Financial Commitments (Tables)
|
12 Months Ended |
Dec. 31, 2020 |
Debt Disclosure [Abstract] |
|
Long-Term Debt |
Long-term debt as reported on the Consolidated Balance Sheets consisted of the following: | | | | | | | | | | | | | As of December 31, | (in thousands) | 2020 | | 2019 | 2017 Senior Notes | $ | 495,271 | | | $ | 494,365 | | Term Loan B | 408,458 | | | N/A | 2020 Revolver | — | | | N/A | 2017 Credit Facility | N/A | | 114,000 | | Convertible Notes(a) | 67,878 | | | 182,292 | | Equipment financing and mortgages | 47,594 | | | 39,159 | | Other indebtedness | 6,264 | | | 4,660 | | Total debt | 1,025,465 | | | 834,476 | | Less: Current maturities | 100,188 | | | 124,054 | | Long-term debt, net | $ | 925,277 | | | $ | 710,422 | |
_____________________________________________________________________________________________________________ (a)The Company will repurchase or retire the remaining Convertible Notes at or before their June 15, 2021 maturity using proceeds from the Term Loan B, $69.9 million of which is currently held in a restricted cash account for this purpose.
|
Reconciliation Of Outstanding Debt Balance To Reported Debt Balance |
The following table reconciles the outstanding debt balances to the reported debt balances as of December 31, 2020 and 2019: | | | | | | | | | | | | | | | | | | | | | | | | | As of December 31, 2020 | | As of December 31, 2019 | (in thousands) | Outstanding Debt | Unamortized Discounts and Issuance Costs | Debt, as reported | | Outstanding Debt | Unamortized Discount and Issuance Costs | Debt, as reported | 2017 Senior Notes | $ | 500,000 | | $ | (4,729) | | $ | 495,271 | | | $ | 500,000 | | $ | (5,635) | | $ | 494,365 | | Term Loan B | 423,938 | | (15,480) | | 408,458 | | | N/A | N/A | N/A | Convertible Notes | 69,918 | | (2,040) | | 67,878 | | | 200,000 | | (17,708) | | 182,292 | |
|
Summary Of Information Related To The Liability And Equity Components Of The Convertible Notes |
The following table presents information related to the liability and equity components of the Convertible Notes: | | | | | | | | | | | | (in thousands) | December 31, 2020 | | December 31, 2019 | Liability component: | | | | Principal | $ | 69,918 | | | $ | 200,000 | | Conversion feature | (46,800) | | | (46,800) | | Allocated debt issuance costs | (5,051) | | | (5,051) | | Amortization and extinguishment of discount and debt issuance costs (non-cash interest expense) | 49,811 | | | 34,143 | | Net carrying amount | $ | 67,878 | | | $ | 182,292 | | | | | | Equity component: | | | | Conversion feature | $ | 46,800 | | | $ | 46,800 | | Reacquisition of conversion option from repurchase of notes, net of tax | (764) | | | — | | Allocated debt issuance costs | (1,543) | | | (1,543) | | Deferred taxes | (18,815) | | | (18,815) | | Net carrying amount | $ | 25,678 | | | $ | 26,442 | |
|
Principal Payments of Long-Term Debt |
The following table presents the future principal payments required under all of the Company’s debt obligations, discussed above: | | | | | | Year (in thousands) | | 2021 | $ | 102,228 | | 2022 | 14,822 | | 2023 | 14,282 | | 2024 | 7,498 | | 2025 | 506,156 | | Thereafter | 402,728 | | | 1,047,714 | | Less: Unamortized discount and issuance costs | 22,249 | | Total | $ | 1,025,465 | |
|
Summary Of Interest Expense As Reported In The Consolidated Statements of Operations |
Interest expense as reported in the Consolidated Statements of Operations consisted of the following: | | | | | | | | | | | | | | | | | | | For the year ended December 31, | (in thousands) | 2020 | | 2019 | | 2018 | Cash interest expense: | | | | | | Interest on 2017 Senior Notes | $ | 34,375 | | | $ | 34,375 | | | $ | 34,375 | | Interest on Term Loan B | 9,028 | | | N/A | | N/A | Interest on 2020 Revolver | 77 | | | N/A | | N/A | Interest on 2017 Credit Facility | 5,341 | | | 11,990 | | | 8,575 | | Interest on Convertible Notes | 4,373 | | | 5,750 | | | 5,750 | | Other interest | 2,079 | | | 2,172 | | | 2,747 | | Cash portion of loss on extinguishment | 786 | | | — | | | — | | Total cash interest expense | 56,059 | | | 54,287 | | | 51,447 | | Non-cash interest expense(a): | | | | | | Amortization of discount and debt issuance costs on Convertible Notes | 8,944 | | | 10,811 | | | 9,846 | | Amortization of discount and debt issuance costs on Term Loan B | 784 | | | N/A | | N/A | Amortization of debt issuance costs on 2020 Revolver | 206 | | | N/A | | N/A | Amortization of debt issuance costs on 2017 Credit Facility | 1,001 | | | 1,552 | | | 1,439 | | Amortization of debt issuance costs on 2017 Senior Notes | 906 | | | 844 | | | 787 | | Non-cash portion of loss on extinguishment | 8,312 | | | — | | | — | | Total non-cash interest expense | 20,153 | | | 13,207 | | | 12,072 | | | | | | | | Total interest expense | $ | 76,212 | | | $ | 67,494 | | | $ | 63,519 | |
_____________________________________________________________________________________________________________ (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, Term Loan B and the Convertible Notes were 7.13%, 6.49% and 9.39%, respectively, for the year ended December 31, 2020
|