XML 33 R22.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt and Other Obligations (Tables)
6 Months Ended
Jun. 30, 2017
Debt Disclosure [Abstract]  
Schedule of Long-term Debt
Long-term debt is comprised of the following:
 
 
As of
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
June 30, 2017
 
December 31, 2016
 
2017
 
2016
 
2017
 
2016
 
 
(in millions)
 
(weighted-average interest rates)
Fixed-rate senior term loans due through 2027
 
$
435.0

 
$
451.9

 
4.10
%
 
4.10
%
 
4.10
%
 
4.10
%
Fixed-rate junior term loans due through 2022
 
43.2

 
47.1

 
6.90
%
 
6.90
%
 
6.90
%
 
6.90
%
Fixed-rate loans due through 2029
 
216.3

 

 
3.82
%
 
N/A

 
3.82
%
 
N/A

Fixed-rate class A enhanced equipment trust certificates due through 2028
 
423.6

 
409.8

 
4.10
%
 
4.03
%
 
4.10
%
 
4.03
%
Fixed-rate class B enhanced equipment trust certificates due through 2024
 
100.0

 
103.6

 
4.45
%
 
4.38
%
 
4.45
%
 
4.38
%
Long-term debt
 
$
1,218.1

 
$
1,012.4

 
 
 
 
 
 
 
 
Less current maturities
 
95.4

 
84.4

 
 
 
 
 
 
 
 
Less unamortized discounts

 
33.5

 
30.6

 
 
 
 
 
 
 
 
Total
 
$
1,089.2

 
$
897.4

 
 
 
 
 
 
 
 
Schedule of Maturities of Long-term Debt
At June 30, 2017, long-term debt principal payments for the next five years and thereafter are as follows:
 
 
June 30, 2017
 
 
(in millions)
Remainder of 2017
 
$
49.8

2018
 
97.9

2019
 
96.9

2020
 
96.1

2021
 
95.5

2022 and beyond
 
781.9

Total debt principal payments
 
$
1,218.1

Schedule of Interest Expense, Long-term Debt
Interest expense related to long-term debt consisted of the following:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
2017
 
2016
 
2017
 
2016
 
(in thousands)
Senior term loans
$
4,619

 
$
4,964

 
$
9,290

 
$
10,012

Junior term loans
775

 
905

 
1,578

 
1,842

Fixed-rate loans
1,586

 

 
1,744

 

Class A enhanced equipment trust certificates
4,321

 
2,698

 
8,629

 
3,881

Class B enhanced equipment trust certificates
1,108

 
773

 
2,292

 
1,109

Commitment fees
28

 
30

 
58

 
65

Amortization of debt discounts
1,290

 
794

 
2,521

 
1,310

Total
$
13,727

 
$
10,164

 
$
26,112

 
$
18,219