XML 57 R35.htm IDEA: XBRL DOCUMENT v3.8.0.1
LONG-TERM DEBT AND OTHER FINANCING ARRANGEMENTS (Tables)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Schedule of Debt
 
December 31, 2017

 
December 31, 2016

Long-term debt
$
1,079,187

 
$
999,209

Other credit facilities and capital leases
9,487

 
3,427

Total long-term debt and other financing arrangements
1,088,674

 
1,002,636

Less: current maturities
(2,960
)
 
(1,228
)
Total non-current long-term debt and other financing arrangements
$
1,085,714

 
$
1,001,408

Schedule of Long-term Debt Instruments
Total long-term debt and credit facilities comprised the following at December 31, 2017:
 
Principal Amount of Liability Component

 
Debt Issuance Costs (1)

 
Net Carrying Amount

2018 Euro Term Loan
$
240,819

 
$
(274
)
 
$
240,545

2019 Euro Term Loan
282,238

 
(367
)
 
281,871

2021 Euro Term Loan
562,232

 
(5,461
)
 
556,771

2021 Revolving Credit Facility

 

 

Total long-term debt and credit facilities
$
1,085,289

 
$
(6,102
)
 
$
1,079,187


(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 consolidated balance sheet and are being amortized on a straight-line basis over the life of the 2021 Revolving Credit Facility.
Schedule of Senior Debt [Table Text Block]
Our long-term debt comprised the following at December 31, 2017 and December 31, 2016:
 
Carrying Amount
 
Fair Value
 
December 31, 2017

 
December 31, 2016

 
December 31, 2017

 
December 31, 2016

2018 Euro Term Loan
$
240,545

 
$
263,734

 
$
236,337

 
$
233,297

2019 Euro Term Loan
281,871

 
247,594

 
268,858

 
203,314

2021 Euro Term Loan
556,771

 
487,881

 
510,882

 
369,738

 
$
1,079,187

 
$
999,209

 
$
1,016,077

 
$
806,349

Schedule of Guarantor Obligations [Table Text Block]
We pay Guarantee Fees to Time Warner based on the amounts outstanding on the Euro Term Loans calculated on a per annum basis and on our consolidated net leverage (as defined in the Reimbursement Agreement) as shown in the table below:
Consolidated Net Leverage
Cash Rate (1)

 
PIK Fee Rate

 
Total Rate (2)

7.0x
 
 
 
5.00
%
 
3.50
%
 
8.50
%
<
7.0x
-
6.0x
 
5.00
%
 
2.25
%
 
7.25
%
<
6.0x
-
5.0x
 
5.00
%
 
1.00
%
 
6.00
%
<
5.0x
 
 
 
5.00
%
 
%
 
5.00
%

(1) 
Includes cash paid for interest for the Euro Term Loans and the related customary hedging arrangements.
(2) 
If we reduce our long-term debt to less than EUR 815.0 million, subject to certain adjustments in respect of specified debt repayments, prior to September 30, 2018, a 50 basis point reduction in the all-in rate would be applied.
Schedule of Interest Rate Summary [Table Text Block]
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
%
 
0.14
%
 
4.36
%
 
6.00
%
2019 Euro Term Loan
1.50
%
 
0.31
%
 
4.19
%
 
6.00
%
2021 Euro Term Loan
1.50
%
 
0.28
%
 
4.22
%
 
6.00
%
2021 Revolving Credit Facility (1)
8.69
%
(2) 

 

 
8.69
%

(1) 
As at December 31, 2017, the 2021 Revolving Credit Facility was undrawn.
(2) 
Based on the three month LIBOR of 1.69% as at December 31, 2017.
Credit Facilities And Capital Lease Obligations
Other credit facilities and capital lease obligations comprised the following at December 31, 2017 and December 31, 2016:
 
December 31, 2017

 
December 31, 2016

Credit facilities (1) – (3)
$

 
$

Capital leases
9,487

 
3,427

Total credit facilities and capital leases
9,487

 
3,427

Less: current maturities
(2,960
)
 
(1,228
)
Total non-current credit facilities and capital leases
$
6,527

 
$
2,199


(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 throughout 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 December 31, 2017, we had deposits of US$ 12.4 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, 2016, we had deposits of US$ 16.4 million in and no drawings on the BMG cash pool.
(2) 
As at December 31, 2017, there were CZK 127.2 million (approximately US$ 6.0 million) of receivables factored on a non-recourse basis under a CZK 575.0 million (approximately US$ 27.0 million) factoring framework agreement with Factoring Ceska Sporitelna (“FCS”) that were derecognized from the consolidated balance sheet. Under this facility, up to CZK 575.0 million (approximately US$ 27.0 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 0.19% of any factored receivable and bears interest at one-month PRIBOR plus 0.95% per annum for the period that receivables are factored and outstanding.
(3) 
As at December 31, 2017 there were RON 99.8 million (approximately US$ 25.6 million) of receivables factored under a factoring framework agreement with Global Funds IFN S.A that were derecognized from the consolidated balance sheet. 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.
Maturity Of Senior Debt And Credit Facility
up
At December 31, 2017, the maturity of our long-term and credit facilities was as follows:
2018 (1)
$
240,819

2019
282,238

2020

2021
562,232

2022

2023 and thereafter

Total long-debt and credit facilities
1,085,289

Debt issuance costs
(6,102
)
Carrying amount of long-debt and credit facilities
$
1,079,187

Schedule of Future Minimum Lease Payments for Capital Leases
Capital Lease Commitments
We lease certain of our office and broadcast facilities as well as machinery and equipment under various leasing arrangements. 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 December 31, 2017:
2018
$
3,238

2019
2,828

2020
2,516

2021
1,294

2022
2

2023 and thereafter

Total undiscounted payments
9,878

Less: amount representing interest
(391
)
Present value of net minimum lease payments
$
9,487