XML 44 R28.htm IDEA: XBRL DOCUMENT v3.4.0.3
LONG-TERM DEBT (Tables)
12 Months Ended
Feb. 29, 2016
Debt Disclosure [Abstract]  
Long-Term Debt
Long-term debt was comprised of the following at February 28 (29), 2015 and 2016:

 
As of February 28, 2015
 
As of February 29, 2016
Revolver
8,000

 
3,000

Term Loan
185,000

 
181,762

Total 2014 Credit Agreement debt
193,000

 
184,762

 
 
 
 
Digonex nonrecourse debt (1)
3,971

 
4,714

98.7FM nonrecourse debt
70,401

 
65,411

Current maturities
(6,840
)
 
(17,573
)
Unamortized original issue discount
(9,820
)
 
(9,287
)
Total long-term debt
$
250,712

 
$
228,027


(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 29, 2016. Our Total Leverage Ratio and Minimum Interest Coverage Ratio (each as defined in the 2014 Credit Agreement) requirements and actual amounts as of February 29, 2016 were as follows:

 
As of February 29, 2016
 
Covenant Requirement
 
Actual Results
Maximum Total Leverage Ratio
6.75 : 1.00
 
5.40 : 1.00
Minimum Interest Coverage Ratio
2.00 : 1.00
 
2.49 : 1.00
Summary of Long-Term Debt Principal Repayments
Based on amounts outstanding at February 29, 2016, 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
2017
$

 
$
12,120

 
$
5,453

 
$

 
$
17,573

2018

 
9,250

 
6,039

 
6,199

 
21,488

2019

 
9,250

 
6,587

 

 
15,837

2020
3,000

 
9,250

 
7,150

 

 
19,400

2021

 
9,250

 
7,755

 

 
17,005

Thereafter

 
132,642

 
32,427

 

 
165,069

Total
$
3,000

 
$
181,762

 
$
65,411

 
$
6,199

 
$
256,372