XML 57 R37.htm IDEA: XBRL DOCUMENT v3.3.1.900
LONG-TERM DEBT AND OTHER FINANCING ARRANGEMENTS (Tables)
12 Months Ended
Dec. 31, 2015
Debt Disclosure [Abstract]  
Schedule of Debt
 
December 31, 2015

 
December 31, 2014

Senior Debt
$
919,812

 
$
867,367

Other credit facilities and capital leases
3,648

 
6,732

Total long-term debt and other financing arrangements
923,460

 
874,099

Less: current maturities
(1,155
)
 
(252,859
)
Total non-current long-term debt and other financing arrangements
$
922,305

 
$
621,240

Schedule of Long-term Debt Instruments
Total senior debt and credit facilities comprised the following at December 31, 2015:
 
Principal Amount of Liability Component

 
Unamortized Discount

 
Net Carrying Amount

 
Equity Component

2017 PIK Notes (1)
$
502,504

 
$
(139,833
)
 
$
362,671

 
$
178,626

2017 Term Loan (2) (3)
38,194

 
(10,309
)
 
27,885

 
13,199

2018 Euro Term Loan
273,046

 

 
273,046

 

2019 Euro Term Loan
256,210

 

 
256,210

 

2021 Revolving Credit Facility (3)

 

 

 
50,596

Total senior debt and credit facilities
$
1,069,954

 
$
(150,142
)
 
$
919,812

 
 

(1) 
The principal amount presented represents the original principal amount of US$ 400.0 million plus interest paid in kind by adding such amount to the original principal amount. The equity component represents the fair value ascribed to the Unit Warrants (see Note 13, "Equity"). The fair value of the equity component is accounted for as a discount on the 2017 PIK Notes and is being amortized over the life of the 2017 PIK Notes using the effective interest method.
(2) 
The principal amount presented represents the original principal amount of US$ 30.0 million plus interest paid in kind by adding such amount to the original principal amount.
(3) 
The equity component of the 2017 Term Loan and 2021 Revolving Credit Facility represents the fair value ascribed to the Initial Warrants (as described in Note 13, "Equity") issued in consideration for these facilities based on their relative borrowing capacities. The fair value is accounted for as a discount on the 2017 Term Loan, which is being amortized over the life of the 2017 Term Loan using the effective interest method; and as debt issuance costs for the 2021 Revolving Credit Facility, which is being amortized on a straight-line basis over the life of the 2021 Revolving Credit Facility.
Schedule of Senior Debt [Table Text Block]
Our senior debt comprised the following at December 31, 2015 and December 31, 2014:
 
Carrying Amount
 
Fair Value
 
December 31, 2015

 
December 31, 2014

 
December 31, 2015

 
December 31, 2014

2015 Convertible Notes
$

 
$
251,669

 
$

 
$
260,922

2017 PIK Notes
362,671

 
265,629

 
552,338

 
476,957

2017 Term Loan
27,885

 
20,573

 
41,525

 
35,923

2018 Euro Term Loan
273,046

 
304,496

 
273,046

 
304,496

2019 Euro Term Loan
256,210

 

 
256,210

 

2021 Revolving Credit Facility

 
25,000

 

 
25,000

 
$
919,812

 
$
867,367

 
$
1,123,119

 
$
1,103,298

Credit Facilities And Capital Lease Obligations
Other credit facilities and capital lease obligations comprised the following at December 31, 2015 and December 31, 2014:
 
 
 
December 31, 2015

 
December 31, 2014

Credit facilities (1) – (3)
 
 
$

 
$
3,100

Capital leases
 
 
3,648

 
3,632

Total credit facilities and capital leases
 
 
3,648

 
6,732

Less: current maturities
 
 
(1,155
)
 
(1,190
)
Total non-current credit facilities and capital leases
 
 
$
2,493

 
$
5,542


(1) 
We have a cash pooling arrangement with Bank Mendes Gans (“BMG”), a subsidiary of ING Bank N.V. (“ING”), which enables us to receive credit across the group in respect of cash balances which our subsidiaries deposit with BMG. Cash deposited by our subsidiaries with BMG is pledged as security against the drawings of other subsidiaries up to the amount deposited.
As at December 31, 2015, we had deposits of US$ 19.6 million in and no drawings on the BMG cash pool. Interest is earned on deposits at the relevant money market rate. As at December 31, 2014, we had deposits of US$ 10.5 million in and no drawings on the BMG cash pool.
(2) 
As at December 31, 2015 and December 31, 2014, there were no drawings outstanding under a CZK 825.0 million (approximately US$ 33.2 million) factoring framework agreement with Factoring Ceska Sporitelna (“FCS”). Under this facility up to CZK 825.0 million (approximately US$ 33.2 million) may be factored on a recourse or non-recourse basis. The facility bears interest at one-month PRIBOR plus 2.5% for the period that receivables are factored and outstanding.
(3) 
As at December 31, 2015 there were RON 8.9 million (approximately US$ 2.2 million) of receivables factored under a RON 20.0 million (approximately US$ 4.8 million) factoring framework agreement with UniCredit Bank S.A. entered into in the fourth quarter of 2015. Under this facility, receivables from certain customers may be factored on a non-recourse basis. The facility bears interest at 2.3% for the period that receivables are factored and outstandin
Maturity Of Senior Debt And Credit Facility
up
At December 31, 2015, the maturity of our senior debt and credit facilities was as follows:
2016
$

2017 (1)
813,744

2018

2019
256,210

2020

2021 and thereafter

Total senior debt and credit facilities
1,069,954

Less: net discount
(150,142
)
Carrying amount of senior debt and credit facilities
$
919,812

(1) 
On February, 19, 2016, we entered into an agreement for the EUR 468.8 million (approximately US$ 510.4 million) 2021 Euro Term Loan, the proceeds of which will be drawn on or about April 7, 2016 and be applied to repay the 2017 Term Loan and redeem and discharge the 2017 PIK Notes, which we expect will be completed on or about April 8, 2016. Also on February 19, 2016, we agreed to extend the maturity date of the 2018 Euro Term Loan to November 1, 2018, reduce the interest cost of amounts drawn on the 2021 Revolving Credit Facility as our leverage ratio improves, and extend the maturity date of the 2021 Revolving Credit Facility at the current borrowing capacity until January 1, 2018 and with a borrowing capacity US$ 50.0 million from January 1, 2018 to the maturity date on February 19, 2021, with effect from the drawing of the 2021 Euro Term Loan (see Note 26, "Subsequent Events").
Schedule of Future Minimum Lease Payments for Capital Leases
s
We lease certain of our office and broadcast facilities as well as machinery and equipment under various leasing arrangements. The future minimum lease payments, by year and in the aggregate, under capital leases with initial or remaining non-cancellable lease terms in excess of one year, consisted of the following at December 31, 2015:
2016
$
1,228

2017
1,112

2018
859

2019
512

2020
73

2021 and thereafter

Total undiscounted payments
3,784

Less: amount representing interest
(136
)
Present value of net minimum lease payments
$
3,648