XML 68 R53.htm IDEA: XBRL DOCUMENT v3.4.0.3
LONG-TERM DEBT AND OTHER FINANCING ARRANGEMENTS Senior Debt (Details)
€ in Thousands, RON in Millions
3 Months Ended
Mar. 31, 2016
USD ($)
Mar. 31, 2015
USD ($)
Jan. 01, 2018
USD ($)
Apr. 07, 2016
USD ($)
Mar. 31, 2016
EUR (€)
Mar. 31, 2016
RON
Dec. 31, 2015
USD ($)
Debt Instrument [Line Items]              
Carrying Amount $ 943,210,000           $ 906,028,000
Long-term Line of Credit 0           0 [1],[2],[3]
Unamortized Debt Issuance Expense 12,807,000            
Interest Expense, Debt $ 32,652,000 $ 27,618,000          
2017 Term Loan [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Interest Rate, Stated Percentage [4] 15.00%       15.00% 15.00%  
Carrying Amount $ 28,453,000 [5]           $ 27,592,000
Debt Instrument, Face Amount [5] 38,194,000            
2021 Revolving Credit Facility [Member]              
Debt Instrument [Line Items]              
Line of Credit Facility, Maximum Borrowing Capacity $ 115,000,000            
2015 Convertible Notes [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Interest Rate, Stated Percentage             5.00%
2017 PIK Notes [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Interest Rate, Stated Percentage [4] 15.00%       15.00% 15.00%  
Carrying Amount $ 371,178,000 [6]           $ 359,789,000
Debt Instrument, Face Amount [6] $ 502,504,000            
2017 Euro Term Loan [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Face Amount | €         € 250,800    
2018 Euro Term Loan [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Interest Rate, Stated Percentage [7] 1.50%       1.50% 1.50%  
Debt Instrument, Interest Rate, All-In Rate [7] 8.50%       8.50% 8.50%  
Carrying Amount $ 284,794,000           272,189,000
Debt Instrument, Face Amount $ 285,536,000            
Financial Covenant, Net Leverage 5            
2019 Euro Term Loan [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Interest Rate, Stated Percentage 1.50%       1.50% 1.50%  
Debt Instrument, Interest Rate, All-In Rate 8.50%       8.50% 8.50%  
Carrying Amount $ 258,785,000           $ 246,458,000
Debt Instrument, Face Amount $ 267,930,000       € 235,335    
2021 Euro Term Loan [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Interest Rate, Stated Percentage [8] 1.50%       1.50% 1.50%  
Debt Instrument, Interest Rate, All-In Rate [8] 10.50%       10.50% 10.50%  
Debt Instrument, Face Amount $ 533,700,000       € 468,800    
Financial Covenant, Net Leverage 5            
Guarantee Fee [Member]              
Debt Instrument [Line Items]              
Interest Expense, Debt $ 9,100,000 $ 4,800,000          
Senior Debt and Credit Facilities [Member]              
Debt Instrument [Line Items]              
Carrying Amount 943,210,000            
Debt Instrument, Face Amount $ 1,094,164,000            
Alternative Base Rate [Member] | 2021 Revolving Credit Facility [Member]              
Debt Instrument [Line Items]              
Basis spread on variable rate (in percent) 8.00%            
Base Rate [Member] | 2021 Revolving Credit Facility [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Interest Rate, Stated Percentage 1.00%       1.00% 1.00%  
Basis spread on variable rate (in percent) 9.00%            
CME NV and CME BV [Member]              
Debt Instrument [Line Items]              
Outstanding Shares Pledged, Percentage 100.00%       100.00% 100.00%  
CME NV and CME BV [Member] | 2021 Revolving Credit Facility [Member]              
Debt Instrument [Line Items]              
Outstanding Shares Pledged, Percentage             100.00%
Minimum [Member]              
Debt Instrument [Line Items]              
Basis spread on variable rate (in percent) 1.07%            
Minimum [Member] | 2021 Revolving Credit Facility [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Interest Rate, Stated Percentage 7.00%       7.00% 7.00%  
Financial Covenant, Net Leverage 5            
Minimum [Member] | 2021 Euro Term Loan [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Interest Rate, All-In Rate 7.00%       7.00% 7.00%  
Financial Covenant, Net Leverage 5            
Maximum [Member]              
Debt Instrument [Line Items]              
Basis spread on variable rate (in percent) 1.90%            
Financial Covenant, Net Leverage 7            
Maximum [Member] | 2021 Revolving Credit Facility [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Interest Rate, Stated Percentage 10.00%       10.00% 10.00% 10.00%
Financial Covenant, Net Leverage 7            
Maximum [Member] | 2021 Euro Term Loan [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Interest Rate, All-In Rate 10.50%       10.50% 10.50%  
Financial Covenant, Net Leverage 8            
Global Funds IFN S.A. [Member] | Pro TV [Member]              
Debt Instrument [Line Items]              
Line of Credit Facility, Maximum Borrowing Capacity $ 19,100,000         RON 75.0  
Basis spread on variable rate (in percent) 6.00%            
Long-term Line of Credit $ 6,400,000         RON 25.1  
Subsequent Event [Member] | 2021 Revolving Credit Facility [Member]              
Debt Instrument [Line Items]              
Line of Credit Facility, Maximum Borrowing Capacity     $ 50,000,000.0        
Subsequent Event [Member] | 2021 Euro Term Loan [Member]              
Debt Instrument [Line Items]              
Debt Instrument, Face Amount       $ 533,400,000      
[1] 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.
[2] As at March 31, 2016 there were RON 25.1 million (approximately US$ 6.4 million) of receivables factored under a RON 75.0 million (approximately US$ 19.1 million) factoring framework agreement with Global Funds IFN S.A. entered into in the first quarter of 2016. Under this facility, receivables from certain customers in Romania may be factored on a non-recourse basis. The facility has a factoring fee of 4.0% of any factored receivable and bears interest at 6.0% per annum for the period that receivables are factored and outstanding.
[3] 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.
[4] 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.
[5] (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".
[6] 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".
[7] (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%.
[8] 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.