XML 70 R53.htm IDEA: XBRL DOCUMENT v3.6.0.2
Senior Debt (Details)
3 Months Ended 12 Months Ended
Mar. 31, 2016
USD ($)
Mar. 31, 2015
USD ($)
Dec. 31, 2016
USD ($)
Oct. 04, 2016
USD ($)
Sep. 30, 2016
Dec. 31, 2015
USD ($)
Debt Instrument [Line Items]            
Senior Credit Facility Maximum Amount     $ 900,000,000      
Mandatory Excess Cash Flow Pre-Payment $ 27,000,000          
Term loan, maximum facility     225,000,000      
Revolving facility, maximum facility     675,000,000      
Senior credit facilities, maximum facility     900,000,000     $ 900,000,000
Senior credit facilities, amount outstanding     191,813,000     411,063,000
Senior credit facilities, amount available     584,304,000     390,300,000
Debt facilities, maximum facility     920,000,000     920,000,000
Debt facilities, amount outstanding     191,813,000     425,633,000
Debt facilities, amount available     604,304,000     395,730,000
Unamortized Debt Issuance Expense     (5,066,000) $ (1,000,000)   (5,985,000)
Letters of credit, amount outstanding     $ 90,700,000     94,700,000
Line of Credit Facility, Interest Rate Description     Borrowings under the Revolving Facility bear interest at varying rates      
Commitment fee percentage     0.45%      
Senior Credit Facilities, Additional Amount Allowed     $ 250,000,000      
Debt Instrument, Covenant, Total Leverage Ratio Maximum, Ability to Repurchase Stock, Notes, or Pay Dividends     2.5      
Debt Instrument, Covenant, Total Leverage Ratio Maximum, Ability to Repurchase Stock, Notes, or Pay Dividends, Dividend Exception Amount     $ 20,000,000      
Schedule Maturity Dates (Table Details) [Abstract]            
2017     2,250,000      
2018     2,250,000      
2019     2,250,000      
2020     2,250,000      
2021     182,813,000      
Thereafter     0      
Long-term Debt     191,813,000      
Senior debt, net     $ 186,747,000     419,648,000
Initial Borrowing in Term Loans   $ 225,000,000        
Initial Borrowing in Revolving Debt   $ 100,000,000        
Term Loan, Frequency of Periodic Payment     quarterly      
Term Loan, Periodic Payment, Principal     $ 562,500      
Event of default - 3rd party ownership % of our voting stock     35.00%      
Event of default - judgment not satisfied or bonded pending appeal     $ 50,000,000      
Event of default - maximum period allowed for pending judgment         30  
Financial Covenants Ratios (Table Details) [Abstract]            
Required consolidated leverage ratio, maximum     4.00   4.25  
Actual consolidated leverage ratio     3.58      
Required Consolidated Senior Secured Leverage Ratio, Maximum     2.50   2.75  
Actual Consolidated Senior Secured Leverage Ratio     0.65      
Required Consolidated Fixed Charge Coverage Ratio, Minimum     1.50      
Actual fixed charge coverage ratio     1.50      
Covenants [Abstract]            
Consolidated funded debt outstanding     $ 664,200,000      
Consolidated EBITDA     185,500,000      
Covenant limitation incur additional debt in excess of     25,000,000      
Consolidated senior secured debt outstanding     121,400,000      
Adjusted Consolidated EBITDA     416,700,000      
Consolidated fixed charges     $ 277,900,000      
Minimum [Member]            
Debt Instrument [Line Items]            
Commitment fee percentage     0.30%      
Maximum [Member]            
Debt Instrument [Line Items]            
Commitment fee percentage     0.50%      
Eurodollar Rate [Member]            
Debt Instrument [Line Items]            
Description of variable rate basis     Eurodollar      
Eurodollar Rate [Member] | Minimum [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate     1.50%      
Eurodollar Rate [Member] | Maximum [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate     2.75%      
Prime Rate [Member]            
Debt Instrument [Line Items]            
Description of variable rate basis     prime      
Prime Rate [Member] | Minimum [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate     0.50%      
Prime Rate [Member] | Maximum [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate     1.75%      
Term Loan [Member]            
Debt Instrument [Line Items]            
Maturity date     Mar. 19, 2021      
Term loan, maximum facility     $ 225,000,000     225,000,000
Term loan, amount outstanding     191,813,000     221,063,000
Term loan, amount available     $ 0     0
Margin on Eurodollar rate, actual     3.00%      
Margin on ABR rate, actual     2.00%      
Schedule Maturity Dates (Table Details) [Abstract]            
2017     $ 2,250,000      
2018     2,250,000      
2019     2,250,000      
2020     2,250,000      
2021     182,813,000      
Thereafter     0      
Long-term Debt     $ 191,813,000      
Revolving Facility [Member]            
Debt Instrument [Line Items]            
Maturity date     Mar. 19, 2019      
Revolving facility, maximum facility     $ 675,000,000     675,000,000
Revolving facility, amount outstanding     0     190,000,000
Revolving facility, amount available     $ 584,304,000     390,300,000
Margin on Eurodollar rate, actual     2.25%      
Margin on ABR rate, actual     1.25%      
Schedule Maturity Dates (Table Details) [Abstract]            
2017     $ 0      
2018     0      
2019     0      
2020     0      
2021     0      
Thereafter     0      
Long-term Debt     $ 0      
Line of Credit [Member]            
Debt Instrument [Line Items]            
Maturity date     Aug. 21, 2017      
Revolving facility, maximum facility     $ 20,000,000     20,000,000
Revolving facility, amount outstanding     0     14,570,000
Revolving facility, amount available     20,000,000     $ 5,430,000
Schedule Maturity Dates (Table Details) [Abstract]            
2017     0      
2018     0      
2019     0      
2020     0      
2021     0      
Thereafter     0      
Long-term Debt     $ 0      
Line of Credit [Member] | Minimum [Member]            
Debt Instrument [Line Items]            
Interest rate of senior notes     2.00%