XML 42 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial Commitments (Tables)
12 Months Ended
Dec. 31, 2017
Financial Commitments [Abstract]  
Long-Term Debt



 

 

 

 

 



 

 

 

 

 



As of December 31,

(in thousands)

2017

 

2016

2017 Senior Notes

$

492,734 

 

$

 —

2017 Credit Facility

 

 —

 

 

 —

2010 Senior Notes

 

 —

 

 

298,120 

2014 Revolver

 

 —

 

 

147,990 

Term Loan

 

 —

 

 

54,650 

Convertible Notes

 

161,635 

 

 

152,668 

Equipment financing and mortgages

 

76,820 

 

 

101,558 

Other indebtedness

 

5,087 

 

 

4,533 

Total debt

 

736,276 

 

 

759,519 

Less: Current maturities

 

(30,748)

 

 

(85,890)

Long-term debt, net

$

705,528 

 

$

673,629 



Reconciliation Of Outstanding Debt Balance To Reported Debt Balance



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



As of December 31, 2017

 

As of December 31, 2016

(in thousands)

Outstanding Long-Term Debt

 

Unamortized Discount 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 

 

$

(7,266)

 

$

492,734 

 

$

 —

 

$

 —

 

$

 —

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 

 

 

(38,365)

 

 

161,635 

 

 

200,000 

 

 

(47,332)

 

 

152,668 



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



 

 

 

 

 

(in thousands)

December 31,
2017

 

December 31,
2016

Liability component:

 

 

 

 

 

Principal

$

200,000 

 

$

200,000 

Conversion feature

 

(46,800)

 

 

(46,800)

Allocated debt issuance costs

 

(5,051)

 

 

(5,051)

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

 

13,486 

 

 

4,519 

Net carrying amount

$

161,635 

 

$

152,668 



 

 

 

 

 

Equity component:

 

 

 

 

 

Conversion feature

$

46,800 

 

$

46,800 

Allocated debt issuance costs

 

(1,543)

 

 

(1,543)

Deferred taxes

 

(18,815)

 

 

(18,815)

Net carrying amount

$

26,442 

 

$

26,442 



Principal Payments of Long-Term Debt



 

 

 



 

 

 

Year (in thousands)

 

 

2018

 

$

30,748 

2019

 

 

12,194 

2020

 

 

5,321 

2021

 

 

218,868 

2022

 

 

7,457 

Thereafter

 

 

507,319 



 

 

781,907 

Less: Unamortized discount and issuance costs

 

 

(45,631)

Total

 

$

736,276 



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



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



For the year ended December 31,

(in thousands)

2017

 

2016

 

2015

Cash interest expense:

 

 

 

 

 

 

 

 

Interest on 2017 Senior Notes

$

23,967 

 

$

 —

 

$

 —

Interest on 2017 Credit Facility

 

5,517 

 

 

 —

 

 

 —

Interest on 2010 Senior Notes

 

6,926 

 

 

22,875 

 

 

22,875 

Interest on 2014 Credit Facility

 

4,455 

 

 

19,201 

 

 

14,368 

Interest on Convertible Notes

 

5,750 

 

 

3,115 

 

 

 —

Other interest

 

3,261 

 

 

3,623 

 

 

5,805 

Cash portion of loss on extinguishment

 

1,913 

 

 

 —

 

 

 —

Total cash interest expense

 

51,789 

 

 

48,814 

 

 

43,048 

Non-cash interest expense(a):

 

 

 

 

 

 

 

 

Amortization of debt issuance costs on 2017 Senior Notes

 

516 

 

 

 —

 

 

 —

Amortization of debt issuance costs on 2017 Credit Facility

 

962 

 

 

 —

 

 

 —

Amortization of discount and debt issuance costs on 2010 Senior Notes

 

308 

 

 

1,002 

 

 

979 

Amortization of debt issuance costs on 2014 Credit Facility

 

1,703 

 

 

5,447 

 

 

1,116 

Amortization of discount and debt issuance costs on Convertible Notes

 

8,967 

 

 

4,519 

 

 

 —

Non-cash portion of loss on extinguishment

 

5,139 

 

 

 —

 

 

 —

Total non-cash interest expense

 

17,595 

 

 

10,968 

 

 

2,095 

Total interest expense

$

69,384 

 

$

59,782 

 

$

45,143 



(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 year ended December 31, 2017.

Future Minimum Rent Payments under Non-Cancelable Operating Leases



 

 

 



 

 

 

Year (in thousands)

 

 

2018

 

$

18,420 

2019

 

 

12,424 

2020

 

 

8,980 

2021

 

 

6,240 

2022

 

 

5,524 

Thereafter

 

 

14,898 



 

 

66,486 

Less: Sublease rental agreements

 

 

(2,291)

Total

 

$

64,195