XML 52 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2014
Long-Term Debt [Abstract]  
Schedule Of Debt

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Term Loan (matures June 2018)

$

277,500 

$

292,500 

 

2032 Notes (mature March 2032)

 

200,000 

 

200,000 

 

MARAD Debt (matures February 2027)

 

94,792 

 

100,168 

 

Unamoritized debt discount

 

(20,920)

 

(26,516)

 

Total debt

 

551,372 

 

566,152 

 

Less current maturities

 

(28,144)

 

(20,376)

 

Long-term debt

$

523,228 

$

545,776 

 

 

Schedule Of Deferred Financing Costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Gross Carrying Amount

 

Accumulated Amortization

 

Net

 

Gross Carrying Amount

 

Accumulated Amortization

 

Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Loan (matures June 2018) (1)

$

3,638 

$

(1,091)

$

2,547 

$

3,638 

$

(364)

$

3,274 

 

Revolving Credit Facility (matures June 2018) (1)

 

13,275 

 

(3,982)

 

9,293 

 

13,275 

 

(1,327)

 

11,948 

 

2032 Notes (mature March 2032)

 

3,759 

 

(1,763)

 

1,996 

 

3,759 

 

(1,148)

 

2,611 

 

MARAD Debt (matures February 2027)

 

12,200 

 

(6,223)

 

5,977 

 

12,200 

 

(5,736)

 

6,464 

 

Nordea Term Loan

 

3,586 

 

 -

 

3,586 

 

 -

 

 -

 

 -

 

Total deferred financing costs

$

36,458 

$

(13,059)

$

23,399 

$

32,872 

$

(8,575)

$

24,297 

 

 

(1) Relates to amounts allocated to the existing Term Loan and Revolving Credit Facility, which became effective in June 2013.

Schedule Of Maturities Of Long-Term Debt

 

 

 

 

 

 

 

 

 

 

 

 

Term
Loan

 

MARAD
Debt

 

2032
Notes (1)

 

Total

 

 

 

 

 

 

 

 

 

 

 

Less than one year

$

22,500 

$

5,644 

$

 -

$

28,144 

 

One to two years

 

30,000 

 

5,926 

 

 -

 

35,926 

 

Two to three years

 

30,000 

 

6,222 

 

 -

 

36,222 

 

Three to four years

 

195,000 

 

6,532 

 

 -

 

201,532 

 

Four to five years

 

 -

 

6,858 

 

 -

 

6,858 

 

Over five years

 

 -

 

63,610 

 

200,000 

 

263,610 

 

Total debt

 

277,500 

 

94,792 

 

200,000 

 

572,292 

 

Current maturities

 

(22,500)

 

(5,644)

 

 -

 

(28,144)

 

Long-term debt, less current maturities

 

255,000 

 

89,148 

 

200,000 

 

544,148 

 

Unamortized debt discount (2)

 

 -

 

 -

 

(20,920)

 

(20,920)

 

Long-term debt

$

255,000 

$

89,148 

$

179,080 

$

523,228 

 

 

(1) Beginning in March 2018, the holders of the 2032 Notes may require us to repurchase these notes or we may at our option elect to repurchase these notes.  The notes will mature in March 2032.

 

(2) The 2032 Notes will increase to their face amount through accretion of non-cash interest charges through March 2018.

Schedule Of Components of Net Interest Expense

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2014

 

2013

 

2012

 

 

 

 

 

 

 

 

 

Interest expense (1)

$

33,064 

$

44,484 

$

53,601 

 

Interest income

 

(4,786)

 

(1,167)

 

(548)

 

Capitalized interest

 

(10,419)

 

(10,419)

 

(4,893)

 

Net interest expense

$

17,859 

$

32,898 

$

48,160 

 

 

(1)

Interest expense of $2.8 million and $28.6 million was allocated to ERT during the years ended December 31, 2013 and 2012, respectively, and is included in discontinued operations.  Following the sale of ERT in February 2013, we ceased allocation of interest expense to ERT, which then constituted a discontinued operation