XML 69 R82.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt (Narrative) (Details)
3 Months Ended 9 Months Ended 12 Months Ended
Mar. 28, 2019
USD ($)
Dec. 31, 2019
USD ($)
Sep. 30, 2019
USD ($)
Jun. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Sep. 30, 2018
USD ($)
Jun. 30, 2018
USD ($)
Mar. 31, 2018
USD ($)
Sep. 30, 2019
USD ($)
Financing_Arrangement
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2020
USD ($)
Mar. 31, 2020
Jan. 01, 2020
USD ($)
Jul. 31, 2018
Nov. 30, 2017
USD ($)
Debt Instrument [Line Items]                                      
Undivided interest                                     75.00%
Loss on Debt Extinguishment   $ (989,000) $ 801,000 $ 1,500,000 $ 23,143,000 $ 773,000 $ 0 $ 1,723,000 $ 1,426,000   $ 24,455,000 $ 3,922,000 $ 0            
Number of Financing Arrangements | Financing_Arrangement                   2                  
Collateral amount   9,289,000                 9,289,000                
Interest rate swap contract   154,000                 154,000                
Unrealized loss                     117,000 0 0            
Interest rate hedge, tax                     $ (37,000) 0 $ 0            
Estimated period for expected loss                     12 months                
Estimated gain reclassified into earnings                     $ 64,000                
Scenario, Forecast                                      
Debt Instrument [Line Items]                                      
Notional amount                                 $ 150,000,000    
Loans Payable | Term Loan A                                      
Debt Instrument [Line Items]                                      
Maximum borrowing capacity     100,000,000             $ 100,000,000                 $ 100,000,000
Amendment to basis points 0.50%                                    
Repayment on line of credit                       $ 11,250,000              
Principal   $ 100,000,000                 $ 100,000,000                
Weighted average interest rate   5.55%       6.78%         5.55% 6.78%              
Loans Payable | Term Loan B                                      
Debt Instrument [Line Items]                                      
Maximum borrowing capacity     $ 275,000,000             275,000,000                 400,000,000
Amendment to basis points 1.50%                                    
Repayment on line of credit                   $ 110,000,000                  
Repayment, percent of excess cash flow                       75.00%              
Reduced maximum amount of the mandatory annual excess cash flow sweep                   25.00%                  
Principal   $ 275,000,000                 $ 275,000,000                
Weighted average interest rate   6.30%       8.53%         6.30% 8.53%              
Loans Payable | Term Loan B | Scenario, Forecast                                      
Debt Instrument [Line Items]                                      
Debt bearing fixed interest rate                           $ 50,000,000 $ 150,000,000        
Senior Notes | Senior Secured Second Lien Notes due 2025                                      
Debt Instrument [Line Items]                                      
Principal   $ 300,000,000                 $ 300,000,000               $ 300,000,000
Stated interest rate   11.00% 11.00%             11.00% 11.00%   11.00%         11.00% 11.00%
Debt repurchased   $ 52,648,000       $ 25,724,000         $ 52,648,000 $ 25,724,000              
Secured Debt | Other Asset-Backed Financing Maturing December 2020                                      
Debt Instrument [Line Items]                                      
Collateral amount   $ 5,772,000                 $ 5,772,000                
Weighted average interest rate   5.96%                 5.96%                
Secured Debt | Other Asset-Backed Financing Maturing September 2024                                      
Debt Instrument [Line Items]                                      
Collateral amount   $ 3,517,000                 $ 3,517,000                
Weighted average interest rate   3.61%                 3.61%                
Revolving Credit Facility | Line of Credit                                      
Debt Instrument [Line Items]                                      
Maximum borrowing capacity $ 400,000,000                                   $ 300,000,000
First lien gross leverage ratio, maximum   2.00                 2.00                
First lien gross leverage ratio, actual   1.19                 1.19                
Total net leverage ratio, actual   1.93                 1.93                
Fixed charge coverage ratio, minimum   1.10                 1.10                
Fixed charge coverage ratio   1.36                 1.36                
Outstanding borrowings   $ 0       0         $ 0 0              
Letters of credit outstanding   69,588,000       54,065,000         69,588,000 54,065,000              
Borrowings and issuance of letters of credit remaining capacity   $ 330,412,000       $ 245,935,000         $ 330,412,000 $ 245,935,000              
Revolving Credit Facility | Line of Credit | Scenario, Forecast                                      
Debt Instrument [Line Items]                                      
First lien gross leverage ratio, maximum                               1.75      
Total net leverage ratio, maximum                               2.75      
Minimum | Loans Payable | Term Loan B                                      
Debt Instrument [Line Items]                                      
Repayment, percent of excess cash flow                   0.00%                  
Maximum | Loans Payable | Term Loan B                                      
Debt Instrument [Line Items]                                      
Repayment, percent of excess cash flow                   75.00%