XML 42 R32.htm IDEA: XBRL DOCUMENT v3.19.2
FINANCING ARRANGEMENTS (Tables)
3 Months Ended
May 31, 2019
Debt Disclosure [Abstract]  
Schedule of Balances Attributable to Financing Arrangements

Balances attributable to our financing arrangements consist of the following (in thousands):

 

 

 

May 31,

 

 

February 28,

 

 

 

2019

 

 

2019

 

2020 Convertible Notes

 

$

116,706

 

 

$

115,249

 

2025 Convertible Notes

 

 

162,839

 

 

 

160,656

 

Due to factors

 

 

18,826

 

 

 

-

 

 

 

 

298,371

 

 

 

275,905

 

Less: Current portion

 

 

123,479

 

 

 

-

 

Long-term debt, net of current portion

 

$

174,892

 

 

$

275,905

 

Summary of Liability and Equity Components of Notes, Issuance Costs and Applicable Assumptions Used for Calculation

The table below summarizes the liability and equity components of the Notes, the issuance costs and the applicable assumptions used for the calculation (in millions except initial conversion rate and per share amounts):

 

 

 

2020 Convertible Notes

 

 

2025 Convertible Notes

 

Initial conversion rate (shares per $1,000 principal amount)

 

 

36.2398

 

 

 

32.5256

 

Initial conversion price per share

 

$

27.5940

 

 

$

30.7450

 

 

 

 

 

 

 

 

 

 

Fair value of liability component upon issuance

 

$

138.9

 

 

$

160.8

 

Discount Rate

 

 

6.20

%

 

 

7.56

%

Fair value measurement level

 

Level 3

 

 

Level 3

 

Fair value of embedded equity component upon issuance

 

$

33.6

 

 

$

69.2

 

Deferred tax asset effect

 

$

16.0

 

 

$

17.3

 

 

 

 

 

 

 

 

 

 

Total issuance cost

 

$

4.3

 

 

$

7.3

 

Equity component

 

$

1.0

 

 

$

2.2

 

Deferred tax asset effect

 

$

0.4

 

 

$

0.5

 

 

 

 

 

 

 

 

 

 

Fair value of convertible notes as of May 31, 2019 (Level 2 measurement)

 

$

119.4

 

 

$

176.4