XML 37 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt And Financing (Tables)
 12 Months Ended
Dec. 31, 2013
Debt Disclosure [Abstract]  
Schedule of Debt [Table Text Block]
As of December 31, 2013 (in millions)
Par Value
 
Premium/
(Discount)
 
Book
Value
 
Stated
Interest Rate
 
Effective
Interest Rate
Prior Term Loan
$
298.1

 
$
37.7

 
$
335.8

 
10.0
%
 
—
%
Term A Facility (capacity $175.0, borrowing base $156.5, availability $51.5)*
105.0

 
(2.1
)
 
102.9

 
8.5
%
 
15.8
%
Term B Facility (capacity $219.9, borrowing base $219.9, availability $0.0)
219.9

 
(3.9
)
 
216.0

 
11.25
%
 
15.0
%
Series A Notes
177.8

 
(17.8
)
 
160.0

 
10.0
%
 
18.3
%
Series B Notes
69.2

 
(10.5
)
 
58.7

 
10.0
%
 
25.6
%
6% Notes
69.4

 
(1.1
)
 
68.3

 
6.0
%
 
15.5
%
A&R CDA
124.2

 
(0.2
)
 
124.0

 
3.25-18.25%

 
7.3
%
Lease financing obligations
297.5

 
—

 
297.5

 
10.0-18.2%

 
11.9
%
Other
0.2

 
—

 
0.2

 
 
 
 
Total debt
$
1,361.3

 
$
2.1

 
$
1,363.4

 
 
 
 
Current maturities of lease financing obligations
(8.4
)
 
—

 
(8.4
)
 
 
 
 
Current maturities of other
(0.2
)
 
—

 
(0.2
)
 
 
 
 
Long-term debt
$
1,352.7

 
$
2.1

 
$
1,354.8

 
 
 
 

*The effective interest rate on the Term A Facility is calculated based upon the capacity of the facility and not the par value.

As of December 31, 2012 (in millions)
Par Value
 
Premium/
(Discount)
 
Book
Value
 
Stated
Interest Rate
 
Effective
Interest Rate
Prior Term Loan
$
298.7

 
$
67.6

 
$
366.3

 
10.0
%
 
—
%
Term A Facility (capacity $175.0, borrowing base $147.6, availability $42.6)*
105.0

 
(4.8
)
 
100.2

 
8.5
%
 
15.8
%
Term B Facility (capacity $222.2, borrowing base $222.2, availability $0.0)
222.2

 
(8.5
)
 
213.7

 
11.25
%
 
15.0
%
Series A Notes
161.2

 
(27.8
)
 
133.4

 
10.0
%
 
18.3
%
Series B Notes
91.5

 
(25.4
)
 
66.1

 
10.0
%
 
25.6
%
6% Notes
69.4

 
(6.3
)
 
63.1

 
6.0
%
 
15.5
%
A&R CDA
125.8

 
(0.4
)
 
125.4

 
3.0-18.0%

 
7.1
%
Lease financing obligations
306.9

 
—

 
306.9

 
10.0-18.2%

 
11.9
%
Other
0.3

 
—

 
0.3

 
 
 
 
Total debt
$
1,381.0

 
$
(5.6
)
 
$
1,375.4

 
 
 
 
Current maturities of ABL facility – Term B
(2.3
)
 
—

 
(2.3
)
 
 
 
 
Current maturities of 5.0% and 3.375% contingent convertible senior notes and other
(6.5
)
 
—

 
(6.5
)
 
 
 
 
Current maturities of lease financing obligations
(0.3
)
 
—

 
(0.3
)
 
 
 
 
Long-term debt
$
1,371.9

 
$
(5.6
)
 
$
1,366.3

 
 
 
 
Schedule of Maturities of Long-term Debt [Table Text Block]
The principal maturities over the next five years and thereafter of total debt as of December 31, 2013 was as follows:
                                         
(in millions)

Prior Term
Loan
Prior ABL Facility (c)
Series A and B Notes (b)
6%
Notes (c)
Lease Financing Obligation (a)
A&R CDA
Other
Total
2014
$
—

$
324.9

$
—

$
69.4

$
8.4

$
—

$
0.2

$
402.9

2015
298.1

—

247.0

—

7.7

124.2

—

677.0

2016
—

—

—

—

9.5

—

—

9.5

2017
—

—

—

—

11.4

—

—

11.4

2018
—

—

—

—

13.6

—

—

13.6

Thereafter
—

—

—

—

246.9

—

—

246.9

Total
$
298.1

$
324.9

$
247.0

$
69.4

$
297.5

$
124.2

$
0.2

$
1,361.3
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments [Table Text Block]
 
December 31, 2013
 
December 31, 2012
(in millions)
Carrying amount
 
Fair Value
 
Carrying amount
 
Fair Value
Prior Term Loan
$
335.8

 
$
289.2

 
$
366.3

 
$
197.5

Prior ABL Facility
318.9

 
326.1

 
313.9

 
325.8

Series A Notes and Series B Notes
218.7

 
225.8

 
199.5

 
81.5

Lease financing obligations
297.5

 
297.5

 
306.9

 
306.9

Other
192.5

 
179.8

 
188.8

 
99.5

Total debt
$
1,363.4

 
$
1,318.4

 
$
1,375.4

 
$
1,011.2