XML 101 R64.htm IDEA: XBRL DOCUMENT v3.19.3
Debt - Narrative (Details) - USD ($)
3 Months Ended 8 Months Ended 9 Months Ended
Apr. 01, 2019
Sep. 30, 2019
Dec. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Jun. 15, 2018
May 18, 2018
May 11, 2018
Debt Instrument                
Total debt   $ 230,200,000 $ 192,700,000 $ 230,200,000        
Repayments of debt       22,200,000 $ 11,200,000      
Other Operations                
Debt Instrument                
Face amount   $ 11,200,000 0 $ 11,200,000        
Effective percentage   9.60%   9.60%        
Unamortized issuance cost   $ (400,000) 0 $ (400,000)        
MediaAlpha                
Debt Instrument                
Total debt   0 14,200,000 0        
MediaAlpha | MediaAlpha Bank Facility                
Debt Instrument                
Total debt   0 14,200,000 0        
Face amount   0 $ 14,300,000 0        
Effective percentage     7.10%          
Unamortized issuance cost   0 $ (100,000) 0        
NSM Holding Co LLC                
Debt Instrument                
Total debt   219,400,000 178,500,000 219,400,000        
NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Total debt   217,700,000 176,600,000 217,700,000        
Face amount               $ 100,000,000.0
Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Total debt   221,800,000   221,800,000        
Face amount   $ 221,800,000 $ 180,400,000 $ 221,800,000     $ 51,000,000.0 224,000,000.0
Effective percentage   7.70% 7.40% 7.70%        
Unamortized issuance cost   $ (4,100,000) $ (3,800,000) $ (4,100,000)        
Repayments of debt   500,000   1,400,000        
Proceeds from borrowings       42,900,000        
Term Loan | NSM Holding Co LLC | Other Operations                
Debt Instrument                
Total debt   1,700,000 1,900,000 1,700,000        
Unamortized issuance cost   (0.025) $ (0.022) (0.025)        
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   2.11%   2.11%        
Interest Rate Swap | Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Total debt   $ 149,100,000   $ 149,100,000        
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   7.17%   7.17%        
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   $ 149,100,000   $ 149,100,000        
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   $ 72,700,000   $ 72,700,000        
Effective percentage   7.12%   7.12%        
Embrace | NSM Holding Co LLC                
Debt Instrument                
Proceeds from borrowings $ 20,400,000              
Embrace | Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Proceeds from borrowings       $ 20,400,000        
Carrying Value | MediaAlpha | MediaAlpha Bank Facility                
Debt Instrument                
Total debt   $ 0 $ 14,200,000 0        
Carrying Value | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Total debt   217,700,000 176,600,000 217,700,000        
Carrying Value | Other Operations                
Debt Instrument                
Total debt   $ 10,800,000 $ 0 10,800,000        
Renewal Rights | Term Loan | NSM Holding Co LLC | NSM Bank Facility                
Debt Instrument                
Proceeds from borrowings       $ 22,500,000