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



 

 

 

 

 



 

 

 

 

 



September 30,

 

December 31,

(in thousands)

2016

 

2015

Term Loan

$

77,054 

 

$

222,120 

2014 Revolver

 

155,343 

 

 

155,815 

2010 Notes

 

297,867 

 

 

297,118 

Convertible Notes

 

150,542 

 

 

 —

Equipment financing, mortgages and acquisition-related notes

 

107,930 

 

 

133,288 

Other indebtedness

 

4,363 

 

 

9,343 

Total debt

 

793,099 

 

 

817,684 

Less – current maturities

 

(108,897)

 

 

(88,917)

Long-term debt, net

$

684,202 

 

$

728,767 



Reconciliation Of Outstanding Debt Balance To Reported Debt Balance



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



September 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

$

80,000 

 

$

(2,946)

 

$

77,054 

 

$

223,750 

 

$

(1,630)

 

$

222,120 

2014 Revolver

 

160,500 

 

 

(5,157)

 

 

155,343 

 

 

158,000 

 

 

(2,185)

 

 

155,815 

2010 Notes

 

300,000 

 

 

(2,133)

 

 

297,867 

 

 

300,000 

 

 

(2,882)

 

 

297,118 

Convertible Notes

 

200,000 

 

 

(49,458)

 

 

150,542 

 

 

 —

 

 

 —

 

 

 —



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



 

 

 



 

 

 

(in thousands)

 

September 30, 2016

Liability component:

 

 

 

Principal

 

$

200,000 

Conversion feature

 

 

(46,800)

Allocated debt issuance costs

 

 

(5,063)

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

 

 

2,405 

Net carrying amount

 

$

150,542 



 

 

 

Equity component:

 

 

 

Conversion feature

 

$

46,800 

Allocated debt issuance costs

 

 

(1,547)

Net deferred tax liability

 

 

(18,815)

Net carrying amount

 

$

26,438 



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



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

Nine Months Ended



September 30,

 

September 30,

(in thousands)

2016

 

2015

 

2016

 

2015

Cash interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest on 2014 Credit Facility

$

3,553 

 

$

3,515 

 

$

15,943 

 

$

10,743 

Interest on 2010 Senior Notes

 

5,719 

 

 

5,719 

 

 

17,156 

 

 

17,156 

Interest on Convertible Notes

 

1,438 

 

 

 —

 

 

1,677 

 

 

 —

Other interest

 

556 

 

 

1,456 

 

 

2,755 

 

 

4,417 

Total cash interest expense

 

11,266 

 

 

10,690 

 

 

37,531 

 

 

32,316 



 

 

 

 

 

 

 

 

 

 

 

Non-cash interest expense:(a)

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt issuance costs on 2014 Credit Facility

 

1,458 

 

 

279 

 

 

3,969 

 

 

837 

Amortization of discount and debt issuance costs on 2010 Senior Notes

 

251 

 

 

245 

 

 

750 

 

 

732 

Amortization of discount and debt issuance costs on Convertible Notes

 

2,066 

 

 

 —

 

 

2,405 

 

 

 —

Total non-cash interest expense

 

3,775 

 

 

524 

 

 

7,124 

 

 

1,569 



 

 

 

 

 

 

 

 

 

 

 

Total cash and non-cash interest expense

$

15,041 

 

$

11,214 

 

$

44,655 

 

$

33,885 

(a)

Non-cash interest expense produces effective interest rates that are higher than contractual rates; accordingly, the effective interest rates for the 2014 Credit Facility, the 2010 Senior Notes and the Convertible Notes are 9.86%,  7.99% and 9.39%, respectively.