XML 50 R37.htm IDEA: XBRL DOCUMENT v3.6.0.2
Long-term Debt (Tables)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Debt Instrument [Line Items]    
Schedule of Long-term Debt Instruments
Long-term debt consisted of the following as of December 31, 2016 and 2015 (dollars in thousands): 
 
 
2016
 
2015
Credit Agreement with variable interest rates (weighted average of 2.71% and 2.60% before impact of interest rate swaps at December 31, 2016 and 2015, respectively) due 2020
 
$
1,630,406

 
$
2,177,724

Australian Credit Agreement with variable interest rates (weighted average of 4.64% before impact of interest rate swaps at December 31, 2016) due 2021
 
498,801

 

Partner Loan Agreement (6.51% interest rate at December 31, 2016) due 2026
 
172,154

 

Other debt and capital leases
 
91,278

 
127,535

Less: Unamortized debt issuance costs long-term
 
(33,186
)
 
(23,508
)
Long-term debt
 
2,359,453

 
2,281,751

Less: current portion, net of unamortized debt issuance costs
 
52,538

 
75,966

Long-term debt, less current portion
 
$
2,306,915

 
$
2,205,785

 
Schedule of Debt
The United States dollar-denominated and the British pound-denominated term loans began to amortize in quarterly installments during the three months ended September 30, 2016, with the remaining principal balance payable upon maturity, as set forth below (amounts in thousands):
 
 
Quarterly Payment Date
 
Principal Amount Due on Each Payment Date
United States dollar:
 
March 31, 2017 through June 30, 2018
 
$
5,083

 
 
September 30, 2018 through December 31, 2019
 
$
10,167

 
 
Maturity date - March 31, 2020
 
$
1,336,500

 
 
 
 
 
British pound:
 
March 31, 2017 through June 30, 2018
 
£
1,271

 
 
September 30, 2018 through December 31, 2019
 
£
2,542

 
 
Maturity date - March 31, 2020
 
£
75,532

 
Schedule of Unused Borrowing Capacity Under Revolving Credit Facility
The Company's availability to draw from the unused borrowing capacity is subject to covenant limitations as discussed below. As of December 31, 2016, the Company had the following unused borrowing capacity under its revolving credit facility (amounts in thousands):
 
 
2016
Total available borrowing capacity
 
$
625,000

Outstanding revolving loans
 
$
80,988

Outstanding letter of credit guarantees
 
$
2,419

Unused borrowing capacity
 
$
541,593

 
Schedule of Maturities of Long-term Debt
The following is a summary of the maturities of the Company's long-term debt, including capital leases, as of December 31, 2016 (dollars in thousands): 
 
 
Amount
2017
 
$
61,080

2018
 
64,517

2019
 
77,324

2020
 
1,548,819

2021
 
443,956

Thereafter (1)
 
231,022

Total
 
$
2,426,718

(1) Includes the A$50.0 million (or $36.1 million at the exchange rate on December 31, 2016) non-interest bearing loan due in 2054 assumed in the FreightLink Acquisition with a carrying value of A$2.9 million (or $2.1 million at the exchange rate on December 31, 2016).
 
Schedule of Future Interest Expense Related to Amortization of Unamortized Debt Issuance Costs
As of December 31, 2016, the Company estimated the future interest expense related to amortization of its unamortized debt issuance costs will be as follows for the periods presented (dollars in thousands): 
 
 
Amount
2017
 
$
8,957

2018
 
8,815

2019
 
8,638

2020
 
4,173

2021
 
2,603

Total
 
$
33,186

 
Credit Agreement [Member]    
Debt Instrument [Line Items]    
Schedule of Debt
As of December 31, 2016, the Company had the following outstanding term loans under its Credit Agreement (amounts in thousands, except percentages):
 
 
Local Currency
 
United States Dollar Equivalent
 
Interest Rate
United States dollar
 
$
1,428,000

 
$
1,428,000

 
2.77
%
British pound
 
£
98,410

 
$
121,418

 
2.26
%
 
Line of Credit [Member]    
Debt Instrument [Line Items]    
Schedule of Debt
As of December 31, 2016, the Company had the following outstanding revolving loans under its revolving credit facility (amounts in thousands, except percentages):
 
 
Local Currency
 
United States Dollar Equivalent
 
Interest Rate
British pound (swingline loan)
 
£
1,000

 
$
1,234

 
2.48
%
British pound
 
£
37,000

 
$
45,651

 
2.26
%
Canadian dollar
 
C$
10,500

 
$
7,821

 
2.93
%
Euro
 
24,900

 
$
26,282

 
2.00
%
 
Australia Credit Agreement    
Debt Instrument [Line Items]    
Schedule of Debt
The loan will begin to amortize in quarterly installments commencing with the quarter ending March 31, 2017, with the remaining principal balance payable upon maturity, as set forth below (amounts in thousands):
Quarterly Periods Ending
 
Principal Amount Due on Each Payment Date
March 31, 2017 through December 31, 2017
 
A$
4,500

March 31, 2018 through December 31, 2019
 
A$
5,437

March 31, 2020 through December 31, 2021
 
A$
8,563

Maturity date - December 1, 2021
 
A$
560,000

The maximum leverage ratio of net senior debt to EBITDA, as defined in the agreement, are set forth in the following table:
Calculation date falling in the following period
 
Leverage Ratio
January 1, 2017 through December 31, 2017
 
5.25 to 1.00
January 1, 2018 through December 31, 2018
 
4.75 to 1.00
January 1, 2019 through December 31, 2020
 
4.50 to 1.00
January 1, 2021 through December 31, 2021
 
4.25 to 1.00
Schedule of Unused Borrowing Capacity Under Revolving Credit Facility
GWIA's availability to draw from the unused borrowing capacity is subject to covenant limitations as discussed below. As of December 31, 2016, GWIA had the following unused borrowing capacity under its revolving credit facility (amounts in thousands):
 
 
2016
Total available borrowing capacity
 
A$
50,000

Outstanding letter of credit guarantees
 
A$
3,137

Unused borrowing capacity
 
A$
46,863

 
Maximum Total Leverage Ratio [Member]    
Debt Instrument [Line Items]    
Schedule of Debt
The maximum senior secured leverage ratio for the applicable periods are set forth in the following table:
Quarterly Periods Ending
 
Maximum Senior Secured Leverage Ratio
September 30, 2015 through June 30, 2016
 
4.50 to 1.00
September 30, 2016
 
4.25 to 1.00
December 31, 2016 through September 30, 2017
 
4.50 to 1.00
December 31, 2017 through March 31, 2018
 
3.75 to 1.00
June 30, 2018 through March 31, 2020
 
3.50 to 1.00