XML 32 R18.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt
3 Months Ended
Mar. 31, 2017
Debt Disclosure [Abstract]  
Debt

9.

Debt

Debt consisted of the following:

 

 

 

 

March 31, 2017

 

(in thousands)

Maturity

 

Gross

 

 

Unamortized Debt Issuance Costs

 

 

Net Carrying Amount

 

Amended Revolving Credit Facility

2019 - 2020

 

 

325,000

 

 

$

-

 

 

 

325,000

 

Term Loan

2017

 

 

250,000

 

 

 

(33

)

 

 

249,967

 

2.75% Senior Notes

2019

 

 

499,068

 

 

 

(1,937

)

 

 

497,131

 

2.80% Senior Notes

2020

 

 

598,704

 

 

 

(3,131

)

 

 

595,573

 

3.50% Senior Notes

2022

 

 

399,085

 

 

 

(2,837

)

 

 

396,248

 

3.90% Senior Notes

2024

 

 

497,201

 

 

 

(3,033

)

 

 

494,168

 

3.95% Senior Notes

2025

 

 

499,224

 

 

 

(3,752

)

 

 

495,472

 

Total debt

 

 

 

3,068,282

 

 

 

(14,723

)

 

 

3,053,559

 

Current portion of debt

 

 

 

(250,000

)

 

 

33

 

 

 

(249,967

)

Debt (less current portion)

 

 

$

2,818,282

 

 

$

(14,690

)

 

$

2,803,592

 

Fair value of debt *

 

 

 

 

 

 

 

 

 

 

$

3,108,663

 

 

 

 

 

 

December 31, 2016

 

(in thousands)

Maturity

 

Gross

 

 

Unamortized Debt Issuance Costs

 

 

Net Carrying Amount

 

Amended Revolving Credit Facility

2019 - 2020

 

 

475,000

 

 

$

-

 

 

 

475,000

 

Term Loan

2017

 

 

250,000

 

 

 

(68

)

 

 

249,932

 

2.75% Senior Notes

2019

 

 

498,979

 

 

 

(2,124

)

 

 

496,855

 

2.80% Senior Notes

2020

 

 

598,602

 

 

 

(3,378

)

 

 

595,224

 

3.50% Senior Notes

2022

 

 

399,040

 

 

 

(2,975

)

 

 

396,065

 

3.90% Senior Notes

2024

 

 

497,110

 

 

 

(3,133

)

 

 

493,977

 

3.95% Senior Notes

2025

 

 

499,200

 

 

 

(3,867

)

 

 

495,333

 

Total debt

 

 

 

3,217,931

 

 

 

(15,545

)

 

 

3,202,386

 

Current portion of debt

 

 

 

(250,000

)

 

 

68

 

 

 

(249,932

)

Debt (less current portion)

 

 

$

2,967,931

 

 

$

(15,477

)

 

$

2,952,454

 

Fair value of debt *

 

 

 

 

 

 

 

 

 

 

$

3,254,862

 

*The fair value of the Senior Notes was estimated using level 2 inputs comprised of quoted prices in active markets, market indices and interest rate measurements for debt with similar remaining maturity.

 

 

Revolving Credit Facility

In May 2015, we entered into the Amended Revolving Credit Facility (the “Amended Revolving Credit Facility”). The Amended Revolving Credit Facility permits borrowings up to an aggregate principal amount of $900.0 million, which may be increased to $1,150.0 million at our option. The Amended Revolving Credit Facility matures in March 2020, with the exception of $32.5 million, which matures in March 2019.

Borrowings under the Amended Revolving Credit Facility incur interest charges based on the Company’s credit rating, with drawn amounts incurring interest at LIBOR plus a range of 69 to 130 basis points and a facility fee ranging from 6 to 20 basis points, also subject to the Company’s credit ratings.

The Company had outstanding borrowings under the Amended Credit Facility of $325.0 million and $475.0 million as of March 31, 2017 and December 31, 2016, respectively. Interest was calculated at a rate of approximately 1.91% and 1.54% for the three months ended March 31, 2017 and March 31, 2016, respectively. Outstanding letters of credit under the Amended Revolving Credit Facility totaled $0.8 million and $0.8 million as of March 31, 2017 and December 31, 2016, respectively.

Term Loan

In June 2015, we entered into a $250.0 million senior unsecured Term Loan (the “Term Loan”) agreement. The Term Loan has a maturity date of June 2017, with outstanding borrowings incurring interest at LIBOR plus a range of 62.5 to 137.5 basis points, subject to the Company’s credit ratings. The weighted average interest rate on the Term Loan was 1.88% and 1.52% for the three months ended March 31, 2017 and March 31, 2016, respectively. The Term Loan is classified within current portion of debt on our condensed consolidated balance sheets.

 

Debt Issuance Costs

 

Amounts capitalized and included as a reduction against debt on our condensed consolidated balance sheets included $14.7 million and $15.5 million of debt issuance costs as of March 31, 2017 and December 31, 2016, respectively. Debt issuance costs of $1.0 million and $1.1 million related to the Amended Credit Facility are included within other non-current assets on our condensed consolidated balance sheets as of March 31, 2017 and December 31, 2016, respectively. We amortized $1.3 million and $1.7 million of debt issuance and debt discount costs within interest expense in our condensed consolidated statements of operations for the three months ended March 31, 2017 and March 31, 2016, respectively.

Debt Covenants

The Amended Revolving Credit Facility, the Term Loan and all of our Senior Notes include certain affirmative and negative covenants, including limitations on the incurrence of additional indebtedness and maintenance of a maximum leverage ratio.