XML 69 R54.htm IDEA: XBRL DOCUMENT v3.7.0.1
Long-Term and Other Debt - Schedule of Outstanding Debt (Details) - USD ($)
$ in Millions
Jun. 30, 2017
Feb. 14, 2017
Dec. 31, 2016
Debt Instrument      
Face value $ 8,179.4    
Unamortized debt (discount) premium 47.6    
Unamortized deferred financing costs (124.8)    
Total long-term debt outstanding 8,102.2   $ 8,074.2
Less: current portion of long-term debt (39.5)   (49.3)
Long-term debt, excluding current portion 8,062.7   8,024.9
Fair value of debt 8,576.4   8,221.8
Term Loan B-3      
Debt Instrument      
Unamortized deferred financing costs   $ (27.9)  
Senior Notes | Secured Notes      
Debt Instrument      
Face value 2,100.0    
Unamortized debt (discount) premium 64.3    
Unamortized deferred financing costs (30.3)    
Total long-term debt outstanding 2,134.0   936.3
Senior Notes | Unsecured Notes      
Debt Instrument      
Face value 2,200.0    
Unamortized debt (discount) premium 0.0    
Unamortized deferred financing costs (33.0)    
Total long-term debt outstanding 2,167.0   2,164.0
Subordinated Notes | 2018 Notes      
Debt Instrument      
Face value 0.0    
Unamortized debt (discount) premium 0.0    
Unamortized deferred financing costs 0.0    
Total long-term debt outstanding 0.0   248.7
Subordinated Notes | 2020 Notes      
Debt Instrument      
Face value 243.5    
Unamortized debt (discount) premium 0.0    
Unamortized deferred financing costs (2.0)    
Total long-term debt outstanding 241.5   241.2
Subordinated Notes | 2021 Notes      
Debt Instrument      
Face value 340.6    
Unamortized debt (discount) premium (1.3)    
Unamortized deferred financing costs (4.2)    
Total long-term debt outstanding $ 335.1   334.5
Capital Lease Obligations      
Debt Instrument      
Capital lease interest rate 3.90%    
Capital Lease Obligations | Capital lease obligations, 3.9% interest as of June 30, 2017 payable monthly through 2019      
Debt Instrument      
Face value $ 12.5    
Unamortized debt (discount) premium 0.0    
Unamortized deferred financing costs 0.0    
Total long-term debt outstanding 12.5   15.2
Revolving Credit Facility | Senior Secured Credit Facilities | Revolver, varying interest rate, due 2018      
Debt Instrument      
Total long-term debt outstanding     45.0
Revolving Credit Facility | Senior Secured Credit Facilities | Revolver, varying interest rate, due 2020      
Debt Instrument      
Face value 0.0    
Unamortized debt (discount) premium 0.0    
Unamortized deferred financing costs 0.0    
Total long-term debt outstanding 0.0   0.0
Revolving Credit Facility | Senior Secured Credit Facilities | Term Loan B-1      
Debt Instrument      
Face value 0.0    
Unamortized debt (discount) premium 0.0    
Unamortized deferred financing costs 0.0    
Total long-term debt outstanding 0.0    
Term Loan Facility | Senior Secured Credit Facilities | Term Loan B-1      
Debt Instrument      
Total long-term debt outstanding     2,183.5
Term Loan Facility | Senior Secured Credit Facilities | Term Loan B-2      
Debt Instrument      
Face value 0.0    
Unamortized debt (discount) premium 0.0    
Unamortized deferred financing costs 0.0    
Total long-term debt outstanding 0.0   1,905.8
Term Loan Facility | Senior Secured Credit Facilities | Term Loan B-3      
Debt Instrument      
Face value 3,282.8    
Unamortized debt (discount) premium (15.4)    
Unamortized deferred financing costs (55.3)    
Total long-term debt outstanding $ 3,212.1   $ 0.0