XML 43 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
Financial Commitments (Tables)
9 Months Ended
Sep. 30, 2018
Financial Commitments [Abstract]  
Long-term Debt



 

 

 

 

 



 

 

 

 

 



As of September 30,

 

As of December 31,

(in thousands)

2018

 

2017

2017 Senior Notes

$

493,319 

 

$

492,734 

Convertible Notes

 

168,932 

 

 

161,635 

2017 Credit Facility

 

78,000 

 

 

 —

Equipment financing and mortgages

 

56,227 

 

 

76,820 

Other indebtedness

 

4,846 

 

 

5,087 

Total debt

 

801,324 

 

 

736,276 

Less: Current maturities

 

20,601 

 

 

30,748 

Long-term debt, net

$

780,723 

 

$

705,528 



Reconciliation Of Outstanding Debt Balance To Reported Debt Balance



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



As of September 30, 2018

 

As of December 31, 2017

(in thousands)

Outstanding Long-Term Debt

 

Unamortized Discount and Issuance Costs

 

Long-Term
Debt,
as reported

 

Outstanding Long-Term Debt

 

Unamortized Discount and Issuance Costs

 

Long-Term
Debt,
as reported

2017 Senior Notes

$

500,000 

 

$

(6,681)

 

$

493,319 

 

$

500,000 

 

$

(7,266)

 

$

492,734 

Convertible Notes

 

200,000 

 

 

(31,068)

 

 

168,932 

 

 

200,000 

 

 

(38,365)

 

 

161,635 



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





 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

Nine Months Ended



September 30,

 

September 30,

(in thousands)

2018

 

2017

 

2018

 

2017

Cash interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest on 2017 Senior Notes

$

8,594 

 

$

8,593 

 

$

25,781 

 

$

15,373 

Interest on 2017 Credit Facility

 

2,596 

 

 

2,035 

 

 

6,300 

 

 

3,526 

Interest on Convertible Notes

 

1,437 

 

 

1,438 

 

 

4,312 

 

 

4,313 

Interest on 2010 Senior Notes

 

 —

 

 

 —

 

 

 —

 

 

6,926 

Interest on 2014 Credit Facility

 

 —

 

 

 —

 

 

 —

 

 

4,455 

Other interest

 

736 

 

 

802 

 

 

2,119 

 

 

2,495 

Cash portion of loss on extinguishment

 

 —

 

 

 —

 

 

 —

 

 

1,913 

Total cash interest expense

 

13,363 

 

 

12,868 

 

 

38,512 

 

 

39,001 



 

 

 

 

 

 

 

 

 

 

 

Non-cash interest expense:(a)

 

 

 

 

 

 

 

 

 

 

 

Amortization of discount and debt issuance costs on Convertible Notes

 

2,490 

 

 

2,268 

 

 

7,298 

 

 

6,646 

Amortization of debt issuance costs on 2017 Credit Facility

 

360 

 

 

322 

 

 

1,080 

 

 

603 

Amortization of debt issuance costs on 2017 Senior Notes

 

198 

 

 

185 

 

 

584 

 

 

326 

Amortization of debt issuance costs on 2014 Credit Facility

 

 —

 

 

 —

 

 

 —

 

 

1,703 

Amortization of discount and debt issuance costs on 2010 Senior Notes

 

 —

 

 

 —

 

 

 —

 

 

308 

Non-cash portion of loss on extinguishment

 

 —

 

 

 —

 

 

 —

 

 

5,139 

Total non-cash interest expense

 

3,048 

 

 

2,775 

 

 

8,962 

 

 

14,725 



 

 

 

 

 

 

 

 

 

 

 

Total interest expense

$

16,411 

 

$

15,643 

 

$

47,474 

 

$

53,726 

(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, 2018.