XML 66 R52.htm IDEA: XBRL DOCUMENT v3.5.0.2
LONG-TERM DEBT AND OTHER FINANCING ARRANGEMENTS Senior Debt (Details)
€ in Millions, RON in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2016
USD ($)
Sep. 30, 2015
USD ($)
Jan. 01, 2018
USD ($)
Sep. 30, 2016
EUR (€)
Sep. 30, 2016
RON
Apr. 07, 2016
USD ($)
Apr. 07, 2016
EUR (€)
Dec. 31, 2015
USD ($)
Debt Instrument [Line Items]                    
Carrying Amount $ 1,057,442,000   $ 1,057,442,000             $ 906,028,000
Noncontrolling Interest, Ownership Percentage by Parent 100.00%   100.00%     100.00% 100.00%      
Long-term Line of Credit $ 0 [1],[2],[3]   $ 0 [1],[2],[3]             0
Unamortized Debt Issuance Expense 8,362,000   8,362,000              
Interest Expense, Debt 26,139,000 $ 28,561,000 85,692,000 $ 84,251,000            
Deferred Finance Costs, Noncurrent, Net (16,866,000)   (16,866,000)             (27,060,000)
2017 Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Interest Rate, Stated Percentage [4]               15.00% 15.00%  
Carrying Amount 0   0             $ 27,592,000
Debt Instrument, Face Amount               $ 38,200,000    
2021 Revolving Credit Facility [Member]                    
Debt Instrument [Line Items]                    
Line of Credit Facility, Maximum Borrowing Capacity $ 115,000,000   $ 115,000,000              
Debt Instrument, Interest Rate, Stated Percentage [5] 10.00%   10.00%     10.00% 10.00%      
Debt Instrument, Interest Rate, All-In Rate [5] 10.00%   10.00%     10.00% 10.00%      
Deferred Finance Costs, Noncurrent, Net $ 0   $ 0              
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%  
Carrying Amount $ 0   $ 0             $ 359,789,000
Debt Instrument, Face Amount               $ 502,500,000    
2017 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Face Amount | €           € 250.8        
2018 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Interest Rate, Stated Percentage 1.50%   1.50%     1.50% 1.50%      
Debt Instrument, Interest Rate, All-In Rate [4],[6] 8.50%   8.50%     8.50% 8.50%      
Carrying Amount $ 279,154,000   $ 279,154,000             272,189,000
Debt Instrument, Face Amount 279,918,000   $ 279,918,000              
Financial Covenant, Net Leverage     5              
Long-term Debt, Fair Value 236,191,000   $ 236,191,000             273,046,000
Deferred Finance Costs, Noncurrent, Net [7] $ (764,000)   $ (764,000)              
2019 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Interest Rate, Stated Percentage 1.50%   1.50%     1.50% 1.50%      
Debt Instrument, Interest Rate, All-In Rate 8.50%   8.50%     8.50% 8.50%      
Carrying Amount $ 262,113,000   $ 262,113,000             246,458,000
Debt Instrument, Face Amount 262,658,000   262,658,000     € 235.3        
Long-term Debt, Fair Value 204,219,000   204,219,000             256,210,000
Deferred Finance Costs, Noncurrent, Net [7] $ (545,000)   $ (545,000)              
2021 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Interest Rate, Stated Percentage 1.50%   1.50%     1.50% 1.50%      
Debt Instrument, Interest Rate, All-In Rate [6] 10.00%   10.00%     10.00% 10.00%      
Carrying Amount $ 516,175,000   $ 516,175,000             $ 0
Debt Instrument, Face Amount 523,228,000   $ 523,228,000         $ 534,000,000 € 468.8  
Financial Covenant, Net Leverage     5              
Long-term Debt, Fair Value 366,104,000   $ 366,104,000              
Deferred Finance Costs, Noncurrent, Net [7] (7,053,000)   (7,053,000)              
Guarantee Fee [Member]                    
Debt Instrument [Line Items]                    
Interest Expense, Debt 20,400,000 $ 4,800,000 49,300,000 $ 14,400,000            
Senior Debt and Credit Facilities [Member]                    
Debt Instrument [Line Items]                    
Carrying Amount 1,057,442,000   1,057,442,000              
Debt Instrument, Face Amount 1,065,804,000   1,065,804,000              
Deferred Finance Costs, Noncurrent, Net [7] $ (8,362,000)   $ (8,362,000)              
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% 1.00%      
Basis spread on variable rate (in percent)     9.00%              
Minimum Required Cash Portion [Member] | 2021 Revolving Credit Facility [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Interest Rate, Stated Percentage 5.00%   5.00%     5.00% 5.00%      
Minimum Required Cash Portion [Member] | 2021 Euro Term Loan [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Interest Rate, All-In Rate 5.00%   5.00%     5.00% 5.00%      
CME NV and CME BV [Member]                    
Debt Instrument [Line Items]                    
Outstanding Shares Pledged, Percentage 100.00%   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% 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% 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% 10.50%      
Financial Covenant, Net Leverage     8              
Global Funds IFN S.A. [Member] | Pro TV [Member]                    
Debt Instrument [Line Items]                    
Basis spread on variable rate (in percent)     6.00%              
Long-term Line of Credit $ 21,000,000   $ 21,000,000       RON 83.8      
Subsequent Event [Member] | 2021 Revolving Credit Facility [Member]                    
Debt Instrument [Line Items]                    
Line of Credit Facility, Maximum Borrowing Capacity         $ 50,000,000.0          
[1] 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.
[2] As at September 30, 2016, there were RON 83.8 million (approximately US$ 21.0 million) of receivables factored under a 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 from the date the receivables are factored to the due date of the factored receivable.As at September 30, 2016, there were no receivables factored under a RON 20.0 million (approximately US$ 5.0 million) factoring framework agreement with UniCredit Bank S.A. Under this facility, receivables from certain customers in Romania may be factored on a non-recourse basis. The facility has a factoring fee of 0.3% of any factored receivable and bears interest at 2.3% per annum from the date the receivables are factored to the earlier of the date the factored receivable is collected or 210 days from the factored receivable's due date.
[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 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.
[4] (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%.
[5] (3) As at September 30, 2016, the aggregate principal amount available under the 2021 Revolving Credit Facility was undrawn.
[6] (2) As at September 30, 2016. With effect from October 27, 2016 the guarantee fee rate and the all-in borrowing rate will decrease to 7.22% and 9.00%, respectively.
[7] (1) Debt issuance costs related to the 2018 Euro Term Loan, 2019 Euro Term Loan and 2021 Euro Term Loan are being amortized on a straight-line basis, which approximates the effective interest method, over the life of the respective instruments. Debt issuance costs related to the 2021 Revolving Credit Facility are classified as non-current assets in our condensed consolidated balance sheet and are being amortized on a straight-line basis over the life of the 2021 Revolving Credit Facility.