XML 50 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt and Other Obligations (Tables)
6 Months Ended
Jun. 30, 2018
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, 2018
 
December 31, 2017
 
2018
 
2017
 
2018
 
2017
 
 
(in millions)
 
(weighted-average interest rates)
Fixed-rate senior term loans due through 2027
 
$
400.3

 
$
417.9

 
4.10
%
 
4.10
%
 
4.10
%
 
4.10
%
Fixed-rate junior term loans due through 2022
 
35.3

 
39.3

 
6.90
%
 
6.90
%
 
6.90
%
 
6.90
%
Fixed-rate loans due through 2029
 
502.0

 
518.0

 
3.83
%
 
3.82
%
 
3.83
%
 
3.82
%
Fixed-rate class A 2015-1 EETC due through 2028
 
393.6

 
408.6

 
4.10
%
 
4.10
%
 
4.10
%
 
4.10
%
Fixed-rate class B 2015-1 EETC due through 2024
 
84.0

 
92.0

 
4.45
%
 
4.45
%
 
4.45
%
 
4.45
%
Fixed-rate class C 2015-1 EETC due through 2023
 
115.2

 

 
4.93
%
 
N/A

 
4.93
%
 
N/A

Fixed-rate class AA 2017-1 EETC due through 2030

 
190.0

 
37.5

 
3.38
%
 
N/A

 
3.38
%
 
N/A

Fixed-rate class A 2017-1 EETC due through 2030

 
63.3

 
12.5

 
3.65
%
 
N/A

 
3.65
%
 
N/A

Fixed-rate class B 2017-1 EETC due through 2026

 
70.0

 
13.8

 
3.80
%
 
N/A

 
3.80
%
 
N/A

Fixed-rate class C 2017-1 EETC due through 2023

 
65.7

 

 
5.11
%
 
N/A

 
5.11
%
 
N/A

Long-term debt
 
1,919.4

 
1,539.6

 
 
 
 
 
 
 
 
Less current maturities
 
145.9

 
115.4

 
 
 
 
 
 
 
 
Less unamortized discounts

 
41.7

 
36.7

 
 
 
 
 
 
 
 
Total
 
$
1,731.8

 
$
1,387.5

 
 
 
 
 
 
 
 
Schedule of Maturities of Long-term Debt
At June 30, 2018, long-term debt principal payments for the next five years and thereafter are as follows:
 
 
June 30, 2018
 
 
(in millions)
remainder of 2018
 
$
76.6

2019
 
152.5

2020
 
150.0

2021
 
147.1

2022
 
144.0

2023 and beyond
 
1,249.2

Total debt principal payments
 
$
1,919.4

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,
2018
 
2017
 
2018
 
2017
 
(in thousands)
Senior term loans
$
4,257

 
$
4,619

 
$
8,573

 
$
9,290

Junior term loans
636

 
775

 
1,303

 
1,578

Fixed-rate loans
4,881

 
1,586

 
9,792

 
1,744

Class A 2015-1 EETC
4,015

 
4,321

 
8,157

 
8,629

Class B 2015-1 EETC
930

 
1,108

 
1,942

 
2,292

Class C 2015-1 EETC
789

 

 
789

 

Class AA 2017-1 EETC
1,576

 

 
2,257

 

Class A 2017-1 EETC
568

 

 
814

 

Class B 2017-1 EETC
654

 

 
936

 

Class C 2017-1 EETC
466

 

 
466

 

Commitment fees
51

 
28

 
103

 
58

Amortization of debt discounts
1,655

 
1,290

 
3,146

 
2,521

Total
$
20,478

 
$
13,727

 
$
38,278

 
$
26,112