XML 92 R26.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
INDEBTEDNESS (Tables)
12 Months Ended
Dec. 31, 2019
INDEBTEDNESS  
Schedule of carrying value of the current and non-current components of the term loan

The carrying value of the current and non-current components of the Term Loan and DDTL as of December 31, 2019 and 2018 are:

 

 

 

 

 

 

 

 

 

 

Current

(in thousands)

    

2019

    

2018

Current borrowing on secured Term Loan and Delayed Draw Term Loan

 

$

10,412

    

$

3,609

Deferred financing costs

 

 

(471)

 

 

(353)

Current component of Term Loan and Delayed Draw Term Loan, net of deferred financing costs

 

$

9,941

 

$

3,256

 

 

 

 

 

 

 

 

 

 

Non-Current

(in thousands)

    

2019

    

2018

Non-current borrowing on secured Term Loan and Delayed Draw Term Loan

 

$

177,069

 

$

68,578

Deferred financing costs

 

 

(1,261)

 

 

(1,282)

Term Loan and Delayed Draw Term Loan, net of deferred financing costs and current component

 

$

175,808

 

$

67,296

 

Schedule of contractual maturity of term loan and DDTL

The contractual maturity of our Term Loan and DDTL is as follows for the years ending December 31:

 

 

 

 

 

 

 

 

(in thousands)

    

Term Loan

 

 DDTL

2020

 

$

4,512

 

$

5,900

2021

 

 

5,414

 

 

5,900

2022

 

 

5,414

 

 

8,850

2023

 

 

54,141

 

 

97,350

Total

 

$

69,481

 

$

118,000

 

Summary of carrying value of the notes

The carrying value of the Notes is as follows as of December 31:

 

 

 

 

 

 

 

 

(in thousands)

    

2019

    

2018

Principal amount

 

$

 —

 

$

118,750

Unamortized debt discount

 

 

 —

 

 

(5,648)

Deferred financing costs

 

 

 —

 

 

(639)

Net carrying value

 

$

 —

 

$

112,463

 

Schedule of components of total interest expense related to the notes and term loan

The following table sets forth the components of total interest expense related to the Notes, Term Loan, and DDTL recognized in our consolidated statements of operations for the year ended December 31:

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

    

2019

    

2018

    

2017

Contractual coupon

 

$

6,635

 

$

7,170

 

$

4,313

Amortization of debt discount

 

 

5,647

 

 

7,002

 

 

6,720

Amortization of finance fees

 

 

1,377

 

 

1,463

 

 

845

Capitalized interest

 

 

(191)

 

 

(724)

 

 

(554)

 

 

$

13,468

 

$

14,911

 

$

11,324