XML 36 R22.htm IDEA: XBRL DOCUMENT v3.7.0.1
Senior Debt (Details)
3 Months Ended 12 Months Ended
Mar. 31, 2017
USD ($)
Mar. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Senior Debt (Table Details) [Abstract]      
Senior credit facility, maximum amount $ 900,000,000 $ 900,000,000  
Term loan, maximum facility 225,000,000 225,000,000  
Revolving facility, maximum facility 675,000,000 675,000,000  
Initial Borrowing in Term Loans 225,000,000    
Initial Borrowing in Revolving Debt 100,000,000    
Mandatory Excess Cash Flow Pre-Payment 141,000,000   $ 27,000,000
Term loan, amount outstanding 50,300,000 50,300,000 191,800,000
Revolving facility, amount outstanding 70,000,000 70,000,000 0
Letters of credit, amount outstanding $ 91,100,000 91,100,000  
Commitment fee percentage 0.50%    
Senior credit facilities, additional amount allowed $ 250,000,000 250,000,000  
Line of Credit Facility, Current Borrowing Capacity $ 225,000,000 $ 225,000,000  
Financial Covenants Ratios (Table Details) [Abstract]      
Required consolidated total leverage ratio, maximum 4 4  
Actual consolidated total leverage ratio 4.25 4.25  
Required consolidated senior secured leverage ratio, maximum 2.5 2.5  
Actual consolidated senior secured leverage ratio 0.59 0.59  
Required consolidated fixed charge coverage ratio, minimum 1.50 1.50  
Actual consolidated fixed charge coverage ratio 1.37 1.37  
Covenants [Abstract]      
Covenants for senior credit facilities - amount available under restricted payment basket $ 20,000,000 $ 20,000,000  
Consolidated funded debt outstanding 629,900,000 629,900,000  
Consolidated EBITDA   148,100,000  
Outstanding indebtedness less cash in excess of 25,000,000 25,000,000  
Consolidated senior secured debt outstanding $ 87,100,000 87,100,000  
Adjusted consolidated EBITDA   375,100,000  
Consolidated fixed charges   $ 273,300,000  
Event of default-3rd party ownership % of our voting stock 35.00% 35.00%  
Event of default-not satisfied or bonded judgment in excess of $ 50,000,000 $ 50,000,000  
Maximum period allowed for pending judgment to satisfy or bond (in days) 30 30  
Unsecured line of credit, maximum facility $ 20,000,000 $ 20,000,000  
Unsecured line of credit, amount outstanding 0 0  
Maturities of Long-term Debt [Abstract]      
2017 1,687,000 1,687,000  
2018 2,250,000 2,250,000  
2019 72,250,000 72,250,000  
2020 2,250,000 2,250,000  
2021 41,813,000 41,813,000  
Thereafter 0 0  
Total senior debt 120,250,000 120,250,000  
Dividend declared [Member]      
Covenants [Abstract]      
Waiver restrictions 4,300,000 4,300,000  
Dividend paid [Member]      
Covenants [Abstract]      
Waiver restrictions 4,300,000 4,300,000  
Dividend annual limit [Member]      
Covenants [Abstract]      
Waiver restrictions $ 15,000,000 15,000,000  
Minimum [Member]      
Senior Debt (Table Details) [Abstract]      
Commitment fee percentage 0.30%    
Maximum [Member]      
Senior Debt (Table Details) [Abstract]      
Commitment fee percentage 0.50%    
Prime Rate [Member]      
Senior Debt (Table Details) [Abstract]      
Description of variable rate basis prime    
Eurodollar [Member]      
Senior Debt (Table Details) [Abstract]      
Description of variable rate basis Eurodollar rate    
Line of Credit [Member]      
Senior Debt (Table Details) [Abstract]      
Maturity date Aug. 21, 2017    
Covenants [Abstract]      
Unsecured line of credit, amount outstanding $ 0 0  
Maturities of Long-term Debt [Abstract]      
2017 0 0  
2018 0 0  
2019 0 0  
2020 0 0  
2021 0 0  
Thereafter $ 0 0  
Revolving Credit Facility [Member]      
Senior Debt (Table Details) [Abstract]      
Maturity date Mar. 19, 2019    
Revolving facility, amount outstanding $ 70,000,000 70,000,000  
Unamortized Debt Issuance Expense 4,700,000 4,700,000 $ 5,100,000
Maturities of Long-term Debt [Abstract]      
2017 0 0  
2018 0 0  
2019 70,000,000 70,000,000  
2020 0 0  
2021 0 0  
Thereafter $ 0 $ 0  
Revolving Credit Facility [Member] | Prime Rate [Member]      
Senior Debt (Table Details) [Abstract]      
Margin on Prime Rate, actual 1.75% 1.75%  
Revolving Credit Facility [Member] | Prime Rate [Member] | Minimum [Member]      
Senior Debt (Table Details) [Abstract]      
Basis margin on variable rate 0.50%    
Revolving Credit Facility [Member] | Prime Rate [Member] | Maximum [Member]      
Senior Debt (Table Details) [Abstract]      
Basis margin on variable rate 1.75%    
Revolving Credit Facility [Member] | Eurodollar [Member]      
Senior Debt (Table Details) [Abstract]      
Margin on Eurodollar rate, actual 2.75% 2.75%  
Revolving Credit Facility [Member] | Eurodollar [Member] | Minimum [Member]      
Senior Debt (Table Details) [Abstract]      
Basis margin on variable rate 1.50%    
Revolving Credit Facility [Member] | Eurodollar [Member] | Maximum [Member]      
Senior Debt (Table Details) [Abstract]      
Basis margin on variable rate 2.75%    
Term Loan [Member]      
Senior Debt (Table Details) [Abstract]      
Maturity date Mar. 19, 2021    
Term Loan, Periodic Payment, Principal $ 562,500    
Term loan, amount outstanding $ 50,250,000 $ 50,250,000  
Margin on Eurodollar rate, actual 3.00% 3.00%  
Margin on Prime Rate, actual 2.00% 2.00%  
Maturities of Long-term Debt [Abstract]      
2017 $ 1,687,000 $ 1,687,000  
2018 2,250,000 2,250,000  
2019 2,250,000 2,250,000  
2020 2,250,000 2,250,000  
2021 41,813,000 41,813,000  
Thereafter $ 0 $ 0