XML 42 R31.htm IDEA: XBRL DOCUMENT v3.5.0.1
Debt Arrangements (Tables)
9 Months Ended
Sep. 30, 2015
Net Carrying Amount of Debt

The Company’s net carrying amount of debt is comprised of the following:

 

 

 

September 30,

2015

 

 

December 31,

2014

 

Senior Secured Notes

 

$

728,189

 

 

$

774,030

 

1.50% Convertible Notes

 

 

353,032

 

 

 

339,943

 

2.50% Convertible Notes

 

 

290,421

 

 

 

280,104

 

Variable Funding Note

 

 

100,000

 

 

 

 

Total

 

$

1,471,642

 

 

$

1,394,077

 

 

Company's Debt Maturities on Calendar Year Basis

As of September 30, 2015, the Company’s debt maturities on a calendar year basis are as follows:

 

 

 

Total

 

 

Oct 1

through

December 31,

2015

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

Thereafter

 

Senior Secured Notes

 

$

728,189

 

 

$

15,282

 

 

$

61,123

 

 

$

61,123

 

 

$

61,123

 

 

$

61,123

 

 

$

468,415

 

1.50% Convertible Notes(1)

 

$

353,032

 

 

 

 

 

 

 

 

 

 

 

 

353,032

 

 

 

 

 

 

 

 

2.50% Convertible Notes(2)

 

$

290,421

 

 

 

 

 

 

290,421

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable Funding Notes

 

$

100,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100,000

 

 

 

 

 

 

 

 

 

Total

 

$

1,471,642

 

 

$

15,282

 

 

$

351,544

 

 

$

61,123

 

 

$

514,155

 

 

$

61,123

 

 

$

468,415

 

 

(1)

Reflects the net debt carrying amount of the 1.50% Convertible Notes in the consolidated balance sheet as of September 30, 2015, in accordance with accounting for convertible notes. The principal amount owed to the holders of the 1.50% Convertible Notes is $400.0 million.

(2)

Reflects the net debt carrying amount of the 2.50% Convertible Notes in the consolidated balance sheet as of September 30, 2015, in accordance with accounting for convertible notes. The principal amount owed to the holders of the 2.50% Convertible Notes is $300.0 million.

Convertible Notes | 1.50% Senior Subordinated Notes Due March 15, 2018  
Details of Convertible Notes Reflected on Consolidated Balance Sheet

As of September 30, 2015 and December 31, 2014, the amount of the 1.50% Convertible Notes accounted for as a liability was approximately $353.0 million and $339.9 million, respectively, and is reflected on the consolidated balance sheet as follows:

 

 

 

September 30,

2015

 

 

December 31,

2014

 

Equity component carrying amount

 

$

49,931

 

 

$

49,931

 

Unamortized discount

 

 

46,967

 

 

 

60,057

 

Net debt carrying amount

 

 

353,032

 

 

 

339,943

 

 

Convertible Notes | 2.50% Senior Subordinated Notes Due June 2016  
Details of Convertible Notes Reflected on Consolidated Balance Sheet

As of September 30, 2015 and December 31, 2014, the amount of the 2.50% Convertible Notes accounted for as a liability was approximately $290.4 million (which is included in current portion of long-term debt) and $280.1 million, respectively, and is reflected on the consolidated balance sheet as follows:

 

 

 

September 30,

2015

 

 

December 31,

2014

 

Equity component carrying amount

 

$

35,996

 

 

$

35,996

 

Unamortized discount

 

 

9,579

 

 

 

19,896

 

Net debt carrying amount

 

 

290,421

 

 

 

280,104