XML 85 R57.htm IDEA: XBRL DOCUMENT v3.19.1
SECURED NOTES PAYABLE (Details Textual)
$ in Thousands
12 Months Ended
Dec. 11, 2017
CAD ($)
Dec. 11, 2017
USD ($)
Dec. 31, 2018
CAD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2017
CAD ($)
Dec. 31, 2018
USD ($)
Disclosure of secured notes payable [Line Items]            
Notional amount     $ 33,500     $ 25,000,000
Proceeds from issue of bonds, notes and debentures     $ 0   $ 424,365  
Undrawn borrowing facilities           $ 50,000,000
Description of range of percentages of commitment fee payable on credit facilities     The RCF has a term of three years and the Company is subject to a quarterly commitment between 0.9625% and 1.2375%, depending on certain leverage ratio calculations at the time. The RCF has a term of three years and the Company is subject to a quarterly commitment between 0.9625% and 1.2375%, depending on certain leverage ratio calculations at the time.    
Description of range of percentages of commitment fee payable on drawn credit facilities     Upon drawing on the RCF, an interest rate of LIBOR plus 2.5% to 4.5% per annum is charged for the number of days the funds are outstanding, based on certain leverage ratio calculations at the time. Upon drawing on the RCF, an interest rate of LIBOR plus 2.5% to 4.5% per annum is charged for the number of days the funds are outstanding, based on certain leverage ratio calculations at the time.    
Description of financial ratios     Permitted distributions are subject to the Company having a net debt to EBITDA ratio of less than or equal to 2.75:1 in 2018, 2.25:1 in 2019, and 1.75:1 in 2020. Net debt is equal to total debt, less cash and cash equivalents. The aggregate amount of all distributions paid during the rolling four quarters up to and including the date of such distribution does not exceed 25% of free cash flows (“FCF”) during such period. FCF is defined as EBITDA minus, without duplication, (a) capital expenditures, (b) cash taxes, (c) any applicable standby fee, other fees or finance costs payable to the finance parties in connection with the RCF, (d) interest expenses and (e) any indebtedness (including mandatory prepayments) permitted under the existing agreement. Permitted distributions are subject to the Company having a net debt to EBITDA ratio of less than or equal to 2.75:1 in 2018, 2.25:1 in 2019, and 1.75:1 in 2020. Net debt is equal to total debt, less cash and cash equivalents. The aggregate amount of all distributions paid during the rolling four quarters up to and including the date of such distribution does not exceed 25% of free cash flows (“FCF”) during such period. FCF is defined as EBITDA minus, without duplication, (a) capital expenditures, (b) cash taxes, (c) any applicable standby fee, other fees or finance costs payable to the finance parties in connection with the RCF, (d) interest expenses and (e) any indebtedness (including mandatory prepayments) permitted under the existing agreement.    
Information about restrictions or covenants imposed debt agreement     The restrictive covenant on the Company's ability to pay potential future dividends relates to a fixed charge coverage ratio of no less than 2:1. The fixed charge coverage ratio is calculated as EBITDA over interest expense. Subject to certain limitations and exceptions, the amount of the restricted payments, which include dividends and share buybacks, is limited to a maximum dollar threshold, which is calculated at an opening basket of US$10 million plus 50% of the historical consolidated net income, subject to certain adjustments, reported from the quarter of issuance and up to the most recently available financial statements at the time of such restricted payment, plus an amount not to exceed the greater of US$15 million and 2% of total assets as defined in the indenture. The restrictive covenant on the Company's ability to pay potential future dividends relates to a fixed charge coverage ratio of no less than 2:1. The fixed charge coverage ratio is calculated as EBITDA over interest expense. Subject to certain limitations and exceptions, the amount of the restricted payments, which include dividends and share buybacks, is limited to a maximum dollar threshold, which is calculated at an opening basket of US$10 million plus 50% of the historical consolidated net income, subject to certain adjustments, reported from the quarter of issuance and up to the most recently available financial statements at the time of such restricted payment, plus an amount not to exceed the greater of US$15 million and 2% of total assets as defined in the indenture.    
Repayments of bonds, notes and debentures     $ 26,366 $ 20,100 0  
Leverage ratio [Member]            
Disclosure of secured notes payable [Line Items]            
Description of financial ratios     Upon drawing on the RCF, an interest rate of LIBOR plus 2.5% to 4.5% per annum is charged for the number of days the funds are outstanding, based on certain leverage ratio calculations at the time. Upon drawing on the RCF, an interest rate of LIBOR plus 2.5% to 4.5% per annum is charged for the number of days the funds are outstanding, based on certain leverage ratio calculations at the time.    
Borrowings, interest rate basis     LIBOR plus 2.5% to 4.5% per annum LIBOR plus 2.5% to 4.5% per annum    
Leverage ratio [Member] | Bottom of range [member]            
Disclosure of secured notes payable [Line Items]            
Borrowings, adjustment to interest rate basis     2.50%     2.50%
Leverage ratio [Member] | Top of range [member]            
Disclosure of secured notes payable [Line Items]            
Borrowings, adjustment to interest rate basis     4.50%     4.50%
EBITDA to interest expense ratio [Member]            
Disclosure of secured notes payable [Line Items]            
Description of financial ratios     A ratio of EBITDA to interest expense no less than 2.25:1; and A ratio of EBITDA to interest expense no less than 2.25:1; and    
Tangible net worth ratio [Member]            
Disclosure of secured notes payable [Line Items]            
Description of financial ratios     A tangible net worth that is no less than 75% of the tangible net worth as reflected in the September 30, 2017 financial statements provided to the administrative agent as a condition precedent to closing, plus 50% of the positive net income for each subsequent quarter date. A tangible net worth that is no less than 75% of the tangible net worth as reflected in the September 30, 2017 financial statements provided to the administrative agent as a condition precedent to closing, plus 50% of the positive net income for each subsequent quarter date.    
Senior secured notes [Member]            
Disclosure of secured notes payable [Line Items]            
Notional amount   $ 330,000,000 $ 422,262   $ 414,843 $ 309,900,000
Par value percentage   97.992%        
Proceeds from issue of bonds, notes and debentures   $ 323,400        
Borrowings, interest rate   8.00%        
Borrowing costs incurred $ 10,000          
Borrowings, maturity     mature on December 15, 2022. mature on December 15, 2022.    
Reverse repurchase agreements and cash collateral on securities borrowed           20,100,000
Revolving Credit Facility1 [Member]            
Disclosure of secured notes payable [Line Items]            
Undrawn borrowing facilities           $ 50,000,000
Percentage of commitment fee     1.2375% 1.2375%