XML 41 R31.htm IDEA: XBRL DOCUMENT v3.19.1
Debt (Tables)
3 Months Ended
Mar. 31, 2019
Debt Instrument [Line Items]  
Debt Outstanding Excluding Lease Obligations

Debt outstanding, excluding lease obligations, consists of the following:

 

 

March 31, 2019

 

 

December 31, 2018

 

(In thousands)

 

Principal Balance

 

 

Unamortized Discount and Debt Issuance Costs

 

 

Net Carrying Amount

 

 

Principal Balance

 

 

Unamortized Discount and Debt Issuance Costs

 

 

Net Carrying Amount

 

1.25% Cash Convertible

   Senior Notes

 

$

345,000

 

 

$

18,534

 

 

$

326,466

 

 

$

345,000

 

 

$

22,112

 

 

$

322,888

 

Senior Secured Credit Facility

 

 

465,000

 

 

 

5,660

 

 

 

459,340

 

 

 

350,000

 

 

 

6,038

 

 

 

343,962

 

Other debt

 

 

952

 

 

 

0

 

 

 

952

 

 

 

748

 

 

 

0

 

 

 

748

 

Total debt

 

$

810,952

 

 

$

24,194

 

 

$

786,758

 

 

$

695,748

 

 

$

28,150

 

 

$

667,598

 

Less: Debt payable within

   one year

 

 

20,952

 

 

 

434

 

 

 

20,518

 

 

 

20,538

 

 

 

479

 

 

 

20,059

 

Total long-term debt, less

   current maturities

 

$

790,000

 

 

$

23,760

 

 

$

766,240

 

 

$

675,210

 

 

$

27,671

 

 

$

647,539

 

 

Interest Expense

Interest expense consists of the following:

 

 

Three Months Ended

March 31,

 

(In thousands)

 

2019

 

 

2018

 

Interest expense

 

$

6,229

 

 

$

7,938

 

Amortization of discounts and debt issuance costs

 

 

3,955

 

 

 

3,756

 

Total interest expense

 

$

10,184

 

 

$

11,694

 

 

 

 

Summary of Future Debt Payment Obligations

The following table summarizes future debt payment obligations as of March 31, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

Total

 

 

Remainder of 2019

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

Thereafter

 

1.25% Cash Convertible Senior

   Notes (1)

 

$

345,000

 

 

$

0

 

 

$

345,000

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

Term Loan

 

 

345,000

 

 

 

15,000

 

 

 

27,500

 

 

 

30,000

 

 

 

37,500

 

 

 

235,000

 

 

 

0

 

Revolving Facility (2)

 

 

120,000

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

120,000

 

 

 

0

 

Other debt

 

 

952

 

 

 

952

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Total debt

 

$

810,952

 

 

$

15,952

 

 

$

372,500

 

 

$

30,000

 

 

$

37,500

 

 

$

355,000

 

 

$

0

 

(1) Assumes no cash conversions of the 1.25% Notes prior to their maturity on July 1, 2020.

(2) Assumes no additional borrowings after March 31, 2019, payment of any required periodic installments of principal and that all drawn amounts are repaid upon maturity.

1.25% Cash Convertible Senior Notes [Member]  
Debt Instrument [Line Items]  
Interest Expense Related to 1.25% Cash Convertible Senior Notes

Interest expense related to the 1.25% Cash Convertible Senior Notes (the “1.25% Notes”), included in the table above, consists of the following:

 

 

Three Months Ended

March 31,

 

(In thousands)

 

2019

 

 

2018

 

Coupon interest at 1.25%

 

 

1,078

 

 

$

1,078

 

Amortization of discounts and debt issuance costs

 

 

3,577

 

 

 

3,407

 

Total interest expense related to the 1.25% Notes

 

$

4,655

 

 

$

4,485