XML 37 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Financial Commitments (Tables)
6 Months Ended
Jun. 30, 2017
Financial Commitments [Abstract]  
Long-term Debt



 

 

 

 

 



 

 

 

 

 



As of June 30,

 

As of December 31,

(in thousands)

2017

 

2016

2017 Senior Notes

$

492,360 

 

$

 —

2017 Credit Facility

 

118,160 

 

 

 —

2010 Senior Notes

 

 —

 

 

298,120 

2014 Revolver

 

 —

 

 

147,990 

Term Loan

 

 —

 

 

54,650 

Convertible Notes

 

157,046 

 

 

152,668 

Equipment financing, mortgages and acquisition-related notes

 

89,311 

 

 

101,558 

Other indebtedness

 

5,783 

 

 

4,533 

Total debt

 

862,660 

 

 

759,519 

Less – current maturities

 

(30,333)

 

 

(85,890)

Long-term debt, net

$

832,327 

 

$

673,629 



Reconciliation Of Outstanding Debt Balance To Reported Debt Balance



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



As of June 30, 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

2017 Senior Notes

$

500,000 

 

$

(7,640)

 

$

492,360 

 

$

 —

 

$

 —

 

$

 —

2017 Credit Facility

 

125,000 

 

 

(6,840)

 

 

118,160 

 

 

 —

 

 

 —

 

 

 —

2010 Senior Notes

 

 —

 

 

 —

 

 

 —

 

 

300,000 

 

 

(1,880)

 

 

298,120 

2014 Revolver

 

 —

 

 

 —

 

 

 —

 

 

152,500 

 

 

(4,510)

 

 

147,990 

Term Loan

 

 —

 

 

 —

 

 

 —

 

 

57,000 

 

 

(2,350)

 

 

54,650 

Convertible Notes

 

200,000 

 

 

(42,954)

 

 

157,046 

 

 

200,000 

 

 

(47,332)

 

 

152,668 



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)

2017

 

2016

 

2017

 

2016

Cash interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest on 2017 Senior Notes

$

6,780 

 

$

 —

 

$

6,780 

 

$

 —

Interest on 2017 Credit Facility

 

1,491 

 

 

 —

 

 

1,491 

 

 

 —

Interest on 2010 Senior Notes

 

1,207 

 

 

5,719 

 

 

6,926 

 

 

11,438 

Interest on 2014 Credit Facility

 

746 

 

 

7,051 

 

 

4,455 

 

 

12,389 

Interest on Convertible Notes

 

1,437 

 

 

240 

 

 

2,875 

 

 

240 

Other interest

 

831 

 

 

863 

 

 

1,693 

 

 

2,199 

Cash portion of loss on extinguishment

 

1,913 

 

 

 —

 

 

1,913 

 

 

 —

Total cash interest expense

 

14,405 

 

 

13,873 

 

 

26,133 

 

 

26,266 



 

 

 

 

 

 

 

 

 

 

 

Non-cash interest expense:(a)

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt issuance costs on 2017 Senior Notes

 

141 

 

 

 —

 

 

141 

 

 

 —

Amortization of debt issuance costs on 2017 Credit Facility

 

281 

 

 

 —

 

 

281 

 

 

 —

Amortization of discount and debt issuance costs on 2010 Senior Notes

 

54 

 

 

250 

 

 

308 

 

 

498 

Amortization of debt issuance costs on 2014 Credit Facility

 

285 

 

 

1,071 

 

 

1,703 

 

 

2,510 

Amortization of discount and debt issuance costs on Convertible Notes

 

2,214 

 

 

340 

 

 

4,378 

 

 

340 

Non-cash portion of loss on extinguishment

 

5,139 

 

 

 —

 

 

5,139 

 

 

 —

Total non-cash interest expense

 

8,114 

 

 

1,661 

 

 

11,950 

 

 

3,348 



 

 

 

 

 

 

 

 

 

 

 

Total cash and non-cash interest expense

$

22,519 

 

$

15,534 

 

$

38,083 

 

$

29,614 

____________________________________________________________________________________________________

(a)The combination of cash and non-cash interest expense produces effective interest rates that are higher than contractual rates. Accordingly, the effective interest rates for the period ended June 30, 2017 were 7.13%; and 9.39% for the 2017 Senior Notes and the Convertible Notes, respectively.