XML 31 R66.htm IDEA: XBRL DOCUMENT v3.19.3
Debt Arrangements - Additional Information (Detail)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Mar. 15, 2018
USD ($)
Mar. 14, 2018
USD ($)
Feb. 22, 2018
USD ($)
d
Nov. 02, 2017
USD ($)
Oct. 27, 2017
USD ($)
Aug. 18, 2017
USD ($)
Aug. 02, 2017
USD ($)
Mar. 18, 2013
USD ($)
Nov. 29, 2012
USD ($)
Jul. 31, 2017
USD ($)
Feb. 28, 2015
USD ($)
Sep. 30, 2019
USD ($)
$ / shares
shares
Sep. 30, 2018
USD ($)
Sep. 30, 2017
USD ($)
Sep. 30, 2019
USD ($)
$ / shares
shares
Sep. 30, 2018
USD ($)
shares
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
shares
Jul. 31, 2019
Mar. 31, 2019
Mar. 14, 2019
USD ($)
Feb. 12, 2018
USD ($)
Nov. 24, 2017
USD ($)
Oct. 26, 2017
USD ($)
Jun. 21, 2013
USD ($)
Debt Instrument [Line Items]                                                    
Principal amount of long term debt         $ 240,700,000                                          
Percentage of conversion of convertible notes                         5.75%     5.75%                    
Net proceeds received from issuance of debt                               $ 95,700,000                    
Debt service coverage ratio                                         110.00%          
Debt issue discount costs         $ 9,300,000                                          
Current portion of long-term debt                       $ 61,417,000     $ 61,417,000   $ 54,263,000                  
Restricted cash                       15,134,000     15,134,000   16,026,000                  
Leverage ratio         450.00%                                          
Net proceeds from Permitted Capital Raising Transactions         $ 100,000,000                                          
Repayment of remaining outstanding principal balance         231,000,000                   5,000,000                      
Deferred financing costs         $ 5,400,000                                          
Long term debt, fair value                       35,066,000     35,066,000   48,076,000                  
Principal outstanding balance [1],[2]                       $ 645,099,000     $ 645,099,000   675,229,000                  
Gain on extinguishment of debt                               $ 4,473,000                    
Maximum                                                    
Debt Instrument [Line Items]                                                    
Leverage ratio         575.00%                                          
Aggregate amount of term loan facility         $ 165,700,000                                          
1.50% Senior Subordinated Notes Due March 15, 2018                                                    
Debt Instrument [Line Items]                                                    
Percentage of conversion of convertible notes                         1.50%     1.50%                    
5.75% Senior Subordinated Notes Due August 2023                                                    
Debt Instrument [Line Items]                                                    
Percentage of conversion of convertible notes                       5.75% 5.75%   5.75% 5.75%           5.75%        
5.75% Senior Subordinated Notes Due August 2023 | Common Stock                                                    
Debt Instrument [Line Items]                                                    
Notes converted into common stock | shares                       56,000     3,727,000 1,104,000                    
MG Icon                                                    
Debt Instrument [Line Items]                                                    
Equity ownership percentage                 50.00%                                  
Hardy Way, LLC                                                    
Debt Instrument [Line Items]                                                    
Joint venture ownership percentage                 85.00%                                  
Zoo York brand                                                    
Debt Instrument [Line Items]                                                    
Ownership Percentage                 100.00%                                  
IBG Borrower                                                    
Debt Instrument [Line Items]                                                    
Termination of license generating with minimum royalty guarantees             $ 500,000                                      
IBG Borrower | Minimum                                                    
Debt Instrument [Line Items]                                                    
Asset coverage ratio, minimum             125.00%                                      
IBG Borrower | Maximum                                                    
Debt Instrument [Line Items]                                                    
Leverage ratio             450.00%                                      
2012 Senior Secured Notes                                                    
Debt Instrument [Line Items]                                                    
Principal amount of long term debt                 $ 600,000,000                                  
Percentage of conversion of convertible notes                 4.229%                                  
Debt instrument, quarterly payment                 $ 10,500,000                                  
Debt instrument, frequency of payment                             quarterly                      
Variable Funding Notes                                                    
Debt Instrument [Line Items]                                                    
Principal amount of long term debt                 100,000,000     $ 100,000,000     $ 100,000,000                      
Net proceeds received from issuance of debt                     $ 100,000,000                              
Line of credit, outstanding                       100,000,000     100,000,000                      
Debt Instrument anticipated repayment year and month           2020-01                                        
L/C commitment and the swingline commitment           $ 0                                        
Non cash additional interest expense on convertible notes                       1,100,000 $ 1,000,000   $ 3,200,000 $ 2,900,000                    
2013 Senior Secured Notes                                                    
Debt Instrument [Line Items]                                                    
Principal amount of long term debt                                                   $ 275,000,000
Percentage of conversion of convertible notes                                                   4.352%
Debt instrument, quarterly payment                 $ 4,800,000                                  
Debt instrument, frequency of payment                             quarterly                      
Senior Secured Notes                                                    
Debt Instrument [Line Items]                                                    
Principal amount of long term debt                       445,900,000     $ 445,900,000   465,500,000                  
Debt Instrument anticipated repayment year and month                 2020-01                                  
Debt instrument, Maturity Date                 2043-01                                  
Debt instrument description of interest                             If the Co-Issuers have not repaid or refinanced the Securitization Notes prior to January 2020 (the “anticipated repayment date”), additional interest will accrue on amounts outstanding under the Securitization Notes at a rate equal to (A) in respect of the Variable Funding Notes, 5% per annum, (B) in respect of the 2012 Senior Secured Notes and the 2013 Senior Secured Notes, the greater of (1) 5% per annum and (2) a per annum interest rate equal to the excess, if any, by which the sum of (x) the yield to maturity (adjusted to a quarterly bond-equivalent basis), on the anticipated repayment date of the United States treasury security having a term closest to 10 years plus (y) 5% per annum plus (z) with respect to the 2012 Senior Secured Notes, 3.4% per annum, or with respect to the 2013 Senior Secured Notes, 3.14% per annum, exceeds the original interest rate.                      
Additional interest rate                 5.00%                                  
Anticipated repayment date                 10 years                                  
Mandatory principal prepayment                   $ 152,200,000                                
Debt issue discount costs                   2,000,000                                
Prepayment penalty                   300,000                                
Current portion of long-term debt                       42,100,000     $ 42,100,000   42,700,000                  
Restricted cash                       14,200,000     14,200,000   15,200,000                  
Cash interest expense for convertible notes                       5,200,000 5,600,000   16,000,000 16,800,000                    
2012 Senior Secured Notes                                                    
Debt Instrument [Line Items]                                                    
Excess interest rate on original interest rate                 3.40%                                  
Debt instrument, decrease in quarterly principal payments                   7,300,000                                
2013 Senior Secured Notes                                                    
Debt Instrument [Line Items]                                                    
Excess interest rate on original interest rate                 3.14%                                  
Debt instrument, decrease in quarterly principal payments                   $ 3,400,000                                
Senior Secured Term Loan                                                    
Debt Instrument [Line Items]                                                    
Principal amount of long term debt         57,800,000   $ 300,000,000         182,700,000     182,700,000                   $ 300,000,000  
Debt issue discount costs                             14,500,000   18,300,000                  
Current portion of long-term debt                       19,300,000     19,300,000   11,600,000                  
Cash interest expense for convertible notes                       4,600,000 4,500,000   13,700,000 12,500,000                    
Non cash additional interest expense on convertible notes                       1,400,000 1,300,000   4,100,000 3,000,000                    
Maturity date of credit agreement             Aug. 02, 2022                                      
Margin applied to LIBOR             7.00%                                      
Percentage of principal debt quarterly amortization             0.50%                                      
Principal debt quarterly amortization commencement date             Sep. 30, 2017                                      
Estimated principal payments                                               $ 12,000,000    
Interest rate increase additional per annum   3.00%                                                
Payment of unpaid principal and accrued interest of lenders   50.00%                                                
Principal amount of long term debt                       168,200,000     168,200,000   171,100,000                  
Senior Secured Term Loan | IBG Borrower                                                    
Debt Instrument [Line Items]                                                    
Equity ownership percentage   35.00%                                                
Premium percentage of aggregate principal amount first year loan   5.00%                                                
Premium percentage of aggregate principal amount second year loan   3.00%                                                
Convertible Notes                                                    
Debt Instrument [Line Items]                                                    
Percentage of conversion of convertible notes                           1.50%                        
Cash from escrow deposit returned to lenders         231,000,000                                          
Payment from Escrow Account to acquire convertible notes                           $ 59,200,000                        
Convertible Notes | 1.50% Senior Subordinated Notes Due March 15, 2018                                                    
Debt Instrument [Line Items]                                                    
Principal amount of long term debt     $ 125,000,000         $ 400,000,000                                    
Percentage of conversion of convertible notes     1.50%         1.50%                   1.50% 1.50%              
Net proceeds received from issuance of debt               $ 390,600,000                                    
Cash interest expense for convertible notes                         0     700,000                    
Non cash additional interest expense on convertible notes                         $ 0     $ 2,400,000                    
Repayment of remaining outstanding principal balance $ 111,200,000                                                  
Debt instrument, par value of notes repurchased                                   $ 58,900,000 $ 104,900,000              
Debt instrument, cash paid to repurchase convertible notes                                   $ 59,300,000 $ 36,700,000              
Convertible Notes | 1.50% Senior Subordinated Notes Due March 15, 2018 | Common Stock                                                    
Debt Instrument [Line Items]                                                    
Debt instrument, shares issued to repurchase convertible notes | shares                                     700,000              
Convertible Notes | 5.75% Senior Subordinated Notes Due August 2023                                                    
Debt Instrument [Line Items]                                                    
Principal amount of long term debt     $ 125,000,000                 $ 94,400,000     $ 94,400,000   $ 109,700,000                  
Percentage of conversion of convertible notes     5.75%                 5.75% 5.75%   5.75% 5.75% 5.75%                  
Cash interest expense for convertible notes                       $ 1,400,000 $ 1,600,000   $ 4,300,000 $ 3,900,000                    
Maturity date of credit agreement     Aug. 15, 2023                                              
Debt instrument, conversion rate                             52.1919                      
Principal amount of each convertible note                       $ 1,000     $ 1,000                      
Convertible notes, initial conversion price per share | $ / shares                       $ 19.16     $ 19.16                      
Debt instrument convertible conversion price as percentage upon automatic conversion     5.75%                                              
Debt instrument convertible conversion price as percentage upon mandatory conversion     5.75%                                              
Debt instrument, convertible, threshold trading days | d     10                                              
Volume weighted average price description                             If the Company elects to pay all or a portion of a Conversion Make-Whole Payment in shares of common stock, the number of shares of common stock payable will be equal to the applicable Conversion Make-Whole Payment divided by the average of the 10 individual volume-weighted average prices for the 10-trading day period immediately preceding the applicable conversion date.                      
Debt instrument, convertible, threshold consecutive trading days | d     30                                              
Debt instrument, redemption price, percentage     100.00%                                              
Debt instrument, redemption, description                             each holder will have the right, at its option, to require the Company to repurchase for cash all or a portion of such holder’s 5.75% Convertible Notes at a fundamental change purchase price equal to 100% of the principal amount of the 5.75% Convertible Notes to be repurchased, together with interest accrued and unpaid to, but excluding, the fundamental change purchase date.                      
Debt instrument, restrictive covenants                             The Company is subject to certain restrictive covenants pursuant to the 5.75% Convertible Note Indenture, including limitations on (i) liens, (ii) indebtedness, (iii) asset sales, (iv) restricted payments and investments, (v) prepayments of indebtedness and (vi) transactions with affiliates.                      
Debt conversion original debt amount                       $ 200,000     $ 15,300,000                      
Notes converted into common stock | shares                             800,000                      
Stock issued pursuant to conversion settlement | shares                             2,900,000                      
Long term debt, fair value                       35,100,000     $ 35,100,000   $ 48,100,000                  
Principal outstanding balance                       94,400,000     94,400,000   109,700,000                  
Gain on extinguishment of debt                               $ 4,500,000                    
Convertible Notes | 5.75% Senior Subordinated Notes Due August 2023 | Fair Value Option                                                    
Debt Instrument [Line Items]                                                    
Long term debt, fair value                       35,100,000     35,100,000   $ 48,100,000                  
Convertible Notes | 5.75% Senior Subordinated Notes Due August 2023 | Other Income                                                    
Debt Instrument [Line Items]                                                    
Income (loss) on conversion of debt                       $ (100,000)     $ (10,600,000)                      
Convertible Notes | 5.75% Senior Subordinated Notes Due August 2023 | Maximum                                                    
Debt Instrument [Line Items]                                                    
Notes converted into common stock | shares                       100,000                            
Stock issued pursuant to conversion settlement | shares                       100,000                            
First Delayed Draw Term Loan                                                    
Debt Instrument [Line Items]                                                    
Debt issue discount costs       $ 1,000,000                                            
Aggregate amount of term loan facility       25,000,000 $ 25,000,000                                          
Aggregate amount of term loan received in cash       $ 24,000,000                                            
Second Delayed Draw Term Loan                                                    
Debt Instrument [Line Items]                                                    
Aggregate amount of term loan facility                                           $ 140,700,000        
Second Delayed Draw Term Loan | 1.50% Senior Subordinated Notes Due March 15, 2018                                                    
Debt Instrument [Line Items]                                                    
Percentage of conversion of convertible notes   1.50%                                                
Maturity date of credit agreement   Mar. 15, 2018                                                
Aggregate amount of term loan facility   $ 110,000,000                                                
Senior Secured Term Loan Due 2022 | Minimum                                                    
Debt Instrument [Line Items]                                                    
Amortization rate per annum         2.00%                                          
Senior Secured Term Loan Due 2022 | Maximum                                                    
Debt Instrument [Line Items]                                                    
Amortization rate per annum                                       10.00%            
5.75% Senior Subordinated Notes Due August 2023                                                    
Debt Instrument [Line Items]                                                    
Estimated principal payments                                             $ 6,100,000      
5.75% Senior Subordinated Notes Due August 2023 | Maximum                                                    
Debt Instrument [Line Items]                                                    
Percentage of conversion of convertible notes                                             5.75%      
[1] Carrying amounts include aggregate unamortized debt discount and debt issuance costs.
[2] Includes the 5.75% Convertible Notes accounted for under the fair value option. See to Note 7.