XML 88 R68.htm IDEA: XBRL DOCUMENT v3.3.1.900
LONG-TERM DEBT AND OTHER FINANCING ARRANGEMENTS Senior Debt (Details)
$ / shares in Units, € in Millions
3 Months Ended 12 Months Ended
Feb. 19, 2016
USD ($)
Jun. 30, 2016
USD ($)
Dec. 31, 2015
USD ($)
times
shares
Dec. 31, 2014
USD ($)
Dec. 31, 2013
USD ($)
Jan. 01, 2018
USD ($)
Feb. 19, 2016
EUR (€)
Dec. 31, 2015
EUR (€)
times
shares
Nov. 14, 2014
May. 02, 2014
USD ($)
$ / shares
shares
Debt Instrument [Line Items]                    
Carrying Value of Senior Debt     $ 919,812,000 $ 867,367,000            
Long-term Debt, Fair Value     1,123,119,000 1,103,298,000            
Loss on extinguishment of debt     0 (39,203,000) $ (23,115,000)          
Financial Covenant, Net Leverage     5              
Repayments of Debt and Capital Lease Obligations     $ 27,365,000 1,080,000 $ 1,648,000          
Guarantee fee, Interest Rate, Base Rate for Calculation     8.50%              
2015 Convertible Notes [Member]                    
Debt Instrument [Line Items]                    
Carrying Value of Senior Debt     $ 0 251,669,000            
Long-term Debt, Fair Value     0 260,922,000            
2021 Revolving Credit Facility [Member]                    
Debt Instrument [Line Items]                    
Line of Credit Facility, Maximum Borrowing Capacity     115,000,000              
Debt Instrument, Face Amount     0              
Debt Instrument, Unamortized Discount     0              
Carrying Value of Senior Debt     0 25,000,000            
Debt Instrument, Convertible, Carrying Amount of Equity Component [1]     50,596,000              
Long-term Debt, Fair Value     0 25,000,000            
Repayments of Debt and Capital Lease Obligations     $ 26,100,000              
2021 Revolving Credit Facility [Member] | Alternative Base Rate [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate     8.00%              
2021 Revolving Credit Facility [Member] | Base Rate [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate     9.00%              
Stated interest rate     1.00%         1.00%    
2018 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Face Amount     $ 273,046,000         € 250.8    
Debt Instrument, Unamortized Discount     0              
Carrying Value of Senior Debt     273,046,000 304,496,000            
Debt Instrument, Convertible, Carrying Amount of Equity Component     0              
Long-term Debt, Fair Value     273,046,000 304,496,000            
Long-term Debt, Weighted Average Interest Rate                 1.50%  
2019 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Face Amount     256,210,000         € 235.3    
Debt Instrument, Unamortized Discount     0              
Carrying Value of Senior Debt     256,210,000 0            
Debt Instrument, Convertible, Carrying Amount of Equity Component     0              
Long-term Debt, Fair Value     $ 256,210,000 0            
Long-term Debt, Weighted Average Interest Rate                 1.50%  
2017 PIK Notes [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Original Principal Amount                   $ 400,000,000
Threshold Stock Ownership for Change in Ownership Trigger, Percentage     35.00%              
Debt Instrument, Face Amount [2]     $ 502,504,000              
Debt Instrument, Unamortized Discount [2]     (139,833,000)              
Carrying Value of Senior Debt     362,671,000 [2] 265,629,000            
Debt Instrument, Convertible, Carrying Amount of Equity Component [2]     178,626,000              
Long-term Debt, Fair Value     $ 552,338,000 476,957,000            
Debt Instrument, Redemption Price, Percentage     100.00%              
Stated interest rate     15.00%         15.00%    
2017 Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Original Principal Amount     $ 30,000,000              
Debt Instrument, Face Amount [1],[3]     38,194,000              
Debt Instrument, Unamortized Discount [1],[3]     (10,309,000)              
Carrying Value of Senior Debt     27,885,000 [1],[3] 20,573,000            
Debt Instrument, Convertible, Carrying Amount of Equity Component [1],[3]     13,199,000              
Long-term Debt, Fair Value     $ 41,525,000 $ 35,923,000            
Stated interest rate     15.00%         15.00%    
Senior Debt and Credit Facilities [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Face Amount     $ 1,069,954,000              
Debt Instrument, Unamortized Discount     (150,142,000)              
Carrying Value of Senior Debt     $ 919,812,000              
CME NV and CME BV [Member] | 2021 Revolving Credit Facility [Member]                    
Debt Instrument [Line Items]                    
Outstanding Shares Pledged, Percentage     100.00%         100.00%    
CME NV and CME BV [Member] | 2017 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Outstanding Shares Pledged, Percentage     100.00%         100.00%    
CME NV and CME BV [Member] | 2017 PIK Notes [Member]                    
Debt Instrument [Line Items]                    
Outstanding Shares Pledged, Percentage     100.00%         100.00%    
CME NV and CME BV [Member] | 2017 Term Loan [Member]                    
Debt Instrument [Line Items]                    
Outstanding Shares Pledged, Percentage     100.00%         100.00%    
Scenario, change of control [Member] | 2017 PIK Notes [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Redemption Price, Percentage     101.00%              
2018 Warrants [Member]                    
Debt Instrument [Line Items]                    
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ / shares                   $ 1.00
Common Class A [Member] | 2018 Warrants [Member]                    
Debt Instrument [Line Items]                    
Class of Warrant or Right, Outstanding | shares                   114,000,000
Common Class A [Member] | Time Warner and TW Investor [Member] | 2018 Warrants [Member]                    
Debt Instrument [Line Items]                    
Class of Warrant or Right, Outstanding | shares     100,926,996         100,926,996    
Minimum [Member] | 2021 Revolving Credit Facility [Member]                    
Debt Instrument [Line Items]                    
Stated interest rate     7.00%         7.00%    
Minimum [Member] | 2018 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate     1.10%              
Minimum [Member] | 2019 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate     1.10%              
Maximum [Member] | 2018 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate     1.90%              
Maximum [Member] | 2019 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate     1.90%              
Less than [Member] | Issuer and Restricted Subsidiary [Member]                    
Debt Instrument [Line Items]                    
Coverage Ratio | times     2.0         2.0    
Subsequent Event [Member]                    
Debt Instrument [Line Items]                    
Loss on extinguishment of debt   $ (149,900,000)                
Subsequent Event [Member] | 2021 Revolving Credit Facility [Member]                    
Debt Instrument [Line Items]                    
Line of Credit Facility, Maximum Borrowing Capacity $ 50,000,000.0         $ 50,000,000.0        
Subsequent Event [Member] | 2021 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Face Amount $ 510,400,000           € 468.8      
Subsequent Event [Member] | Minimum [Member] | 2021 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate 1.10%                  
Guarantee fee, Interest Rate, Base Rate for Calculation 7.00%                  
Subsequent Event [Member] | Maximum [Member] | 2021 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate 1.90%                  
Guarantee fee, Interest Rate, Base Rate for Calculation 10.50%                  
[1] (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.
[2] (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.
[3] (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.