XML 46 R31.htm IDEA: XBRL DOCUMENT v3.4.0.3
LONG-TERM DEBT AND OTHER FINANCING ARRANGEMENTS (Tables)
3 Months Ended
Mar. 31, 2016
Debt Disclosure [Abstract]  
Schedule of Debt
Summary
 
March 31, 2016

 
December 31, 2015

Senior Debt
$
943,210

 
$
906,028

Other credit facilities and capital leases
3,677

 
3,648

Total long-term debt and other financing arrangements
946,887

 
909,676

Less: current maturities
(1,202
)
 
(1,155
)
Total non-current long-term debt and other financing arrangements
$
945,685

 
$
908,521

Schedule of Long-term Debt Instruments
Total senior debt and credit facilities comprised the following at March 31, 2016:
 
Principal Amount of Liability Component

 
Debt Issuance Costs

 
Unamortized Discount

 
Net Carrying Amount

2017 PIK Notes (1)
$
502,504

 
$
(2,652
)
 
$
(128,674
)
 
$
371,178

2017 Term Loan (2)
38,194

 
(268
)
 
(9,473
)
 
28,453

2018 Euro Term Loan
285,536

 
(742
)
 

 
284,794

2019 Euro Term Loan
267,930

 
(9,145
)
 

 
258,785

2021 Revolving Credit Facility (3)

 

 

 

Total senior debt and credit facilities
$
1,094,164

 
$
(12,807
)
 
$
(138,147
)
 
$
943,210

(1) 
The principal amount 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 2017 PIK Notes were redeemed on April 8, 2016. See Note 21, "Subsequent Events".
(2) 
The principal amount represents the original principal amount of US$ 30.0 million plus interest paid in kind by adding such amount to the original principal amount. The 2017 Term Loan was repaid on April 7, 2016. See Note 21, "Subsequent Events".
(3) 
Schedule of Senior Debt
Senior Debt
Our senior debt comprised the following at March 31, 2016 and December 31, 2015:
 
Carrying Amount
 
Fair Value
 
March 31, 2016

 
December 31, 2015

 
March 31, 2016

 
December 31, 2015

2017 PIK Notes
$
371,178

 
$
359,789

 
$
502,504

 
$
552,338

2017 Term Loan
28,453

 
27,592

 
38,194

 
41,525

2018 Euro Term Loan
284,794

 
272,189

 
285,536

 
273,046

2019 Euro Term Loan
258,785

 
246,458

 
267,930

 
256,210

 
$
943,210

 
$
906,028

 
$
1,094,164

 
$
1,123,119

Schedule of Interest Rate Summary
Interest Rate Summary
 
Base Rate

 
Rate Fixed Pursuant to Interest Rate Hedges

 
Guarantee Fee Rate

 
All-in Borrowing Rate

2017 PIK Notes (1)
15.00
%
 
%
 
%
 
15.00
%
2017 Term Loan (1)
15.00
%
 
%
 
%
 
15.00
%
2018 Euro Term Loan (2)
1.50
%
 
0.21
%
 
6.79
%
 
8.50
%
2019 Euro Term Loan
1.50
%
 
0.31
%
 
6.69
%
 
8.50
%
2021 Euro Term Loan (3)
1.50
%
 
0.28
%
 
8.72
%
 
10.50
%
(1) 
The 2017 PIK Notes were redeemed on April 8, 2016 and the 2017 Term Loan was repaid on April 7, 2016 with the proceeds from the 2021 Euro Term Loan and cash on hand. See Note 21, "Subsequent Events".
(2) 
The rate fixed pursuant to interest rate hedges presented is effective until November 1, 2017. From November 1, 2017 through maturity on November 1, 2018, the rate fixed pursuant to interest rate hedges will decrease to 0.14%, with a corresponding increase in the guarantee fee rate, such that all-in borrowing rate remains 8.50%.
(3) 
The 2021 Euro Term Loan was undrawn as at March 31, 2016. These rates represent the rates in effect on April 7, 2016, the date the 2021 Euro Term Loan was drawn.
Credit Facilities And Capital Lease Obligations
Other credit facilities and capital lease obligations comprised the following at March 31, 2016 and December 31, 2015:
 
 
March 31, 2016

 
December 31, 2015

Credit facilities (1) – (3)
 
$

 
$

Capital leases
 
3,677

 
3,648

Total credit facilities and capital leases
 
3,677

 
3,648

Less: current maturities
 
(1,202
)
 
(1,155
)
Total non-current credit facilities and capital leases
 
$
2,475

 
$
2,493


(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 March 31, 2016, we had deposits of US$ 67.8 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, 2015, we had deposits of US$ 19.6 million in and no drawings on the BMG cash pool.
(2)
As at March 31, 2016 and December 31, 2015, there were no drawings outstanding under a CZK 800.0 million (approximately US$ 33.7 million) factoring framework agreement with Factoring Ceska Sporitelna (“FCS”). Under this facility up to CZK 800.0 million (approximately US$ 33.7 million) of receivables from certain customers in the Czech Republic may be factored on a recourse or non-recourse basis. The facility has a factoring fee of 0.3% of any factored receivable and bears interest at one-month PRIBOR plus 2.5% per annum for the period that receivables are factored and outstanding.
Maturity Of Senior Debt And Credit Facility
At March 31, 2016, the maturity of our senior debt and credit facilities, excluding any future elections to pay interest in kind, was as follows:
2016
$

2017 (1)
826,234

2018

2019
267,930

2020

2021 and thereafter

Total senior debt and credit facilities
1,094,164

Debt issuance costs
(12,807
)
Less: net discount
(138,147
)
Carrying amount of senior debt and credit facilities
$
943,210

(1) 
On April 7, 2016, we drew the 2021 Euro Term Loan, the proceeds of which, together with cash on hand, were applied toward the repayment of the 2017 Term Loan and the redemption and discharge of the 2017 PIK Notes. Also on April 7, 2016, we extended the maturity date of the 2018 Euro Term Loan to November 1, 2018 and extended 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. See Note 21, "Subsequent Events".
Schedule of Future Minimum Lease Payments for Capital Leases
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 March 31, 2016:
2016
$
973

2017
1,216

2018
947

2019
589

2020
86

2021 and thereafter

Total undiscounted payments
3,811

Less: amount representing interest
(134
)
Present value of net minimum lease payments
$
3,677