XML 50 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2015
Long-Term Debt [Abstract]  
Schedule of long-term debt instruments
Long-term debt consists of the following:

  
December 31, 2015
  
December 31, 2014
 
     
Credit facility
 
$
190,000
  
$
200,000
 
Exchangeable unsecured notes, due 2102
  
38,642
   
38,642
 
Convertible senior debentures, due 2040
  
106,011
   
103,841
 
Convertible senior debentures, due 2041
  
54,424
   
53,249
 
Convertible senior debentures, due 2042
  
60,320
   
59,190
 
Deferred financing costs
  
(12,659
)
  
(10,867
)
   
436,738
   
444,055
 
Less current portion
  
-
   
-
 
 
 
$
436,738
  
$
444,055
 

Key terms of the convertible debentures
The following table summarizes some key facts and terms regarding the three series of outstanding convertible senior debentures following the adjustment made to the conversion rate of the debentures on the ex-dividend date of the December 22, 2015 dividend payment:

  
Due 2040
  
Due 2041
  
Due 2042
 
       
Issuance date
 
November 9, 2010
  
May 13, 2011
  
May 31, 2012
 
Maturity date
 
November 15, 2040
  
May 15, 2041
  
June 1, 2042
 
Principal amount
 
$
275,000
  
$
150,000
  
$
150,000
 
Cash coupon rate (per annum)
  
2.25
%
  
2.25
%
  
2.25
%
Nonconvertible debt borrowing rate at issuance (per annum)
  
8.00
%
  
8.375
%
  
7.50
%
Conversion rate effective December 1, 2015 (per $1 principal amount)
  
74.7087
   
54.5185
   
87.8395
 
Effective conversion price effective December 1, 2015 (per share)
 
$
13.39
  
$
18.34
  
$
11.38
 
130% of the conversion price (per share)
 
$
17.41
  
$
23.84
  
$
14.79
 
Call date
 
November 20, 2020
  
May 20, 2021
  
June 7, 2022
 

Liability and equity components of the convertible debentures
The carrying values of the liability and equity components of the convertible debentures are reflected in the Company's consolidated balance sheets as follows:

 
 
Principal amount of the debentures
  
Unamortized discount
  
Embedded derivative
  
Carrying value of liability component
  
Equity component - net carrying value
 
           
December 31, 2015
          
Due 2040
 
$
275,000
   
(169,565
)
  
576
  
$
106,011
  
$
110,094
 
Due 2041
 
$
150,000
   
(96,014
)
  
438
  
$
54,424
  
$
62,246
 
Due 2042
 
$
150,000
   
(89,982
)
  
302
  
$
60,320
  
$
57,874
 
Total
 
$
575,000
  
$
(355,561
)
 
$
1,316
  
$
220,755
  
$
230,214
 
                     
December 31, 2014
                    
Due 2040
 
$
275,000
   
(171,685
)
  
526
  
$
103,841
  
$
110,094
 
Due 2041
 
$
150,000
   
(97,092
)
  
341
  
$
53,249
  
$
62,246
 
Due 2042
 
$
150,000
   
(91,048
)
  
238
  
$
59,190
  
$
57,874
 
Total
 
$
575,000
  
$
(359,825
)
 
$
1,105
  
$
216,280
  
$
230,214
 

Schedule of Interest Expense on Convertible Debt [Table Text Block]
Interest expense related to the debentures is reflected on the consolidated statements of operations for the years ended December 31:

 
 
 
Contractual coupon interest
  
Non-cash amortization of debt discount
  
Non-cash amortization of deferred financing costs
  
Non-cash change in value of derivative liability
  
Total interest expense related to the debentures
 
           
2015
          
Due 2040
 
$
6,188
   
2,120
   
88
   
50
  
$
8,446
 
Due 2041
 
$
3,375
   
1,078
   
47
   
97
  
$
4,597
 
Due 2042
 
$
3,375
   
1,066
   
54
   
64
  
$
4,559
 
Total
 
$
12,938
  
$
4,264
  
$
189
  
$
211
  
$
17,602
 
                     
2014
                    
Due 2040
 
$
6,188
   
1,960
   
88
   
35
  
$
8,271
 
Due 2041
 
$
3,375
   
993
   
47
   
(8
)
 
$
4,407
 
Due 2042
 
$
3,375
   
990
   
54
   
41
  
$
4,460
 
Total
 
$
12,938
  
$
3,943
  
$
189
  
$
68
  
$
17,138
 
                     
2013
                    
Due 2040
 
$
6,188
   
1,811
   
88
   
(131
)
 
$
7,956
 
Due 2041
 
$
3,375
   
915
   
47
   
(50
)
 
$
4,287
 
Due 2042
 
$
3,375
   
920
   
54
   
(85
)
 
$
4,264
 
Total
 
$
12,938
  
$
3,646
  
$
189
  
$
(266
)
 
$
16,507
 

Aggregate annual maturities of long-term debt
Other Borrowings Information
Aggregate annual maturities of long-term debt, based on the terms stated in the respective agreements, are as follows:
2016
 
$
-
 
2017
  
-
 
2018
  
-
 
2019
  
-
 
2020
  
190,000
 
Thereafter
  
613,642