XML 49 R38.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt Arrangements (Tables)
3 Months Ended
Mar. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Debt Obligations

The Company’s debt obligations consist of the following:

 

 

 

March 31,

2018

 

 

December 31,

2017

 

Senior Secured Notes

 

$

397,500

 

 

$

408,174

 

1.50% Convertible Notes

 

 

 

 

 

233,898

 

Variable Funding Note, net of original issue discount

 

 

92,294

 

 

 

91,363

 

Senior Secured Term Loan, net of original issue discount

 

 

170,473

 

 

 

74,813

 

5.75% Convertible Notes(1)

 

 

109,455

 

 

 

 

Unamortized debt issuance costs

 

 

(7,062

)

 

 

(7,406

)

Total debt

 

 

762,660

 

 

 

800,842

 

Less current maturities

 

 

46,549

 

 

 

44,349

 

Total long-term debt

 

$

716,111

 

 

$

756,493

 

 

(1)

On February 12, 2018, the Company entered into the Exchange Agreements and consummated the Note Exchange on February 22, 2018, pursuant to which the Company exchanged approximately $125.0 million aggregate principal amount of its 1.50% Convertible Notes for 5.75% Convertible Notes issued by the Company in an aggregate principal amount of approximately $125.0 million.  See below for further details.

 

Company's Debt Maturities on Calendar Year Basis

As of March 31, 2018, the Company’s debt maturities on a calendar year basis are as follows:

 

 

 

Total

 

 

April 1

through

December 31,

2018

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

Thereafter

 

Senior Secured Notes

 

$

397,500

 

 

$

32,020

 

 

$

42,693

 

 

$

42,693

 

 

$

42,693

 

 

$

42,693

 

 

$

194,708

 

Variable Funding Notes(1)

 

$

92,294

 

 

 

 

 

 

 

 

 

92,294

 

 

 

 

 

 

 

 

 

 

2017 Senior Secured Term Loan(2)

 

$

170,473

 

 

 

2,893

 

 

 

11,570

 

 

 

19,284

 

 

 

19,284

 

 

 

117,442

 

 

 

 

5.75% Convertible Notes(3)

 

$

109,455

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

109,455

 

Total

 

$

769,722

 

 

$

34,913

 

 

$

54,263

 

 

$

154,271

 

 

$

61,977

 

 

$

160,135

 

 

$

304,163

 

 

(1)

Reflects the net debt carrying amount, effected by the outstanding balance of the original issue discount, in the unaudited condensed consolidated balance sheet as of March 31, 2018.  The actual principal outstanding balance of the Variable Funding Notes is $100.0 million as of March 31, 2018.

(2)

Reflects the net debt carrying amount, effected by the outstanding balance of the original issue discount, in the unaudited condensed consolidated balance sheet as of March 31, 2018.  The actual principal outstanding balance of the Senior Secured Term Loan is $192.3 million as of March 31, 2018.  

(3)

Reflects the debt carrying amount which is accounted for under the Fair Value Option in the unaudited condensed consolidated balance sheet as of March 31, 2018.  The actual principal outstanding balance of the 5.75% Convertible Notes is $116.2 million as of March 31, 2018.