XML 37 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial Commitments (Tables)
9 Months Ended
Sep. 30, 2017
Financial Commitments [Abstract]  
Long-term Debt



 

 

 

 

 



 

 

 

 

 



As of September 30,

 

As of December 31,

(in thousands)

2017

 

2016

2017 Senior Notes

$

492,545 

 

$

 —

2017 Credit Facility

 

146,942 

 

 

 —

2010 Senior Notes

 

 —

 

 

298,120 

2014 Revolver

 

 —

 

 

147,990 

Term Loan

 

 —

 

 

54,650 

Convertible Notes

 

159,314 

 

 

152,668 

Equipment financing, mortgages and acquisition-related notes

 

83,156 

 

 

101,558 

Other indebtedness

 

4,319 

 

 

4,533 

Total debt

 

886,276 

 

 

759,519 

Less – current maturities

 

(30,951)

 

 

(85,890)

Long-term debt, net

$

855,325 

 

$

673,629 



Reconciliation Of Outstanding Debt Balance To Reported Debt Balance



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



As of September 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 

 

$

(7,455)

 

$

492,545 

 

$

 —

 

$

 —

 

$

 —

2017 Credit Facility

 

153,500 

 

 

(6,558)

 

 

146,942 

 

 

 —

 

 

 —

 

 

 —

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 

 

 

(40,686)

 

 

159,314 

 

 

200,000 

 

 

(47,332)

 

 

152,668 



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)

2017

 

2016

 

2017

 

2016

Cash interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest on 2017 Senior Notes

$

8,593 

 

$

 —

 

$

15,373 

 

$

 —

Interest on 2017 Credit Facility

 

2,035 

 

 

 —

 

 

3,526 

 

 

 —

Interest on 2010 Senior Notes

 

 —

 

 

5,719 

 

 

6,926 

 

 

17,156 

Interest on 2014 Credit Facility

 

 —

 

 

3,553 

 

 

4,455 

 

 

15,943 

Interest on Convertible Notes

 

1,438 

 

 

1,438 

 

 

4,313 

 

 

1,677 

Other interest

 

802 

 

 

556 

 

 

2,495 

 

 

2,755 

Cash portion of loss on extinguishment

 

 —

 

 

 —

 

 

1,913 

 

 

 —

Total cash interest expense

 

12,868 

 

 

11,266 

 

 

39,001 

 

 

37,531 



 

 

 

 

 

 

 

 

 

 

 

Non-cash interest expense:(a)

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt issuance costs on 2017 Senior Notes

 

185 

 

 

 —

 

 

326 

 

 

 —

Amortization of debt issuance costs on 2017 Credit Facility

 

322 

 

 

 —

 

 

603 

 

 

 —

Amortization of discount and debt issuance costs on 2010 Senior Notes

 

 —

 

 

251 

 

 

308 

 

 

750 

Amortization of debt issuance costs on 2014 Credit Facility

 

 —

 

 

1,458 

 

 

1,703 

 

 

3,969 

Amortization of discount and debt issuance costs on Convertible Notes

 

2,268 

 

 

2,066 

 

 

6,646 

 

 

2,405 

Non-cash portion of loss on extinguishment

 

 —

 

 

 —

 

 

5,139 

 

 

 —

Total non-cash interest expense

 

2,775 

 

 

3,775 

 

 

14,725 

 

 

7,124 



 

 

 

 

 

 

 

 

 

 

 

Total interest expense

$

15,643 

 

$

15,041 

 

$

53,726 

 

$

44,655 

(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 2017 Senior Notes and the Convertible Notes were 7.13% and 9.39%, respectively, for the nine months ended September 30, 2017.