Repayments of debt, lump sum payment $ 224,000              
Senior Notes | 6.00% Senior Notes                
Summary of debt                
Unamortized debt issuance costs on term loan   (5,325)   (5,770)        
Long-term debt, gross   350,000   350,000        
Long-term debt   $ 344,675   344,230        
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   $ (3,385)   (3,773)        
Long-term debt, gross   250,000   250,000        
Long-term debt   $ 246,615   $ 246,227        
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   $ (4,184)   $ (4,786)        
Long-term debt, gross   300,000   300,000        
Long-term debt   $ 295,816   $ 295,214        
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   $ (3,241)   $ (3,923)        
Long-term debt, gross   250,000   250,000        
Long-term debt   $ 246,759   $ 246,077        
Stated interest rate   5.875% 5.875% 5.875%        
Senior Notes | 6.625% Senior Notes                
Summary of debt                
Stated interest rate   6.625% 6.625% 6.625%     6.00% 6.625%
Non Recourse Debt                
Summary of debt                
Unamortized debt issuance costs on term loan   $ (9,322)   $ (18,295)        
Non-Recourse Debt   394,008   490,902        
Discount on Non-Recourse Debt   (271)   (400)        
Total Non-Recourse Debt   384,415   $ 472,207        
National Australia Bank Limited | Ravenhall | Non Recourse Debt                
Summary of debt                
Lump sum due at completion   $ 242,000 AUD 310,000,000