XML 44 R30.htm IDEA: XBRL DOCUMENT v3.5.0.2
LONG-TERM DEBT AND OTHER FINANCING ARRANGEMENTS (Tables)
9 Months Ended
Sep. 30, 2016
Debt Disclosure [Abstract]  
Schedule of Debt
Summary
 
September 30, 2016

 
December 31, 2015

Long-term debt
$
1,057,442

 
$
906,028

Other credit facilities and capital leases
3,486

 
3,648

Total long-term debt and other financing arrangements
1,060,928

 
909,676

Less: current maturities
(1,258
)
 
(1,155
)
Total non-current long-term debt and other financing arrangements
$
1,059,670

 
$
908,521

Schedule of Long-term Debt Instruments
Total long-term debt and credit facilities comprised the following at September 30, 2016:
 
Principal Amount of Liability Component

 
Debt Issuance Costs (1)

 
Net Carrying Amount

2018 Euro Term Loan
$
279,918

 
$
(764
)
 
$
279,154

2019 Euro Term Loan
262,658

 
(545
)
 
262,113

2021 Euro Term Loan
523,228

 
(7,053
)
 
516,175

2021 Revolving Credit Facility

 

 

Total long-term debt and credit facilities
$
1,065,804

 
$
(8,362
)
 
$
1,057,442


(1) 
Schedule of Senior Debt
Long-term Debt
Our long-term debt comprised the following at September 30, 2016 and December 31, 2015:
 
Carrying Amount
 
September 30, 2016

 
December 31, 2015

2017 PIK Notes
$

 
$
359,789

2017 Term Loan

 
27,592

2018 Euro Term Loan
279,154

 
272,189

2019 Euro Term Loan
262,113

 
246,458

2021 Euro Term Loan
516,175

 

 
$
1,057,442

 
$
906,028

Schedule of Interest Rate Summary
Interest Rate Summary
 
Base Rate

 
Rate Fixed Pursuant to Interest Rate Hedges

 
Guarantee Fee Rate

 
All-in Borrowing Rate

 
2018 Euro Term Loan
1.50
%
 
0.21
%
(1) 
6.79
%
 
8.50
%
 
2019 Euro Term Loan
1.50
%
 
0.31
%
 
6.69
%
 
8.50
%
 
2021 Euro Term Loan
1.50
%
 
0.28
%
 
8.22
%
(2) 
10.00
%
(2) 
2021 Revolving Credit Facility (3)
10.00
%
 

 

 
10.00
%
 
(1) 
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 the all-in borrowing rate remains 8.50%.
Credit Facilities And Capital Lease Obligations
Other credit facilities and capital lease obligations comprised the following at September 30, 2016 and December 31, 2015:
 
September 30, 2016

 
December 31, 2015

Credit facilities (1) – (3)
$

 
$

Capital leases
3,486

 
3,648

Total credit facilities and capital leases
3,486

 
3,648

Less: current maturities
(1,258
)
 
(1,155
)
Total non-current credit facilities and capital leases
$
2,228

 
$
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 September 30, 2016, we had deposits of US$ 28.7 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 September 30, 2016 and December 31, 2015, there were no drawings outstanding under a CZK 800.0 million (approximately US$ 33.0 million) factoring framework agreement with Factoring Ceska Sporitelna (“FCS”). Under this facility, up to CZK 800.0 million (approximately US$ 33.0 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 September 30, 2016, the maturity of our long-term debt and credit facilities, excluding any future elections to pay interest in kind, was as follows:
2016
$

2017

2018
279,918

2019
262,658

2020

2021 and thereafter
523,228

Total long-term debt and credit facilities
1,065,804

Debt issuance costs
(8,362
)
Carrying amount of long-term debt and credit facilities
$
1,057,442


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 September 30, 2016:
2016
$
353

2017
1,304

2018
1,034

2019
699

2020
196

2021 and thereafter
6

Total undiscounted payments
3,592

Less: amount representing interest
(106
)
Present value of net minimum lease payments
$
3,486