XML 41 R25.htm IDEA: XBRL DOCUMENT v3.6.0.2
Financial Commitments (Tables)
12 Months Ended
Dec. 31, 2016
Financial Commitments [Abstract]  
Long-Term Debt



 

 

 

 

 



 

 

 

 

 



As of December 31,

(in thousands)

2016

 

2015

Term Loan

$

54,650 

 

$

222,120 

2014 Revolver

 

147,990 

 

 

155,815 

2010 Notes

 

298,120 

 

 

297,118 

Convertible Notes

 

152,668 

 

 

 —

Equipment financing and mortgages

 

101,558 

 

 

133,288 

Other indebtedness

 

4,533 

 

 

9,343 

Total debt

 

759,519 

 

 

817,684 

Less – current maturities

 

(85,890)

 

 

(88,917)

Long-term debt, net

$

673,629 

 

$

728,767 



Reconciliation Of Outstanding Debt Balance To Reported Debt Balance



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



As of December 31, 2016

 

As of 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

$

57,000 

 

$

(2,350)

 

$

54,650 

 

$

223,750 

 

$

(1,630)

 

$

222,120 

2014 Revolver

 

152,500 

 

 

(4,510)

 

 

147,990 

 

 

158,000 

 

 

(2,185)

 

 

155,815 

2010 Notes

 

300,000 

 

 

(1,880)

 

 

298,120 

 

 

300,000 

 

 

(2,882)

 

 

297,118 

Convertible Notes

 

200,000 

 

 

(47,332)

 

 

152,668 

 

 

 —

 

 

 —

 

 

 —



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



 

 

 

(in thousands)

 

As of
December 31,
2016

Liability component:

 

 

 

Principal

 

$

200,000 

Conversion feature

 

 

(46,800)

Allocated debt issuance costs

 

 

(5,051)

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

 

 

4,519 

Net carrying amount

 

$

152,668 



 

 

 

Equity component:

 

 

 

Conversion feature

 

$

46,800 

Allocated debt issuance costs

 

 

(1,543)

Net deferred tax liability

 

 

(18,815)

Net carrying amount

 

$

26,442 



Principal Payments of Long-Term Debt



 

 

 



 

 

 

Year (in thousands)

 

 

2017

 

$

85,890 

2018

 

 

478,583 

2019

 

 

12,294 

2020

 

 

5,378 

2021

 

 

218,923 

Thereafter

 

 

14,523 



 

 

815,591 

Less: Unamortized Discount and Issuance Cost

 

 

(56,072)

Total

 

$

759,519 



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



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



For the year ended December 31,

(in thousands)

2016

 

2015

 

2014

Cash interest expense:

 

 

 

 

 

 

 

 

Interest on 2014 Credit Facility

$

19,201 

 

$

14,368 

 

$

12,980 

Interest on 2010 Senior Notes

 

22,875 

 

 

22,875 

 

 

22,875 

Interest on Convertible Notes

 

3,115 

 

 

 —

 

 

 —

Other interest

 

3,623 

 

 

5,805 

 

 

7,910 

Total cash interest expense

 

48,814 

 

 

43,048 

 

 

43,765 

Non-cash interest expense:(a)

 

 

 

 

 

 

 

 

Amortization of debt issuance costs on 2014 Credit Facility

 

5,447 

 

 

1,116 

 

 

1,319 

Amortization of discount and debt issuance costs on 2010 Senior Notes

 

1,002 

 

 

979 

 

 

951 

Amortization of discount and debt issuance costs on Convertible Notes

 

4,519 

 

 

 —

 

 

 —

Total non-cash interest expense

 

10,968 

 

 

2,095 

 

 

2,270 

Total cash and non-cash interest expense

$

59,782 

 

$

45,143 

 

$

46,035 

(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.

Future Minimum Rent Payments under Non-Cancelable Operating Leases



 

 

 



 

 

 

Year (in thousands)

 

 

2017

 

$

22,950 

2018

 

 

13,612 

2019

 

 

9,983 

2020

 

 

7,417 

2021

 

 

5,455 

Thereafter

 

 

19,260 



 

 

78,677 

Less - Sublease rental agreements

 

 

(3,150)

Total

 

$

75,527