XML 49 R33.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Schedule of Borrowings Outstanding
Debt for the Company consists of the following:
(in millions)
December 31, 2016
 
December 31, 2015
 
 
Debt:
Amount
 
Rate
 
Amount
 
Rate
 
Maturity Date
2016 Credit Agreement:
 
 
 
 
 
 
 
 
 
Term A Facility
$
585.0

 
(1)
 
$

 
N/A
 
April 6, 2021
Revolving Credit Facility
156.9

 
(1)
 

 
N/A
 
April 6, 2021
2012 Credit Agreement:
 
 
 
 
 
 
 
 
 
Term A Facility

 
N/A
 
409.4

 
(2)
 
 
Term B Facility

 
N/A
 
100.1

 
(3)
 
 
2026 Senior Notes
600.0

 
5.500%
 

 
N/A
 
June 15, 2026
2023 Senior Notes
450.0

 
5.625%
 
450.0

 
5.625%
 
October 15, 2023
2020 Senior Notes

 
N/A
 
375.0

 
6.875%
 
 
8.0% Sealy Notes

 
8.0%
 
111.1

 
8.0%
 
 
Capital lease obligations (4)
73.3

 
 
 
21.2

 
 
 
Various
Other
35.8

 
 
 
12.8

 
 
 
 
Total debt
1,901.0

 
 
 
1,479.6

 
 
 
 
Less: deferred financing costs
(12.9
)
 
 
 
(24.8
)
 
 
 
 
Total debt, net
1,888.1

 
 
 
1,454.8

 
 
 
 
Less: current portion
(70.3
)
 
 
 
(181.5
)
 
 
 
 
Total long term debt, net
$
1,817.8

 
 
 
$
1,273.3

 
 
 
 
(1)
Interest at LIBOR plus applicable margin of 1.50% as of December 31, 2016.
(2)
Interest at LIBOR plus applicable margin of 2.00% as of December 31, 2015.
(3)
Interest at LIBOR, subject to a 0.75% floor plus applicable margin of 2.75% as of December 31, 2015.
(4)
Capital lease obligations are a non-cash financing activity.
Schedule of Estimated Fair Values of Debt Instruments
The fair values of material financial instruments are as follows:

 
 
Fair Value
(in millions)
 
December 31, 2016
 
December 31, 2015
2020 Senior Notes
 
$

 
$
393.8

2023 Senior Notes
 
468.5

 
453.4

2026 Senior Notes
 
606.8

 

8.0% Sealy Notes
 

 
112.7

Schedule of Maturities of Long-term Debt
As of December 31, 2016, the scheduled maturities of long-term debt outstanding, including capital lease obligations, for each of the next five years and thereafter are as follows:

(in millions)
 
 
2017
 
$
70.3

2018
 
34.9

2019
 
42.9

2020
 
58.5

2021
 
598.6

Thereafter
 
1,095.8

Total
 
$
1,901.0