XML 61 R44.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt Obligations (Tables)
12 Months Ended
Dec. 31, 2016
Debt Instrument [Line Items]  
Schedule of Outstanding Debt

 

 

 

December 31, 2016

 

 

December 31, 2015

 

Current:

 

 

 

 

 

 

 

 

Obligations of the Partnership: (1)

 

 

 

 

 

 

 

 

Accounts receivable securitization facility, due December 2017

 

$

275.0

 

 

$

219.3

 

Long-term:

 

 

 

 

 

 

 

 

TRC obligations:

 

 

 

 

 

 

 

 

TRC Senior secured revolving credit facility, variable rate, due

   February 2020 (2)

 

 

275.0

 

 

 

440.0

 

TRC Senior secured term loan, variable rate, due February 2022

 

 

160.0

 

 

 

160.0

 

Unamortized discount

 

 

(2.2

)

 

 

(2.5

)

Obligations of the Partnership: (1)

 

 

 

 

 

 

 

 

Senior secured revolving credit facility, variable rate, due

   October 2020 (3)

 

 

150.0

 

 

 

280.0

 

Senior unsecured notes:

 

 

 

 

 

 

 

 

5% fixed rate, due January 2018

 

 

250.5

 

 

 

1,100.0

 

4% fixed rate, due November 2019

 

 

749.4

 

 

 

800.0

 

6% fixed rate, due October 2020

 

 

 

 

 

342.1

 

Unamortized premium

 

 

 

 

 

5.0

 

6% fixed rate, due February 2021

 

 

 

 

 

483.6

 

Unamortized discount

 

 

 

 

 

(22.1

)

6% fixed rate, due August 2022

 

 

278.7

 

 

 

300.0

 

5¼% fixed rate, due May 2023

 

 

559.6

 

 

 

583.7

 

4¼% fixed rate, due November 2023

 

 

583.9

 

 

 

623.5

 

6¾% fixed rate, due March 2024

 

 

580.1

 

 

 

600.0

 

5⅛% fixed rate, due February 2025

 

 

500.0

 

 

 

 

5⅜% fixed rate, due February 2027

 

 

500.0

 

 

 

 

TPL notes, 6% fixed rate, due October 2020 (4)

 

 

 

 

 

12.9

 

Unamortized premium

 

 

 

 

 

0.2

 

TPL notes, 4¾% fixed rate, due November 2021 (4)

 

 

6.5

 

 

 

6.5

 

TPL notes, 5⅞% fixed rate, due August 2023 (4)

 

 

48.1

 

 

 

48.1

 

Unamortized premium

 

 

0.5

 

 

 

0.5

 

 

 

 

4,640.1

 

 

 

5,761.5

 

Debt issuance costs, net of amortization

 

 

(34.1

)

 

 

(42.7

)

Total long-term debt

 

 

4,606.0

 

 

 

5,718.8

 

Total debt obligations

 

$

4,881.0

 

 

$

5,938.1

 

Irrevocable standby letters of credit:

 

 

 

 

 

 

 

 

Letters of credit outstanding under the TRC Senior

   secured credit facility (2)

 

$

 

 

$

 

Letters of credit outstanding under the Partnership senior

   secured revolving credit facility (3)

 

 

13.2

 

 

 

12.9

 

 

 

$

13.2

 

 

$

12.9

 

 

Schedule of Contractual Maturities of Outstanding Debt Obligations

The following table shows the contractually scheduled maturities of our debt obligations outstanding at December 31, 2016, for the next five years, and in total thereafter:

 

 

 

Scheduled Maturities of Debt

 

 

 

Total

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

2021

 

 

After 2021

 

 

 

(in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TRC Senior secured revolving credit facility

 

$

 

275.0

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

275.0

 

 

$

 

 

 

$

 

 

TRC Senior secured loans

 

 

 

160.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

160.0

 

TRP Revolver

 

 

 

150.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150.0

 

 

 

 

 

 

 

 

 

Partnership's Senior unsecured notes

 

 

 

4,056.8

 

 

 

 

 

 

 

 

250.5

 

 

 

 

749.4

 

 

 

 

 

 

 

 

6.5

 

 

 

 

3,050.4

 

Partnership's accounts receivable securitization facility

 

 

 

275.0

 

 

 

 

275.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

 

4,916.8

 

 

$

 

275.0

 

 

$

 

250.5

 

 

$

 

749.4

 

 

$

 

425.0

 

 

$

 

6.5

 

 

$

 

3,210.4

 

 

Range of Interest Rates and Weighted Average Interest Rate Incurred on Variable Rate Debt Obligations

The following table shows the range of interest rates and weighted average interest rate incurred on variable-rate debt obligations during the year ended December 31, 2016:

 

 

 

Range of Interest Rates Incurred

 

 

Weighted Average Interest Rate Incurred

 

TRC Revolver

 

2.2% - 4.5%

 

 

 

2.3%

 

TRC senior secured term loan (1)

 

 

5.75%

 

 

 

5.75%

 

TRP Revolver

 

2.4% - 5.3%

 

 

 

2.8%

 

Partnership's accounts receivable securitization facility

 

1.2% - 1.8%

 

 

 

1.3%

 

 

 

(1)

The TRC senior secured term loan is a Eurodollar rate loan with an interest rate of LIBOR (with a LIBOR floor of 1%) plus an applicable rate of 4.75%.

Schedule of Redemption Prices for Issued Debt

The Partnership may redeem up to 35% of the aggregate principal amount of the notes in the table below at the redemption dates and prices set forth below (expressed as percentages of principal amounts) plus accrued and unpaid interest and liquidation damages, if any, with the net cash proceeds of one or more equity offerings, provided that: (i) at least 65% of the aggregate principal amount of each of the notes (excluding notes held by us) remains outstanding immediately after the occurrence of such redemption; and (ii) the redemption occurs within 180 days of the date of the closing of such equity offering.

 

Note Issue

 

Any Date Prior To

 

Price

 

4 ⅛% Notes

 

November 15, 2017

 

 

104.125%

 

6 ¾% Notes

 

September 15, 2018

 

 

106.750%

 

5 ⅛% Notes

 

February 1, 2020

 

 

105.125%

 

5 ⅜% Notes

 

February 1, 2022

 

 

105.375%

 

The Partnership may also redeem all or part of each of the series of notes on or after the redemption dates set forth below at the price for each respective year (expressed as percentages of principal amount) plus accrued and unpaid interest and liquidation damages, if any, on the notes redeemed.

 

Note

 

Redemption Date

 

Year

 

Price

 

4 ⅛% Notes

 

November 15

 

2016

 

 

102.063

%

 

 

 

 

2017

 

 

101.031

%

 

 

 

 

2018 and thereafter

 

 

100

%

 

 

 

 

 

 

 

 

 

6 ⅜% Notes

 

February 1

 

2017

 

 

103.188

%

 

 

 

 

2018

 

 

102.125

%

 

 

 

 

2019

 

 

101.063

%

 

 

 

 

2020 and thereafter

 

 

100

%

 

 

 

 

 

 

 

 

 

5 ¼% Notes

 

November 1

 

2017

 

 

102.625

%

 

 

 

 

2018

 

 

101.750

%

 

 

 

 

2019

 

 

100.875

%

 

 

 

 

2020 and thereafter

 

 

100

%

 

 

 

 

 

 

 

 

 

4 ¼% Notes

 

May 15

 

2018

 

 

102.125

%

 

 

 

 

2019

 

 

101.417

%

 

 

 

 

2020

 

 

100.708

%

 

 

 

 

2021 and thereafter

 

 

100

%

 

 

 

 

 

 

 

 

 

6 ¾% Notes

 

September 15

 

2019

 

 

103.375

%

 

 

 

 

2020

 

 

101.688

%

 

 

 

 

2021 and thereafter

 

 

100

%

 

 

 

 

 

 

 

 

 

5 ⅛% Notes

 

February 1

 

2020

 

 

103.844

%

 

 

 

 

2021

 

 

102.563

%

 

 

 

 

2022

 

 

101.281

%

 

 

 

 

2023 and thereafter

 

 

100

%

 

 

 

 

 

 

 

 

 

5 ⅜% Notes

 

February 1

 

2022

 

 

102.688

%

 

 

 

 

2023

 

 

101.792

%

 

 

 

 

2024

 

 

100.896

%

 

 

 

 

2025 and thereafter

 

 

100

%

 

 

 

 

 

 

 

 

 

TPL 4 ¾% Notes

 

May 15

 

2017

 

 

102.375

%

 

 

 

 

2018

 

 

101.188

%

 

 

 

 

2019 and thereafter

 

 

100

%

 

 

 

 

 

 

 

 

 

TPL 5 ⅞% Notes

 

February 1

 

2018

 

 

102.938

%

 

 

 

 

2019

 

 

101.958

%

 

 

 

 

2020

 

 

100.979

%

 

 

 

 

2021 and thereafter

 

 

100

%

 

Summary of Debt Repurchased on Open Market Portion of Outstanding Senior Notes

In December 2015, the Partnership repurchased on the open market a portion of its outstanding Senior Notes as follows:

 

Debt Repurchased

 

Book Value

 

 

Payment

 

 

Gain/(Loss)

 

 

Write-off of Debt Issuance Costs

 

 

Net Gain/(Loss)

 

5¼% Senior Notes

 

$

16.3

 

 

$

(13.0

)

 

$

3.3

 

 

$

(0.1

)

 

$

3.2

 

4¼% Senior Notes

 

 

1.5

 

 

 

(1.2

)

 

 

0.3

 

 

 

 

 

 

0.3

 

6⅝% Senior Notes

 

 

0.1

 

 

 

(0.1

)

 

 

 

 

 

 

 

 

 

 

 

$

17.9

 

 

$

(14.3

)

 

$

3.6

 

 

$

(0.1

)

 

$

3.5

 

During the year ended December 31, 2016, the Partnership repurchased on the open market a portion of its outstanding senior notes as follows:

Debt Repurchased

 

Book Value

 

 

Payment

 

 

Gain/(Loss)

 

 

Write-off of Debt Issuance Costs

 

 

Net Gain/(Loss)

 

5¼% Senior Notes

 

$

24.1

 

 

$

(20.1

)

 

$

4.0

 

 

$

(0.2

)

 

$

3.8

 

4¼% Senior Notes

 

 

39.5

 

 

 

(31.8

)

 

 

7.7

 

 

 

(0.3

)

 

 

7.4

 

6⅞% Senior Notes

 

 

4.8

 

 

 

(4.3

)

 

 

0.5

 

 

 

(0.1

)

 

 

0.4

 

6⅝% Senior Notes

 

 

32.6

 

 

 

(29.5

)

 

 

3.1

 

 

 

 

 

 

3.1

 

6⅜% Senior Notes

 

 

21.3

 

 

 

(18.7

)

 

 

2.6

 

 

 

(0.2

)

 

 

2.4

 

6¾% Senior Notes

 

 

19.9

 

 

 

(17.5

)

 

 

2.4

 

 

 

(0.2

)

 

 

2.2

 

5% Senior Notes

 

 

366.4

 

 

 

(368.2

)

 

 

(1.8

)

 

 

(2.1

)

 

 

(3.9

)

4⅛% Senior Notes

 

 

50.6

 

 

 

(44.2

)

 

 

6.4

 

 

 

(0.4

)

 

 

6.0

 

 

 

$

559.2

 

 

$

(534.3

)

 

$

24.9

 

 

$

(3.5

)

 

$

21.4

 

 

Results of Tender Offers

The results of the Tender Offers, which closed in October 2016, were:

 

Debt Tendered

 

Outstanding Note Balance Prior to Tender Offers

 

 

Amount Tendered

 

 

Premium Paid

 

 

Accrued Interest Paid

 

 

Total Tender Offer Payments

 

 

Note Balance After Tender Offers

 

5% Senior Notes

 

$

733.6

 

 

$

483.1

 

 

$

16.9

 

 

$

5.4

 

 

$

505.4

 

 

$

250.5

 

6⅝% Senior Notes

 

 

309.9

 

 

 

281.7

 

 

 

10.5

 

 

 

0.3

 

 

 

292.5

 

 

 

28.2

 

6⅞% Senior Notes

 

 

478.6

 

 

 

373.5

 

 

 

14.4

 

 

 

4.6

 

 

 

392.5

 

 

 

105.1

 

Total

 

$

1,522.1

 

 

$

1,138.3

 

 

$

41.8

 

 

$

10.3

 

 

$

1,190.4

 

 

$

383.8

 

The following table summarizes the debt repurchases and extinguishments that are included in our Consolidated Statements of Operations:

 

 

 

2016

 

 

2015

 

 

2014

 

Premium over face value paid upon redemption:

 

 

 

 

 

 

 

 

 

 

 

 

Partnership 5% Senior Notes

 

$

16.9

 

 

$

 

 

$

 

Partnership 6⅝% Senior Notes

 

 

11.5

 

 

 

 

 

 

 

Partnership 6⅞% Senior Notes

 

 

18.0

 

 

 

 

 

 

 

Partnership 6⅝% TPL Notes

 

 

0.4

 

 

 

 

 

 

 

Partnership 7⅞% Senior Notes

 

 

 

 

 

 

 

 

9.9

 

Recognition of unamortized discount:

 

 

 

 

 

 

 

 

 

 

 

 

TRC Term Loan, variable rate

 

 

 

 

 

4.7

 

 

 

 

Partnership 6⅞% Senior Notes

 

 

19.5

 

 

 

 

 

 

 

Recognition of unamortized premium:

 

 

 

 

 

 

 

 

 

 

 

 

Partnership 6⅝% Senior Notes

 

 

(4.3

)

 

 

 

 

 

 

Partnership 6⅝% TPL Notes

 

 

(0.2

)

 

 

 

 

 

 

Loss (gain) on repurchase of debt:

 

 

 

 

 

 

 

 

 

 

 

 

Partnership 5% Senior Notes

 

 

1.8

 

 

 

 

 

 

 

Partnership 4⅛% Senior Notes

 

 

(6.4

)

 

 

 

 

 

 

Partnership 6⅝% Senior Notes

 

 

(2.8

)

 

 

 

 

 

 

Partnership 6⅞% Senior Notes

 

 

(0.8

)

 

 

 

 

 

 

Partnership 6⅜% Senior Notes

 

 

(2.6

)

 

 

 

 

 

 

Partnership 5¼% Senior Notes

 

 

(4.0

)

 

 

(3.3

)

 

 

 

Partnership 4¼% Senior Notes

 

 

(7.7

)

 

 

(0.3

)

 

 

 

Partnership 6¾% Senior Notes

 

 

(2.4

)

 

 

 

 

 

 

Loss from financing with Exchange Offer:

 

 

 

 

 

 

 

 

 

 

 

 

Partnership 6⅝% Senior Notes

 

 

 

 

 

0.7

 

 

 

 

Write-off of debt issuance costs:

 

 

 

 

 

 

 

 

 

 

 

 

TRP Revolver

 

 

0.9

 

 

 

 

 

 

 

TRC Term Loan, variable rate

 

 

 

 

 

8.2

 

 

 

 

Partnership 5% Senior Notes

 

 

4.2

 

 

 

 

 

 

 

Partnership 4⅛% Senior Notes

 

 

0.4

 

 

 

 

 

 

 

Partnership 6⅞% Senior Notes

 

 

4.9

 

 

 

 

 

 

 

Partnership 6⅜% Senior Notes

 

 

0.2

 

 

 

 

 

 

 

Partnership 5¼% Senior Notes

 

 

0.2

 

 

 

0.1

 

 

 

 

Partnership 4¼% Senior Notes

 

 

0.3

 

 

 

 

 

 

 

Partnership 6¾% Senior Notes

 

 

0.2

 

 

 

 

 

 

 

Partnership 7⅞% Senior Notes

 

 

 

 

 

 

 

 

2.5

 

Loss from financing activities

 

$

48.2

 

 

$

10.1

 

 

$

12.4

 

 

TPL Senior Notes Tender Offers [Member]  
Debt Instrument [Line Items]  
Results of Tender Offers

The results of the TPL Notes Tender Offers were:

 

Debt Tendered

 

Outstanding Note Balance Prior to

Tender Offers

 

 

Amount Tendered

 

 

Premium Paid

 

 

Accrued Interest Paid

 

 

Total Tender Offer Payments

 

 

% Tendered

 

 

Note Balance After Tender Offers

 

6⅝% Senior Notes

 

$

500.0

 

 

$

140.1

 

 

$

2.1

 

 

$

3.7

 

 

$

145.9

 

 

 

28.02

%

 

$

359.9

 

4¾% Senior Notes

 

 

400.0

 

 

 

393.5

 

 

 

5.9

 

 

 

5.3

 

 

 

404.7

 

 

 

98.38

%

 

 

6.5

 

5⅞% Senior Notes

 

 

650.0

 

 

 

601.9

 

 

 

8.7

 

 

 

2.6

 

 

 

613.2

 

 

 

92.60

%

 

 

48.1

 

Total

 

$

1,550.0

 

 

$

1,135.5

 

 

$

16.7

 

 

$

11.6

 

 

$

1,163.8

 

 

 

 

 

 

$

414.5