XML 73 R63.htm IDEA: XBRL DOCUMENT v3.4.0.3
Long-Term Debt (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Apr. 08, 2016
Nov. 25, 2015
Mar. 31, 2016
Mar. 31, 2016
Jun. 30, 2015
Long-term debt, net          
Total debt, gross     $ 1,149,533 $ 1,149,533  
Total debt, net     1,053,852 1,053,852 $ 1,009
Less current portion     (45,640) (45,640) (135)
Total long-term debt, net     $ 1,008,212 $ 1,008,212 874
Debt Additional Information          
Debt instrument, stated percentage   12.00% 12.00% 12.00%  
Initial purchaser's discount   $ 72,100      
Debt issuance costs   $ 32,700      
Net book value of land and building collateralized     $ 1,500 $ 1,500  
Long-term debt maturities          
2017     45,640 45,640  
2018     49,084 49,084  
2019     59,403 59,403  
2020     59,410 59,410  
2021     217,542 217,542  
Thereafter     718,454 718,454  
Total debt, gross     1,149,533 1,149,533  
Revolving Credit Facility          
Debt Additional Information          
Amount available under the Revolving Credit Facility     125,000 125,000  
Effective interest rate (as a percent)   4.75%      
Unused commitment, fee rate (as a percent)   0.50%      
Minimum percentage of commitments under secured credit facility (as a percent)   30.00%      
Senior secured leverage ratio from and after 2015   4.25%      
Senior secured leverage ratio from and after 2017   3.75%      
Senior secured leverage ratio from and after 2019   3.25%      
Revolving Credit Facility | Subsequent Event          
Debt Additional Information          
Drew down of revolving credit facility $ 125,000        
Revolving Credit Facility | Maximum          
Debt Additional Information          
Aggregate principal amount   $ 125,000      
Term Loan A Facility due 2020          
Long-term debt, net          
Total debt, gross     271,563 271,563  
Unamortized discount and other debt issuance costs     (23,614) (23,614)  
Total debt, net     247,949 247,949  
Debt Additional Information          
Aggregate principal amount   $ 275,000      
Contribution percentage of term loan on secured credit facility through 2017 (as a percent)   1.25%      
Contribution percentage of term loan on secured credit facility from 2018 to 2020 (as a percent)   2.50%      
Effective interest rate (as a percent)   4.75%      
Senior secured leverage ratio from and after 2015   4.25%      
Senior secured leverage ratio from and after 2017   3.75%      
Senior secured leverage ratio from and after 2019   3.25%      
Long-term debt maturities          
Total debt, gross     271,563 271,563  
Term Loan B Facility due 2022          
Long-term debt, net          
Total debt, gross     627,062 627,062  
Unamortized discount and other debt issuance costs     (66,371) (66,371)  
Total debt, net     560,691 560,691  
Debt Additional Information          
Aggregate principal amount   $ 635,000      
Contribution percentage of term loan on secured credit facility on maturity (as a percent)   1.25%      
Effective interest rate (as a percent)   5.375%      
Long-term debt maturities          
Total debt, gross     627,062 627,062  
Term Loan A and Term Loan B          
Debt Additional Information          
Spread rate (as a percent)   1.00%      
First National Bank of Cody mortgage          
Long-term debt, net          
Total debt, net     908 908 $ 1,009
Senior Notes due 2023          
Long-term debt, net          
Total debt, gross     250,000 250,000  
Unamortized debt issuance costs     (5,696) (5,696)  
Total debt, net     $ 244,304 $ 244,304  
Debt Additional Information          
Aggregate principal amount   $ 250,000      
Debt instrument, stated percentage   12.00%      
Repurchase of notes, purchase price (as a percent)   101.00%      
Repurchase of notes under certain circumstances (as a percent)   100.00%      
Weighted-average interest rates (as a percent)     9.20% 9.40%  
Long-term debt maturities          
Total debt, gross     $ 250,000 $ 250,000  
Senior Notes due 2023 | UCB          
Long-term debt, net          
Total debt, gross     200,000 200,000  
Long-term debt maturities          
Total debt, gross     $ 200,000 $ 200,000  
Cody LCI Realty LLC ("Realty") | First National Bank of Cody mortgage          
Debt Additional Information          
Effective interest rate (as a percent)     4.50% 4.50% 4.50%
Monthly principal and interest payments       $ 15