XML 35 R23.htm IDEA: XBRL DOCUMENT v3.7.0.1
Financial Commitments (Tables)
3 Months Ended
Mar. 31, 2017
Financial Commitments [Abstract]  
Long-term Debt



 

 

 

 

 



 

 

 

 

 



As of March 31,

 

As of December 31,

(in thousands)

2017

 

2016

Term Loan

$

47,699 

 

$

54,650 

2014 Revolver

 

181,302 

 

 

147,990 

2010 Senior Notes

 

298,374 

 

 

298,120 

Convertible Notes

 

154,832 

 

 

152,668 

Equipment financing, mortgages and acquisition-related notes

 

95,453 

 

 

101,558 

Other indebtedness

 

3,129 

 

 

4,533 

Total debt

 

780,789 

 

 

759,519 

Less – current maturities

 

(27,598)

 

 

(85,890)

Long-term debt, net

$

753,191 

 

$

673,629 



Reconciliation Of Outstanding Debt Balance To Reported Debt Balance



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



As of March 31, 2017

 

As of December 31, 2016

(in thousands)

Outstanding Long-Term Debt

 

Unamortized Discounts and Issuance Costs

 

Long-Term

Debt,

as reported

 

Outstanding Long-Term Debt

 

Unamortized Discounts and Issuance Costs

 

Long-Term

Debt,

as reported

Term Loan

$

49,500 

 

$

(1,801)

 

$

47,699 

 

$

57,000 

 

$

(2,350)

 

$

54,650 

2014 Revolver

 

185,000 

 

 

(3,698)

 

 

181,302 

 

 

152,500 

 

 

(4,510)

 

 

147,990 

2010 Senior Notes

 

300,000 

 

 

(1,626)

 

 

298,374 

 

 

300,000 

 

 

(1,880)

 

 

298,120 

Convertible Notes

 

200,000 

 

 

(45,168)

 

 

154,832 

 

 

200,000 

 

 

(47,332)

 

 

152,668 



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



 

 

 

 

 



 

 

 

 

 



Three Months Ended



March 31,

(in thousands)

2017

 

2016

Cash interest expense:

 

 

 

 

 

Interest on 2014 Credit Facility

$

3,709 

 

$

5,338 

Interest on 2010 Senior Notes

 

5,719 

 

 

5,719 

Interest on Convertible Notes

 

1,438 

 

 

 —

Other interest

 

862 

 

 

1,336 

Total cash interest expense

 

11,728 

 

 

12,393 



 

 

 

 

 

Non-cash interest expense:(a)

 

 

 

 

 

Amortization of debt issuance costs on 2014 Credit Facility

 

1,418 

 

 

1,439 

Amortization of discount and debt issuance costs on 2010 Senior Notes

 

254 

 

 

248 

Amortization of discount and debt issuance costs on Convertible Notes

 

2,164 

 

 

 —

Total non-cash interest expense

 

3,836 

 

 

1,687 



 

 

 

 

 

Total cash and non-cash interest expense

$

15,564 

 

$

14,080 

____________________________________________________________________________________________________

(a)Non-cash interest expense, when combined with cash interest expense, produces effective interest rates that are higher than contractual rates. Accordingly, the effective interest rates for the quarter ended March 31, 2017 are as follows: for the 2014 Credit Facility, 9.86%; for the 2010 Senior Notes, 7.99%; and for the Convertible Notes, 9.39%.