XML 98 R18.htm IDEA: XBRL DOCUMENT v3.20.2
Debt and Financing (Tables)
6 Months Ended
Jun. 30, 2020
Debt Disclosure [Abstract]  
Schedule of Outstanding Debt

Our outstanding debt as of June 30, 2020 consisted of the following:

 

As of June 30, 2020 (in millions)

 

Par Value

 

 

Discount

 

 

Debt

Issuance

Costs

 

 

Book Value

 

 

Effective

Interest

Rate

 

New Term Loan

 

$

613.5

 

 

$

(23.9

)

 

$

(10.7

)

 

$

578.9

 

(a)

 

15.1

%

ABL Facility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Second A&R CDA

 

 

24.8

 

 

 

 

 

 

(0.1

)

 

 

24.7

 

 

 

7.8

%

Unsecured Second A&R CDA

 

 

45.2

 

 

 

 

 

 

(0.1

)

 

 

45.1

 

 

 

7.8

%

Lease financing obligations

 

 

226.3

 

 

 

 

 

 

(0.3

)

 

 

226.0

 

 

 

16.6

%

Total debt

 

$

909.8

 

 

$

(23.9

)

 

$

(11.2

)

 

$

874.7

 

 

 

 

 

Current maturities of Unsecured Second A&R CDA

 

 

(1.4

)

 

$

 

 

$

 

 

 

(1.4

)

 

 

 

 

Current maturities of lease financing obligations

 

 

(2.2

)

 

$

 

 

$

 

 

 

(2.2

)

 

 

 

 

Long-term debt

 

$

906.2

 

 

$

(23.9

)

 

$

(11.2

)

 

$

871.1

 

 

 

 

 

(a)

Effective rate noted is as of June 30, 2020. Due to the Second New Term Loan Amendment, the rate effective for the third quarter will be a variable interest rate of 1, 3 or 6-month LIBOR, with a floor of 1.0%, plus a fixed margin of 7.5%.  

Schedule of Cash and Cash Equivalents and Managed Accessibility

The table below summarizes cash and cash equivalents and Managed Accessibility as of June 30, 2020 and December 31, 2019:

 

(in millions)

 

June 30, 2020

 

 

December 31, 2019

 

Cash and cash equivalents

 

$

264.2

 

 

$

109.2

 

Amounts placed (into)/out of restricted cash subsequent to period end

 

 

18.0

 

 

 

(29.0

)

Managed Accessibility

 

 

20.4

 

 

 

0.2

 

Total cash and cash equivalents and Managed Accessibility

 

$

302.6

 

 

$

80.4

 

Schedule of Carrying Values and Estimated Fair Values of Debt Instruments

The book value and estimated fair values of our long-term debt, including current maturities and other financial instruments, are summarized as follows:

 

 

 

June 30, 2020

 

 

December 31, 2019

 

(in millions)

 

Book Value

 

 

Fair Value

 

 

Book Value

 

 

Fair Value

 

New Term Loan

 

$

578.9

 

 

$

576.7

 

 

$

559.9

 

 

$

559.3

 

ABL Facility

 

 

 

 

 

 

 

 

 

 

 

 

Lease financing obligations

 

 

226.0

 

 

 

222.9

 

 

 

231.3

 

 

 

233.7

 

Second A&R CDA

 

 

69.8

 

 

 

65.7

 

 

 

71.0

 

 

 

71.7

 

Total debt

 

$

874.7

 

 

$

865.3

 

 

$

862.2

 

 

$

864.7