XML 47 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
LONG-TERM DEBT / INTEREST EXPENSE - Narrative (Details)
3 Months Ended 6 Months Ended
Feb. 28, 2018
USD ($)
Dec. 31, 2017
USD ($)
Jun. 30, 2018
USD ($)
interest_rate_swap
Mar. 31, 2018
USD ($)
Jun. 30, 2017
USD ($)
Jun. 30, 2018
USD ($)
interest_rate_swap
Jun. 30, 2017
USD ($)
Dec. 31, 2020
USD ($)
Jun. 30, 2020
USD ($)
Jun. 30, 2019
USD ($)
Feb. 27, 2018
USD ($)
Debt Instrument                      
Borrowings outstanding   $ 1,297,023,000 $ 1,251,686,000     $ 1,251,686,000          
Loss on debt refinancing     0   $ 0 16,740,000 $ 0        
Unpaid original issuance discount   $ 0 13,231,000   0 13,231,000 0        
Payment of discount and fees $ 30,200,000                    
Original Issuance Discount and revolving credit facility fees           35,235,000 0        
Revaluation of interest rate swap, net of tax of $0.5 million     1,162,000   $ 0 1,162,000 $ 0        
FILO Asset-based Term Loan Facility                      
Debt Instrument                      
Loss on debt refinancing       $ 16,700,000              
Term Loan Facility Due March 2019                      
Debt Instrument                      
Borrowings outstanding                     $ 1,131,200,000
Revolving Credit Facility                      
Debt Instrument                      
Borrowings outstanding                     $ 225,000,000
Line of credit facility, remaining borrowing capacity     90,900,000     90,900,000          
Revolving Credit Facility                      
Debt Instrument                      
Commitment fee on undrawn portion of revolving credit facility   0.50%                  
Term Loan Facility                      
Debt Instrument                      
Origination issuance discount (OID) $ 43,400,000                    
Current OID due, percent 2.00%                    
Term Loan Facility | Amended Term Loan Facility Due March 2021                      
Debt Instrument                      
Borrowings outstanding $ 704,300,000                    
Term Loan Facility | Term Loan Facility Due March 2019                      
Debt Instrument                      
Minimum for notes repayment, refinanced, converted, discharged, or prepaid, For maturity date extension trigger 50,000,000                    
Asset-backed Securities | Revolving Credit Facility                      
Debt Instrument                      
Principal 100,000,000                    
Unamortized debt issuance costs 5,100,000                    
Asset-backed Securities | Term Loan | FILO Asset-based Term Loan Facility                      
Debt Instrument                      
Borrowings outstanding   $ 0 262,721,000     262,721,000          
Principal 275,000,000.0                    
Origination issuance discount (OID)     $ 12,300,000     $ 12,300,000          
Effective interest rate     9.10%     9.10%          
Convertible Senior Notes | 1.5% Convertible Senior Notes, Due 2020                      
Debt Instrument                      
Borrowings outstanding   167,988,000 $ 171,701,000     $ 171,701,000          
Principal   188,565,000 188,565,000.000     188,565,000.000          
Origination issuance discount (OID)   18,065,000 14,822,000     14,822,000          
Unamortized debt issuance costs   2,512,000 $ 2,042,000     $ 2,042,000          
Interest rate     1.50%     1.50%          
Tranche B-1 | Term Loan Facility | Amended Term Loan Facility Due March 2021                      
Debt Instrument                      
Origination issuance discount (OID)   $ 900,000 $ 100,000     $ 100,000          
Effective interest rate   4.10% 4.60%     4.60%          
Tranche B-1 | Term Loan Facility | Term Loan Facility Due March 2019                      
Debt Instrument                      
Borrowings outstanding $ 151,900,000 $ 1,130,320,000 $ 149,516,000     $ 149,516,000          
Tranche B-1 | Asset-backed Securities | Term Loan Facility Due March 2019                      
Debt Instrument                      
Commitment fee on undrawn portion of revolving credit facility 0.375%                    
Potential increase of unused capacity fee 0.50%                    
Tranche B-2 | FILO Asset-based Term Loan Facility                      
Debt Instrument                      
Unpaid original issuance discount     13,200,000     13,200,000          
Tranche B-2 | Term Loan Facility | Amended Term Loan Facility Due March 2021                      
Debt Instrument                      
Borrowings outstanding   $ 0 655,493,000     655,493,000          
Annual principal payment $ 43,000,000                    
Origination issuance discount (OID)     $ 27,400,000     $ 27,400,000          
Current OID due, percent 2.00%                    
Mandatory prepayment, percent of excess cash flows           50.00%          
Effective interest rate     10.90%     10.90%          
Tranche B-2 | Initial Rate | Term Loan Facility | Amended Term Loan Facility Due March 2021                      
Debt Instrument                      
Mandatory prepayment, percent of excess cash flows           75.00%          
Tranche B-2 | Reduced Rate | Term Loan Facility | Amended Term Loan Facility Due March 2021                      
Debt Instrument                      
Mandatory prepayment, percent of excess cash flows           50.00%          
LIBOR | Asset-backed Securities | Term Loan | FILO Asset-based Term Loan Facility                      
Debt Instrument                      
Basis spread on variable rate 7.00%                    
LIBOR | Tranche B-1 | Asset-backed Securities | Term Loan Facility Due March 2019                      
Debt Instrument                      
Basis spread on variable rate 1.75%                    
Potential increase (decrease) on basis spread of variable rate 0.25%                    
LIBOR | Tranche B-2 | Term Loan Facility | Amended Term Loan Facility Due March 2021                      
Debt Instrument                      
Basis spread on variable rate 8.75%                    
Letter Of Credit | Revolving Credit Facility                      
Debt Instrument                      
Minimum fixed charge coverage ratio     1.00     1.00          
Letter Of Credit | Asset-backed Securities | Revolving Credit Facility                      
Debt Instrument                      
Letters of credit outstanding     $ 9,100,000     $ 9,100,000          
Letter Of Credit | Tranche B-1 | Asset-backed Securities | Term Loan Facility Due March 2019                      
Debt Instrument                      
Fee on outstanding balance 2.00%                    
Minimum | Tranche B-2 | Reduced Rate | Term Loan Facility | Amended Term Loan Facility Due March 2021                      
Debt Instrument                      
Payments for excess cash flows           0          
Minimum | LIBOR | Asset-backed Securities | Term Loan | FILO Asset-based Term Loan Facility                      
Debt Instrument                      
Basis spread on variable rate 6.50%                    
Minimum | LIBOR | Tranche B-2 | Term Loan Facility | Amended Term Loan Facility Due March 2021                      
Debt Instrument                      
Basis spread on variable rate 8.25%                    
Maximum | Tranche B-2 | Reduced Rate | Term Loan Facility | Amended Term Loan Facility Due March 2021                      
Debt Instrument                      
Payments for excess cash flows           $ 25,000,000          
Maximum | LIBOR | Tranche B-2 | Term Loan Facility | Amended Term Loan Facility Due March 2021                      
Debt Instrument                      
Basis spread on variable rate 9.25%                    
Through December 31, 2018 | Letter Of Credit | Revolving Credit Facility                      
Debt Instrument                      
Maximum net first lien leverage ratio     5.50     5.50          
March 31, 2019 to December 31, 2019 | Letter Of Credit | Revolving Credit Facility                      
Debt Instrument                      
Maximum net first lien leverage ratio     5.00     5.00          
Thereafter | Letter Of Credit | Revolving Credit Facility                      
Debt Instrument                      
Maximum net first lien leverage ratio     4.25     4.25          
Interest rate swaps                      
Debt Instrument                      
Number of interest rate swaps | interest_rate_swap     2     2          
Interest rate swap one                      
Debt Instrument                      
Notional Amount     $ 275,000,000     $ 275,000,000          
Derivative interest floor rate (percentage)     0.00%     0.00%          
Interest rate swap two                      
Debt Instrument                      
Notional Amount     $ 225,000,000     $ 225,000,000          
Derivative liability     $ 1,683,000     $ 1,683,000          
Derivative interest floor rate (percentage)     0.75%     0.75%          
Revaluation of interest rate swap, net of tax of $0.5 million           $ 1,200,000          
Interest rate swap two | Forecast                      
Debt Instrument                      
Notional Amount               $ 75,000,000 $ 125,000,000 $ 175,000,000