XML 36 R24.htm IDEA: XBRL DOCUMENT v3.5.0.2
Long-term Debt (Tables)
9 Months Ended
Sep. 30, 2016
Debt Disclosure [Abstract]  
Schedule of Long-term Debt
Long-term debt is comprised of the following:    
 
 
As of
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
September 30, 2016
 
December 31, 2015
 
2016
 
2015
 
2016
 
2015
 
 
(in millions)
 
(weighted-average interest rates)
Fixed-rate senior term loans due through 2027
 
$
460.1

 
$
484.2

 
4.10
%
 
4.10
%
 
4.10
%
 
4.10
%
Fixed-rate junior term loans due through 2022
 
48.9

 
54.3

 
6.90
%
 
6.90
%
 
6.90
%
 
6.90
%
Fixed-rate class A enhanced equipment trust certificates due through 2028

 
394.8

 
95.8

 
4.03
%
 
N/A

 
4.03
%
 
N/A

Fixed-rate class B enhanced equipment trust certificates due through 2024

 
104.5

 
25.0

 
4.38
%
 
N/A

 
4.38
%
 
N/A

Long-term debt
 
$
1,008.3

 
$
659.3

 
 
 
 
 
 
 
 
Less current maturities
 
84.4

 
49.6

 
 
 
 
 
 
 
 
Less unamortized discounts, net

 
29.1

 
13.0

 
 
 
 
 
 
 
 
Total
 
$
894.8

 
$
596.7

 
 
 
 
 
 
 
 
Schedule of Maturities of Long-term Debt
At September 30, 2016, long-term debt principal payments for the next five years and thereafter were as follows:
 
 
September 30, 2016
 
 
(in millions)
remainder of 2016
 
$
34.7

2017
 
84.6

2018
 
80.4

2019
 
79.1

2020
 
77.3

2021 and thereafter
 
652.2

Total debt principal payments
 
$
1,008.3

Schedule of Interest Expense, Long-term Debt
Interest expense related to long-term debt consisted of the following:
 
Three Months Ended September 30
 
Nine Months Ended September 30,
2016
 
2015
 
2016
 
2015
 
(in thousands)
Senior term loans
$
4,917

 
$
4,639

 
$
14,929

 
$
10,260

Junior term loans
879

 
926

 
2,721

 
2,023

Class A enhanced equipment trust certificates
3,538

 

 
7,419

 

Class B enhanced equipment trust certificates
1,015

 

 
2,124

 

Commitment fees
32

 

 
97

 

Amortization of debt discounts
979

 
340

 
2,289

 
729

Total
$
11,360

 
$
5,905

 
$
29,579

 
$
13,012