XML 42 R24.htm IDEA: XBRL DOCUMENT v2.4.1.9
LONG-TERM DEBT (Tables)
3 Months Ended
Mar. 31, 2015
Debt Disclosure [Abstract]  
Schedule Of Long Term Debt [Table Text Block]
Long-term debt consists of the following:
 
 
 
March 31, 2015
 
December 31, 2014
 
 
 
(Unaudited)
 
 
 
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
 
Senior bank term debt
 
$
367,575
 
$
368,532
 
9.25% Senior Subordinated Notes due February 2020
 
 
335,000
 
 
335,000
 
10% Senior Secured TV One Notes due March 2016
 
 
119,000
 
 
119,000
 
Total debt
 
 
821,575
 
 
822,532
 
Less: current portion of long-term debt
 
 
484,776
 
 
3,829
 
Less: current portion of original issue discount
 
 
1,799
 
 
 
Less: long-term portion of original issue discount
 
 
 
 
2,227
 
Long-term debt, net
 
$
335,000
 
$
816,476
 
Schedule of Ratios Calculated in Accordance with Credit Agreement [Table Text Block]
As of March 31, 2015, ratios calculated in accordance with the 2011 Credit Agreement, as amended, were as follows:
 
 
 
As of 
March 
31, 2015
 
 
Covenant 
Limit
 
 
Excess 
Coverage
 
 
 
 
 
 
 
 
 
 
 
Pro Forma Last Twelve Months Covenant EBITDA (In millions)
 
$
96.2
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pro Forma Last Twelve Months Interest Expense (In millions)
 
$
60.6
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior Debt (In millions)
 
$
333.6
 
 
 
 
 
 
 
 
 
Total Debt (In millions)
 
$
668.6
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest Coverage
 
 
 
 
 
 
 
 
 
 
 
 
Covenant EBITDA / Interest Expense
 
 
1.59
x
 
 
1.25
x
 
 
0.34
x
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior Secured Leverage
 
 
 
 
 
 
 
 
 
 
 
 
Senior Secured Debt / Covenant EBITDA
 
 
3.47
x
 
 
4.25
x
 
 
0.78
x
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Leverage
 
 
 
 
 
 
 
 
 
 
 
 
Total Debt / Covenant EBITDA
 
 
6.95
x
 
 
8.00
x
 
 
1.05
x
 
 
 
 
 
 
 
 
 
 
 
 
 
EBITDA - Earnings before interest, taxes, depreciation and amortization
 
 
 
 
 
 
 
 
 
 
 
 
Schedule of Maturities of Long-term Debt [Table Text Block]
Future scheduled minimum principal payments of debt as of March 31, 2015, are as follows:
 
 
 
Credit Facility
 
Senior
Subordinated
Notes due 2020
 
TV One Senior
Secured Notes
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
April – December 2015
 
$
2,872
 
$
 
$
 
$
2,872
 
2016
 
 
364,703
 
 
 
 
119,000
 
 
483,703
 
2017
 
 
 
 
 
 
 
 
 
 
2018
 
 
 
 
 
 
 
 
 
2019
 
 
 
 
 
 
 
 
 
2020
 
 
 
 
335,000
 
 
 
 
335,000
 
Total Debt
 
$
367,575
 
$
335,000
 
$
119,000
 
$
821,575