XML 61 R46.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurements (Details) - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Sep. 25, 2017
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Fair Value Assumptions, Risk Free Interest Rate 2.00% 1.70%  
Assets, Fair Value Disclosure [Abstract]      
Convertible note hedge fair value $ 53,683,000 $ 0  
Liabilities, Fair Value Disclosure [Abstract]      
Note conversion obligation fair value 54,359,000 0  
Warrant liability 211,136,000 89,441,000  
Fair value warrants issued $ 14.24 $ 8.09  
Fair Value Assumptions, Expected Volatility Rate 34.00% 37.50%  
Fair Value, Measurements, Recurring [Member]      
Assets, Fair Value Disclosure [Abstract]      
Cash equivalents - money market $ 1,326,000 $ 482,000  
Derivative Asset 1,840,000 547,000  
Convertible note hedge fair value 53,683,000    
Total Assets 56,849,000 1,029,000  
Liabilities, Fair Value Disclosure [Abstract]      
Interest rate swap   (77,000)  
Note conversion obligation fair value (54,359,000)    
Warrant liability (211,136,000) (89,441,000)  
Total Liabilities (265,495,000) (89,518,000)  
Carrying value, debt 515,800,000 458,700,000  
Fair Value, Measurements, Recurring [Member] | Level 1 [Member]      
Assets, Fair Value Disclosure [Abstract]      
Cash equivalents - money market 0 0  
Derivative Asset 0 0  
Convertible note hedge fair value 0    
Total Assets 0 0  
Liabilities, Fair Value Disclosure [Abstract]      
Interest rate swap   0  
Note conversion obligation fair value 0    
Warrant liability 0 0  
Total Liabilities 0 0  
Fair Value, Measurements, Recurring [Member] | Level 2 [Member]      
Assets, Fair Value Disclosure [Abstract]      
Cash equivalents - money market 1,326,000 482,000  
Derivative Asset 1,840,000 547,000  
Convertible note hedge fair value 53,683,000   $ 56,097,000
Total Assets 56,849,000 1,029,000  
Liabilities, Fair Value Disclosure [Abstract]      
Interest rate swap   (77,000)  
Note conversion obligation fair value (54,359,000)   $ 57,369,000
Warrant liability (211,136,000) (89,441,000)  
Total Liabilities (265,495,000) (89,518,000)  
Difference between fair value and carrying value, debt 9,100,000 200,000  
Fair Value, Measurements, Recurring [Member] | Level 3 [Member]      
Assets, Fair Value Disclosure [Abstract]      
Cash equivalents - money market 0 0  
Derivative Asset 0 0  
Convertible note hedge fair value 0    
Total Assets 0 0  
Liabilities, Fair Value Disclosure [Abstract]      
Interest rate swap   0  
Note conversion obligation fair value 0    
Warrant liability 0 0  
Total Liabilities $ 0 $ 0  
Convertible Debt [Member]      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Fair Value Assumptions, Risk Free Interest Rate 2.30%    
Liabilities, Fair Value Disclosure [Abstract]      
Fair Value Assumptions, Expected Volatility Rate 34.00%