XML 36 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
Financial Commitments (Tables)
6 Months Ended
Jun. 30, 2016
Financial Commitments [Abstract]  
Long-term Debt



 

 

 

 

 



 

 

 

 

 



June 30,

 

December 31,

(in thousands)

2016

 

2015

Term Loan

$

83,911 

 

$

222,120 

Revolver

 

148,070 

 

 

155,815 

Senior Notes

 

297,616 

 

 

297,118 

Convertible Notes

 

148,606 

 

 

 —

Equipment financing, mortgages and acquisition-related notes

 

116,179 

 

 

133,288 

Other indebtedness

 

6,139 

 

 

9,343 

Total debt

 

800,521 

 

 

817,684 

Less – current maturities

 

(120,256)

 

 

(88,917)

Long-term debt, net

$

680,265 

 

$

728,767 



Reconciliation Of Outstanding Debt Balance To Reported Debt Balance



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



June 30, 2016

 

December 31, 2015

(in thousands)

Outstanding Long-Term Debt

 

Unamortized Discount and Issuance Cost

 

Long-Term

Debt,

as reported

 

Outstanding Long-Term Debt

 

Unamortized Discount and Issuance Cost

 

Long-Term

Debt,

as reported

Term Loan

$

87,500 

 

$

(3,589)

 

$

83,911 

 

$

223,750 

 

$

(1,630)

 

$

222,120 

Revolver

 

154,000 

 

 

(5,930)

 

 

148,070 

 

 

158,000 

 

 

(2,185)

 

 

155,815 

Senior Notes

 

300,000 

 

 

(2,384)

 

 

297,616 

 

 

300,000 

 

 

(2,882)

 

 

297,118 

Convertible Notes

 

200,000 

 

 

(51,394)

 

 

148,606 

 

 

 —

 

 

 —

 

 

 —



Summary Of Information Related To The Liability And Equity Components Of The Convertible Notes



 

 

 



 

 

 

(in thousands)

 

June 30, 2016

Liability component:

 

 

 

Principal

 

$

200,000 

Conversion feature

 

 

(46,800)

Allocated debt issuance costs

 

 

(4,934)

Amortization of discount and debt issuance costs (non-cash interest expense)

 

 

340 

Net carrying amount

 

$

148,606 



 

 

 

Equity component:

 

 

 

Conversion feature

 

$

46,800 

Allocated debt issuance costs

 

 

(1,507)

Net deferred tax liability

 

 

(18,787)

Net carrying amount

 

$

26,506 



Summary Of Interest Expense As Reported In The Condensed Consolidated Statements of Operations



Three Months Ended

 

Six Months Ended



June 30,

 

June 30,

(in thousands)

2016

 

2015

 

2016

 

2015

Cash interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest on Credit Facility

$

7,051 

 

$

3,633 

 

$

12,389 

 

$

7,229 

Interest on Senior Notes

 

5,719 

 

 

5,719 

 

 

11,438 

 

 

11,438 

Interest on Convertible Notes

 

240 

 

 

 —

 

 

240 

 

 

 —

Other interest

 

863 

 

 

1,393 

 

 

2,199 

 

 

2,959 

Total cash interest expense

 

13,873 

 

 

10,745 

 

 

26,266 

 

 

21,626 



 

 

 

 

 

 

 

 

 

 

 

Non-cash interest expense:(a)

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt issuance costs on Original Facility and Amendments

 

1,071 

 

 

279 

 

 

2,510 

 

 

558 

Amortization of discount and debt issuance costs on Senior Notes

 

250 

 

 

244 

 

 

498 

 

 

487 

Amortization of discount and debt issuance costs on Convertible Notes

 

340 

 

 

 —

 

 

340 

 

 

 —

Total non-cash interest expense

 

1,661 

 

 

523 

 

 

3,348 

 

 

1,045 



 

 

 

 

 

 

 

 

 

 

 

Total cash and non-cash interest expense

$

15,534 

 

$

11,268 

 

$

29,614 

 

$

22,671 

(a)

Non-cash interest expense in the table above was the result of the amortization of debt discounts and debt issuance costs associated with the Credit Facility, the Senior Notes and the Convertible Notes. As a result, this amortization produces an effective interest rate for these liabilities that is greater than the contractual rate per their respective debt indenture agreements; accordingly, the effective interest rates for the Credit Facility, Senior Notes and Convertible Notes are 9.66%,  7.99% and 9.37%, respectively.