XML 46 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Financial Commitments (Tables)
12 Months Ended
Dec. 31, 2018
Financial Commitments [Abstract]  
Long-Term Debt



 

 

 

 

 



 

 

 

 

 



As of December 31,

(in thousands)

2018

 

2017

2017 Senior Notes

$

493,521 

 

$

492,734 

Convertible Notes

 

171,481 

 

 

161,635 

2017 Credit Facility

 

41,000 

 

 

 —

Equipment financing and mortgages

 

50,904 

 

 

76,820 

Other indebtedness

 

4,598 

 

 

5,087 

Total debt

 

761,504 

 

 

736,276 

Less: Current maturities

 

16,767 

 

 

30,748 

Long-term debt, net

$

744,737 

 

$

705,528 



Reconciliation Of Outstanding Debt Balance To Reported Debt Balance



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



As of December 31, 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 Discounts and Issuance Costs

 

Long-Term Debt,
as reported

2017 Senior Notes

$

500,000 

 

$

(6,479)

 

$

493,521 

 

$

500,000 

 

$

(7,266)

 

$

492,734 

Convertible Notes

 

200,000 

 

 

(28,519)

 

 

171,481 

 

 

200,000 

 

 

(38,365)

 

 

161,635 



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



 

 

 

 

 

(in thousands)

December 31,

2018

 

December 31,

2017

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)

 

23,332 

 

 

13,486 

Net carrying amount

$

171,481 

 

$

161,635 



 

 

 

 

 

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)

 

 

2019

 

$

16,817 

2020

 

 

46,275 

2021

 

 

218,875 

2022

 

 

7,457 

2023

 

 

7,078 

Thereafter

 

 

500,000 



 

 

796,502 

Less: Unamortized discount and issuance costs

 

 

(34,998)

Total

 

$

761,504 



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



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



For the year ended December 31,

(in thousands)

2018

 

2017

 

2016

Cash interest expense:

 

 

 

 

 

 

 

 

Interest on 2017 Senior Notes

$

34,375 

 

$

23,967 

 

$

 —

Interest on 2017 Credit Facility

 

8,575 

 

 

5,517 

 

 

 —

Interest on Convertible Notes

 

5,750 

 

 

5,750 

 

 

3,115 

Interest on 2010 Senior Notes

 

 —

 

 

6,926 

 

 

22,875 

Interest on 2014 Credit Facility

 

 —

 

 

4,455 

 

 

19,201 

Other interest

 

2,747 

 

 

3,261 

 

 

3,623 

Cash portion of loss on extinguishment

 

 —

 

 

1,913 

 

 

 —

Total cash interest expense

 

51,447 

 

 

51,789 

 

 

48,814 



 

 

 

 

 

 

 

 

Non-cash interest expense(a):

 

 

 

 

 

 

 

 

Amortization of discount and debt issuance costs on Convertible Notes

 

9,846 

 

 

8,967 

 

 

4,519 

Amortization of debt issuance costs on 2017 Credit Facility

 

1,439 

 

 

962 

 

 

 —

Amortization of debt issuance costs on 2017 Senior Notes

 

787 

 

 

516 

 

 

 —

Amortization of debt issuance costs on 2014 Credit Facility

 

 —

 

 

1,703 

 

 

5,447 

Amortization of discount and debt issuance costs on 2010 Senior Notes

 

 —

 

 

308 

 

 

1,002 

Non-cash portion of loss on extinguishment

 

 —

 

 

5,139 

 

 

 —

Total non-cash interest expense

 

12,072 

 

 

17,595 

 

 

10,968 



 

 

 

 

 

 

 

 

Total interest expense

$

63,519 

 

$

69,384 

 

$

59,782 



(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, 2018.

Future Minimum Rent Payments under Non-Cancelable Operating Leases



 

 

 



 

 

 

Year (in thousands)

 

 

2019

 

$

14,039 

2020

 

 

10,706 

2021

 

 

7,464 

2022

 

 

6,567 

2023

 

 

5,587 

Thereafter

 

 

11,662 



 

 

56,025 

Less: Sublease rental agreements

 

 

(1,398)

Total

 

$

54,627