XML 47 R36.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt (Tables)
6 Months Ended
Jun. 30, 2017
Debt Disclosure [Abstract]  
Schedule of outstanding debt obligations
Our outstanding debt obligations as of June 30, 2017 and December 31, 2016 consisted of the following (in thousands):
 
June 30, 2017
 
December 31, 2016
2023 Senior Notes
$
490,210

 
$
489,612

2022 Convertible Notes
241,797

 

2019 Convertible Notes
37,749

 
179,363

2015 Term Loan Facility

 
317,546

Total long-term debt
769,756

 
986,521

Less: current maturities

 
21,166

Long-term debt, net of current maturities
$
769,756

 
$
965,355

Schedule of outstanding convertible debt
The outstanding balances of our Convertible Notes as of June 30, 2017 consisted of the following (in thousands):
 
2022 Convertible Notes
 
2019 Convertible Notes
 
Total
Liability component:
 

 
 
 
 

Principal
$
320,000

 
$
41,061

 
$
361,061

Less: debt discount and issuance costs, net
78,203

 
3,312

 
81,515

Net carrying amount
$
241,797

 
$
37,749

 
$
279,546

Equity Component
$
72,576

 
$
12,690

 
$
85,266

Schedule of total interest expense recognized related to the convertible notes
The following table sets forth total interest expense recognized related to the Convertible Notes during the three and six months ended June 30, 2017 and 2016 (in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2017
 
2016
 
2017
 
2016
Contractual interest expense
$
1,943

 
$
1,250

 
$
3,193

 
$
2,500

Amortization of debt issuance costs
321

 
265

 
596

 
524

Amortization of debt discount
2,716

 
1,867

 
4,644

 
3,682

Total interest expense
$
4,980

 
$
3,382

 
$
8,433

 
$
6,706

Schedule of future annual principal payments on long-term debt
Future annual principal payments on our long-term debt as of June 30, 2017 were as follows (in thousands):
Period
Future Annual Principal Payments
Remainder of Year Ending December 31, 2017
$

Year Ending December 31, 2018

Year Ending December 31, 2019
41,061

Year Ending December 31, 2020

Year Ending December 31, 2021

Thereafter
820,000

Total
$
861,061