XML 58 R39.htm IDEA: XBRL DOCUMENT v3.21.1
FINANCING ARRANGEMENTS (Tables)
12 Months Ended
Feb. 28, 2021
Debt Disclosure [Abstract]  
Summary of Balances Attributable to Financing Arrangements

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

 

 

 

Maturity

 

Effective

 

 

February 28/29,

 

 

 

Date

 

Interest Rate

 

 

2021

 

 

2020

 

2020 Convertible Notes, 1.625% fixed rate

 

May 15, 2020

 

6.20%

 

 

$

-

 

 

$

27,599

 

2025 Convertible Notes, 2.00% fixed rate

 

August 1, 2025

 

7.56%

 

 

 

230,000

 

 

 

230,000

 

Due to factors under revenue assignments

 

2020 - 2024

 

4.70%

 

 

 

8,081

 

 

 

14,371

 

Total term debt

 

 

 

 

 

 

 

 

238,081

 

 

 

271,970

 

Unamortized discount and issuance costs

 

 

 

 

 

 

 

 

(51,610

)

 

 

(61,763

)

Less: current portion of long-term term debt

 

 

 

 

 

 

 

 

(4,317

)

 

 

(33,119

)

Long-term debt, net of current portion

 

 

 

 

 

 

 

$

182,154

 

 

$

177,088

 

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

 

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