XML 103 R86.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Details)
3 Months Ended 6 Months Ended 12 Months Ended
Feb. 01, 2017
USD ($)
Jan. 27, 2017
USD ($)
Jun. 24, 2015
USD ($)
Dec. 27, 2013
USD ($)
Dec. 31, 2017
USD ($)
Sep. 30, 2017
USD ($)
Jun. 30, 2017
USD ($)
[1]
Mar. 31, 2017
USD ($)
Jun. 30, 2015
USD ($)
Jun. 30, 2016
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Dec. 29, 2013
USD ($)
Jun. 22, 2017
Jun. 23, 2015
USD ($)
Sep. 29, 2013
USD ($)
Debt Instrument [Line Items]                                  
Long-term Debt         $ 2,919,185,000           $ 2,919,185,000 $ 3,411,551,000          
Repayments of long-term debt                     703,527,000 27,842,000 $ 1,114,262,000        
Payments of Debt Issuance Costs                     1,689,000 736,000 20,202,000        
Write-off of unamortized debt issuance costs and discounts                         37,000,000        
Loss on extinguishments and modification of debt         0 [1] $ 1,435,000 [1] $ 0 $ 19,052,000 [1]     20,487,000 [1] 0 37,040,000        
Federal Communications Commission Regulation, Proceeds Received From Auction                     191,000,000            
Dreamcatcher Stations                                  
Debt Instrument [Line Items]                                  
Repayments of long-term debt           12,600,000                      
Federal Communications Commission Regulation, Proceeds Received From Auction                     26,000,000            
Designated as Hedging Instrument | Interest Rate Swap | Cash Flow Hedging                                  
Debt Instrument [Line Items]                                  
Derivative, Notional Amount   $ 500,000,000                              
Senior Secured Credit Agreement                                  
Debt Instrument [Line Items]                                  
Issuance of term loan       $ 4,073,000,000                          
Incremental facility cap       $ 1,000,000,000                          
Incremental facility leverage ratio       4.5000                          
Long-term Line of Credit                       0          
Standby letters of credit outstanding         21,000,000           21,000,000 23,000,000          
Amended Secured Credit Facility                                  
Debt Instrument [Line Items]                                  
Loss on extinguishments and modification of debt           1,000,000   19,000,000                  
Senior Notes 5.875% due 2022                                  
Debt Instrument [Line Items]                                  
Debt Instrument, Period of Outstanding Principal Amount Prior to Maturity   91 days                              
Senior Notes 5.875% due 2022 | Senior Notes                                  
Debt Instrument [Line Items]                                  
Issuance of term loan     $ 1,100,000,000                            
Long-term Debt         1,087,351,000           1,087,351,000 1,084,563,000          
Debt instrument unamortized discount         12,649,000           12,649,000 15,437,000          
Payments of Debt Issuance Costs                 $ 19,000,000 $ 1,000,000              
Debt Instrument, Long-term Debt Amount to Extend Maturity   $ 600,000,000                              
Debt instrument interest rate, percent     5.875%                            
Debt Instrument, Redemption Price Terms Prior to July 15, 2018, Percent of Principal Amount     100.00%                            
Debt Instrument, Redemption Price Terms July 15, 2018 to July 14, 2019, Percent of Principal Amount     102.938%                            
Debt Instrument, Redemption Price Terms, July 15, 2019 to July 14, 2020, Percent of Principal Amount     101.469%                            
Debt Instrument, Redemption Price Terms On or After July 15, 2020, Percent of Principal Amount     100.00%                            
Debt Instrument, Redemption Terms Prior to July 15, 2018, Percent of Principal Amount Redeemable     40.00%                            
Debt Instrument, Redemption Terms Prior to July 15, 2018, Price Percent     105.875%                            
Debt Instrument, Potential Repurchase Offer Price, Percent of Principal Amount     101.00%                            
Debt Instrument, Potential Purchase Offer Price, Percent of Principal Amount     100.00%                            
Debt Instrument, Consent Vote Percentage                             93.23%    
Term Loan Facility | Senior Secured Credit Agreement                                  
Debt Instrument [Line Items]                                  
Issuance of term loan       $ 3,773,000,000                          
Long-term Debt                               $ 3,479,000,000  
Debt instrument, unamortized discount, percent       25.00%                          
Debt instrument unamortized discount     $ 8,000,000 $ 9,000,000                          
Payments of Debt Issuance Costs                           $ 78,000,000      
Unamortized transaction costs     64,000,000                           $ 6,000,000
Write-off of unamortized debt issuance costs and discounts                         30,000,000        
Debt Instrument, Unamortized Discount Write-off on Extinguishment                         4,000,000        
Payments of Debt Extinguishment Costs                         $ 4,000,000        
Debt instrument, unamortized discount and debt issuance costs         24,000,000           24,000,000 31,000,000          
Payments of Debt Restructuring Costs               12,000,000     12,229,000            
Term Loan Facility | Senior Secured Credit Agreement | LIBOR                                  
Debt Instrument [Line Items]                                  
Debt Instrument, Base Rate Floor       1.00%                          
Spread on variable rate, percent       3.00%                          
Term Loan Facility | Senior Secured Credit Agreement | Federal Funds Effective Swap Rate                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent       0.50%                          
Term Loan Facility | Senior Secured Credit Agreement | Adjusted LIBOR                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent       1.00%                          
Term Loan Facility | Senior Secured Credit Agreement | Base Rate                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent       2.00%                          
Term Loan Facility | Amended Secured Credit Facility                                  
Debt Instrument [Line Items]                                  
Repayments of long-term debt           102,000,000                      
Debt instrument unamortized discount   6,000,000                              
Unamortized transaction costs   25,000,000                              
Revolving Credit Facility | Senior Secured Credit Agreement                                  
Debt Instrument [Line Items]                                  
Maximum borrowing capacity under credit facility   420,000,000   $ 300,000,000               300,000,000          
Overdue amounts additional interest, percent       2.00%                          
Unamortized transaction costs   $ 2,000,000                              
Debt covenant, maximum leverage ratio for period two   5.25   5.25                          
Debt instrument covenant testing, excess over revolving commitments, percent       25.00%                          
Long-term Line of Credit         0           0            
Revolving Credit Facility | Senior Secured Credit Agreement | LIBOR                                  
Debt Instrument [Line Items]                                  
Debt Instrument, Base Rate Floor   0.00%                              
Spread on variable rate, percent   3.00%                              
Revolving Credit Facility | Senior Secured Credit Agreement | Federal Funds Effective Swap Rate                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent   0.50%                              
Revolving Credit Facility | Senior Secured Credit Agreement | Adjusted LIBOR                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent   1.00%                              
Revolving Credit Facility | Senior Secured Credit Agreement | Base Rate                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent   2.00%                              
Revolving Credit Facility | Senior Secured Credit Agreement | Commitment fee one, percent                                  
Debt Instrument [Line Items]                                  
Commitment fee, percent       0.25%                          
Revolving Credit Facility | Senior Secured Credit Agreement | Commitment fee two, percent                                  
Debt Instrument [Line Items]                                  
Commitment fee, percent       0.375%                          
Revolving Credit Facility | Senior Secured Credit Agreement | Commitment fee three, percent                                  
Debt Instrument [Line Items]                                  
Commitment fee, percent       0.50%                          
Revolving Credit Facility | Senior Secured Credit Agreement | Minimum | Adjusted LIBOR                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent       2.75%                          
Revolving Credit Facility | Senior Secured Credit Agreement | Minimum | Alternative Base Rate                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent       1.75%                          
Revolving Credit Facility | Senior Secured Credit Agreement | Maximum | Adjusted LIBOR                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent       3.00%                          
Revolving Credit Facility | Senior Secured Credit Agreement | Maximum | Alternative Base Rate                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent       2.00%                          
Term B Loans Facility | Senior Secured Credit Agreement                                  
Debt Instrument [Line Items]                                  
Issuance of term loan   $ 600,000,000                              
Long-term Debt         187,725,000           187,725,000 2,312,218,000          
Repayments of long-term debt           10,000,000                      
Debt instrument unamortized discount         $ 1,900,000           $ 1,900,000 $ 31,230,000          
Debt instrument interest rate, percent         3.84%           3.84% 3.82%          
Term B Loans Facility | Amended Secured Credit Facility                                  
Debt Instrument [Line Items]                                  
Long-term Debt     2,379,000,000                            
Debt, advances by new lenders to the existing debt facility in debt modification     1,802,000,000                            
Early Repayment of Senior Debt     $ 1,100,000,000                            
Overdue amounts additional interest, percent     2.00%                            
Quarterly installment amount, percent of original principal amount, percent     0.25%                            
Debt Instrument, Premium Payable on Voluntary Prepayments, Percent     1.00%                            
Debt payment terms, percent of excess cash flow, leverage ratio above threshold     50.00%                            
Debt payment terms, percent of excess cash flow, leverage ratio threshold     4.00                            
Debt payment terms, percent of excess cash flow, leverage ratio below threshold     0.00%                            
Debt Instrument, Prepayment Terms, Minimum Liquidity Threshold     $ 500,000,000                            
Repayments of long-term debt $ 400,000,000                                
Debt instrument unamortized discount     4,000,000                            
Payments of Debt Issuance Costs     6,000,000                            
Unamortized transaction costs     1,000,000                            
Debt transaction costs     $ 2,000,000                            
Write-off of unamortized debt issuance costs and discounts               6,000,000     $ 6,529,000            
Debt Instrument, Unamortized Discount Write-off on Extinguishment               1,000,000     1,678,000            
Term B Loans Facility | Amended Secured Credit Facility | LIBOR                                  
Debt Instrument [Line Items]                                  
Debt Instrument, Base Rate Floor     0.75%                            
Spread on variable rate, percent     3.00%                            
Term B Loans Facility | Amended Secured Credit Facility | Federal Funds Effective Swap Rate                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent     0.50%                            
Term B Loans Facility | Amended Secured Credit Facility | Adjusted LIBOR                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent     1.00%                            
Term B Loans Facility | Amended Secured Credit Facility | Base Rate                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent     2.00%                            
Letter of Credit | Senior Secured Credit Agreement                                  
Debt Instrument [Line Items]                                  
Fronting fee, percent       0.125%                          
Term C Loan Facility | Senior Secured Credit Agreement                                  
Debt Instrument [Line Items]                                  
Long-term Debt   $ 1,761,000,000     $ 1,644,109,000           $ 1,644,109,000 $ 0          
Debt Instrument, Premium Payable on Voluntary Prepayments, Percent   1.00%                              
Repayments of long-term debt           $ 91,000,000                      
Debt instrument unamortized discount   $ 4,000,000                              
Payments of Debt Issuance Costs               $ 13,000,000                  
Debt instrument interest rate, percent         3.85%           3.85%            
Debt Instrument, Percent to Trigger Required Testing   35.00%                              
Payment of debt issuance costs, deferred   $ 1,000,000                              
Debt instrument, unamortized discount and debt issuance costs         $ 21,783,000           $ 21,783,000            
Term C Loan Facility | Senior Secured Credit Agreement | LIBOR                                  
Debt Instrument [Line Items]                                  
Debt Instrument, Base Rate Floor   0.75%                              
Spread on variable rate, percent   3.00%                              
Term C Loan Facility | Senior Secured Credit Agreement | Federal Funds Effective Swap Rate                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent   0.50%                              
Term C Loan Facility | Senior Secured Credit Agreement | Adjusted LIBOR                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent   1.00%                              
Term C Loan Facility | Senior Secured Credit Agreement | Base Rate                                  
Debt Instrument [Line Items]                                  
Spread on variable rate, percent   2.00%                              
Dreamcatcher Credit Facility | Dreamcatcher Credit Facility Due 2018                                  
Debt Instrument [Line Items]                                  
Long-term Debt         0           0 14,770,000          
Debt instrument unamortized discount         $ 0           $ 0 $ 80,000          
Debt instrument interest rate, percent         0.00%           0.00% 4.08%          
[1] See Note 5 to the Company’s consolidated financial statements for information pertaining to non-operating items recorded in 2017 and 2016.