XML 44 R26.htm IDEA: XBRL DOCUMENT v3.19.2
Long Term Debt (Tables)
6 Months Ended
Jun. 30, 2019
Outstanding Debt And Other Long Term Obligations Tables [Abstract]  
Summary of Debt Instruments The following tables summarize the Company’s debt instruments as of June 30, 2019 and December 31, 2018:

 

 

June 30, 2019

 

 

 

Principal repayment obligation (1)

 

 

Unamortized DFC and discounts (2)

 

 

Unamortized premium

 

 

Carrying value

 

Credit Facility, secured, due January 2022

 

$

59,000

 

 

$

 

 

$

 

 

$

59,000

 

Term Loan, secured, due April 2024

 

 

973,247

 

 

 

(24,722

)

 

 

 

 

 

948,525

 

Second Lien Notes, secured, due July 2024

 

 

578,072

 

 

 

 

 

 

225,085

 

 

 

803,157

 

6.875% Notes, unsecured, due April 2022

 

 

150,439

 

 

 

(13,201

)

 

 

 

 

 

137,238

 

7.125% Notes, unsecured, due April 2025

 

 

225,000

 

 

 

(13,712

)

 

 

 

 

 

211,288

 

Total debt

 

$

1,985,758

 

 

$

(51,635

)

 

$

225,085

 

 

$

2,159,208

 

Less: Current maturities

 

 

(9,750

)

 

 

 

 

 

 

 

 

(9,750

)

Total long-term debt, net

 

$

1,976,008

 

 

$

(51,635

)

 

$

225,085

 

 

$

2,149,458

 

 

(1)

Includes PIK interest on the Term Loan and Second Lien Notes of $0.7 million and $6.0 million, respectively.

(2)

Deferred financing costs related to the Revolving Credit Facility are reported within Other assets on the condensed consolidated balance sheet, rather than as a reduction of the carrying amount of long-term debt.

 

 

 

December 31, 2018

 

 

 

Principal repayment obligation

 

 

Unamortized DFC and discounts (1)

 

 

Unamortized premium

 

 

Carrying value

 

Credit Facility, secured, due January 2022

 

$

104,000

 

 

$

 

 

$

 

 

$

104,000

 

Term Loan, secured, due April 2024

 

 

975,000

 

 

 

(26,874

)

 

 

 

 

 

948,126

 

Second Lien Notes, secured, due July 2024

 

 

545,000

 

 

 

 

 

 

228,096

 

 

 

773,096

 

6.875% Notes, unsecured, due April 2022

 

 

195,035

 

 

 

(15,168

)

 

 

 

 

 

179,867

 

7.125% Notes, unsecured, due April 2025

 

 

225,000

 

 

 

(14,608

)

 

 

 

 

 

210,392

 

Total debt

 

$

2,044,035

 

 

$

(56,650

)

 

$

228,096

 

 

$

2,215,481

 

Less: Current maturities

 

 

(7,313

)

 

 

 

 

 

 

 

 

(7,313

)

Total long-term debt, net

 

$

2,036,722

 

 

$

(56,650

)

 

$

228,096

 

 

$

2,208,168

 

 

(1)

Deferred financing costs related to the Revolving Credit Facility are reported within Other assets on the condensed consolidated balance sheet, rather than as a reduction of the carrying amount of long-term debt.