XML 101 R64.htm IDEA: XBRL DOCUMENT v3.19.2
Debt - Narrative (Details) - USD ($)
3 Months Ended 6 Months Ended 8 Months Ended
Apr. 01, 2019
Jun. 30, 2019
Jun. 30, 2019
Jun. 30, 2018
Dec. 31, 2018
Jun. 15, 2018
May 18, 2018
May 11, 2018
Debt Instrument                
Total debt   $ 230,500,000 $ 230,500,000   $ 192,700,000      
Repayments of debt     21,700,000 $ 6,100,000        
Other Operations                
Debt Instrument                
Face amount   $ 11,200,000 $ 11,200,000   0      
Effective percentage   9.90% 9.90%          
Unamortized issuance cost   $ (400,000) $ (400,000)   0      
MediaAlpha                
Debt Instrument                
Total debt   0 0   14,200,000      
MediaAlpha | MediaAlpha Bank Facility                
Debt Instrument                
Total debt   0 0   14,200,000      
Face amount   0 0   $ 14,300,000      
Effective percentage         7.10%      
Unamortized issuance cost   0 0   $ (100,000)      
NSM Holding Co LLC                
Debt Instrument                
Total debt   219,700,000 219,700,000   178,500,000      
NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Total debt   218,000,000.0 218,000,000.0   176,600,000      
Face amount               $ 100,000,000.0
Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Total debt   222,300,000 222,300,000          
Face amount   $ 222,300,000 $ 222,300,000   $ 180,400,000   $ 51,000,000.0 224,000,000.0
Effective percentage   7.70% 7.70%   7.40%      
Unamortized issuance cost   $ (4,300,000) $ (4,300,000)   $ (3,800,000)      
Repayments of debt   500,000 900,000          
Proceeds from borrowings   42,900,000 42,900,000          
Term Loan | NSM Holding Co LLC | Other Operations                
Debt Instrument                
Total debt   1,700,000 1,700,000   1,900,000      
Unamortized issuance cost   (0.022) (0.022)   $ (0.022)      
Revolving Credit Facility | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Total commitment under revolving credit facility               10,000,000.0
Borrowings under facility               $ 2,000,000.0
Repayments of debt   $ 6,500,000            
Proceeds from borrowings     $ 6,500,000          
Interest Rate Swap | NSM Holding Co LLC                
Debt Instrument                
Derivative, fixed interest rate           2.97%    
Derivative, variable interest rate   2.43% 2.43%          
Interest Rate Swap | Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Total debt   $ 149,500,000 $ 149,500,000          
Total commitment under revolving credit facility           $ 151,000,000.0    
Hedged Liability, Fair Value Hedge           $ 151,000,000.0    
Derivative, fixed interest rate   2.97% 2.97%          
Debt, weighted average interest rate, all-in   7.30% 7.30%          
London Interbank Offered Rate (LIBOR) | Minimum | Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Basis spread on variable rate   4.25%     4.25%      
London Interbank Offered Rate (LIBOR) | Maximum | Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Basis spread on variable rate   4.75%     4.75%      
Prime Rate | Minimum | Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Basis spread on variable rate   3.25%     3.25%      
Prime Rate | Maximum | Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Basis spread on variable rate   3.75%     3.75%      
Designated as Hedging Instrument | Interest Rate Swap | Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Total debt   $ 149,500,000 $ 149,500,000          
Debt, weighted average interest rate, all-in   7.47% 7.47%          
Not Designated as Hedging Instrument | Interest Rate Swap | Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Total debt   $ 72,900,000 $ 72,900,000          
Effective percentage   7.24% 7.24%          
Embrace Pet Insurance [Member] | NSM Holding Co LLC                
Debt Instrument                
Proceeds from borrowings $ 20,400,000              
Embrace Pet Insurance [Member] | Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Proceeds from borrowings   $ 20,400,000 $ 20,400,000          
Carrying Value | MediaAlpha | MediaAlpha Bank Facility                
Debt Instrument                
Total debt   0 0   $ 14,200,000      
Carrying Value | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Total debt   218,000,000.0 218,000,000.0   176,600,000      
Carrying Value | Other Operations                
Debt Instrument                
Total debt   10,800,000 10,800,000   $ 0      
Renewal Rights | Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Proceeds from borrowings   $ 22,500,000 $ 22,500,000