XML 125 R40.htm IDEA: XBRL DOCUMENT v3.20.1
Debt Arrangements (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Net Carrying Amount of Debt

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

 

 

 

December 31,

2019

 

 

December 31,

2018

 

Senior Secured Notes

 

$

338,130

 

 

$

365,481

 

Variable Funding Note, net of original issue discount

 

 

99,610

 

 

 

95,273

 

Senior Secured Term Loan, net of original

   issue discount

 

 

162,418

 

 

 

171,137

 

5.75% Convertible Notes (1)

 

 

47,277

 

 

 

48,076

 

Unamortized debt issuance costs

 

 

(1,714

)

 

 

(4,738

)

Total debt

 

 

645,721

 

 

 

675,229

 

Less current maturities

 

 

61,976

 

 

 

54,263

 

Total long-term debt

 

$

583,745

 

 

$

620,966

 

 

 

(1)

Reflects the debt carrying amount, which is accounted for under the Fair Value Option in the consolidated balance sheet as of December 31, 2019 and December 31, 2018.  The actual principal outstanding balance of the 5.75% Convertible Notes is $94.4 million and $109.7 million as of December 31, 2019 and December 31, 2018, respectively.

 

Company's Debt Maturities on Calendar Year Basis

As of December 31, 2019, the Company’s debt maturities on a calendar year basis are as follows:

 

 

 

Total

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

2024

 

 

Thereafter

 

Senior Secured Notes

 

$

338,130

 

 

$

42,693

 

 

$

42,693

 

 

$

42,693

 

 

$

42,693

 

 

$

42,693

 

 

$

124,665

 

Variable Funding Notes (1)

 

$

99,610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

99,610

 

Senior Secured Term Loan (2)

 

$

162,418

 

 

 

19,284

 

 

 

19,284

 

 

 

19,284

 

 

 

104,566

 

 

 

 

 

 

 

5.75% Convertible Notes (3)

 

$

47,277

 

 

 

 

 

 

 

 

 

 

 

 

47,277

 

 

 

 

 

 

 

Total

 

$

647,435

 

 

$

61,977

 

 

$

61,977

 

 

$

61,977

 

 

$

194,536

 

 

$

42,693

 

 

$

224,275

 

 

(1)

Reflects the net debt carrying amount, effected by the outstanding balance of the original issue discount, in the consolidated balance sheet as of December 31, 2019.  The actual principal outstanding balance of the Variable Funding Notes is $100.0 million as of December 31, 2019.

(2)

Reflects the net debt carrying amount, effected by the outstanding balance of the original issue discount, in the consolidated balance sheet as of December 31, 2019.  The actual principal outstanding balance of the Senior Secured Term Loan is $175.6 million as of December 31, 2019.

(3)

Reflects the debt carrying amount which is accounted for under the Fair Value Option in the consolidated balance sheet as of December 31, 2019.  The actual principal outstanding balance of the 5.75% Convertible Notes is $94.4 million as of December 31, 2019.