XML 50 R29.htm IDEA: XBRL DOCUMENT v2.4.1.9
LONG-TERM DEBT (Tables)
12 Months Ended
Feb. 28, 2015
Debt Disclosure [Abstract]  
Long-Term Debt
Long-term debt was comprised of the following at February 28, 2014 and 2015:

 
As of February 28, 2014
 
As of February 28, 2015
2012 Credit Agreement debt :
 
 
 
Revolver
$

 
$

Term Loan
54,000

 

Total 2012 Credit Agreement debt
54,000

 

 
 
 
 
2014 Credit Agreement debt :
 
 
 
Revolver

 
8,000

Term Loan

 
185,000

Total 2014 Credit Agreement debt

 
193,000

 
 
 
 
Digonex nonrecourse debt (1)

 
3,971

98.7FM nonrecourse debt
74,942

 
70,401

Current maturities
(12,541
)
 
(6,840
)
Unamortized original issue discount
(1,475
)
 
(6,382
)
Total long-term debt
$
114,926

 
$
254,150


(1) The face value of Digonex nonrecourse debt is $6.2 million
Leverage Ratio Requirements
We were in compliance with all financial and non-financial covenants as of February 28, 2015. Our Total Leverage Ratio and Minimum Interest Coverage Ratio (each as defined in the 2014 Credit Agreement) requirements and actual amounts as of February 28, 2015 were as follows:

 
As of February 28, 2015
 
Covenant Requirement
 
Actual Results
Maximum Total Leverage Ratio
6.00 : 1.00
 
5.40 : 1.00
Minimum Fixed Charge Coverage Ratio
2.00 : 1.00
 
3.08 : 1.00
Summary of Long-Term Debt Principal Repayments
Based on amounts outstanding at February 28, 2015, mandatory principal payments of long-term debt for the next five years and thereafter are summarized below:

Year Ended
2014 Credit Agreement
 
 
 
 
 
 
February 28 (29),
Revolver
 
Term Loan
 
98.7FM Debt
 
Digonex Debt
 
Total
2016
$

 
$
1,850

 
$
4,990

 
$

 
$
6,840

2017

 
1,850

 
5,453

 

 
7,303

2018

 
1,850

 
6,039

 
6,199

 
14,088

2019

 
1,850

 
6,587

 

 
8,437

2020
8,000

 
1,850

 
7,150

 

 
17,000

Thereafter

 
175,750

 
40,182

 

 
215,932

Total
$
8,000

 
$
185,000

 
$
70,401

 
$
6,199

 
$
269,600