XML 35 R23.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt and Other Obligations (Tables)
9 Months Ended
Sep. 30, 2017
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, 2017
 
December 31, 2016
 
2017
 
2016
 
2017
 
2016
 
 
(in millions)
 
(weighted-average interest rates)
Fixed-rate senior term loans due through 2027
 
$
426.4

 
$
451.9

 
4.10
%
 
4.10
%
 
4.10
%
 
4.10
%
Fixed-rate junior term loans due through 2022
 
41.3

 
47.1

 
6.90
%
 
6.90
%
 
6.90
%
 
6.90
%
Fixed-rate loans due through 2029
 
363.4

 

 
3.76
%
 
N/A

 
3.76
%
 
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
 
$
1,354.7

 
$
1,012.4

 
 
 
 
 
 
 
 
Less current maturities
 
106.0

 
84.4

 
 
 
 
 
 
 
 
Less unamortized discounts

 
34.6

 
30.6

 
 
 
 
 
 
 
 
Total
 
$
1,214.1

 
$
897.4

 
 
 
 
 
 
 
 
Schedule of Maturities of Long-term Debt At September 30, 2017, long-term debt principal payments for the next five years and thereafter are as follows:
 
 
September 30, 2017
 
 
(in millions)
Remainder of 2017
 
$
39.0

2018
 
108.0

2019
 
107.5

2020
 
107.1

2021
 
106.9

2022 and beyond
 
886.2

Total debt principal payments
 
$
1,354.7

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,
2017
 
2016
 
2017
 
2016
 
(in thousands)
Senior term loans
$
4,564

 
$
4,917

 
$
13,854

 
$
14,929

Junior term loans
746

 
879

 
2,323

 
2,721

Fixed-rate loans
2,811

 

 
4,555

 

Class A enhanced equipment trust certificates
4,366

 
3,538

 
12,995

 
7,419

Class B enhanced equipment trust certificates
1,118

 
1,015

 
3,410

 
2,124

Commitment fees
29

 
32

 
87

 
97

Amortization of debt discounts
1,362

 
979

 
3,883

 
2,289

Total
$
14,996

 
$
11,360

 
$
41,107

 
$
29,579