XML 33 R23.htm IDEA: XBRL DOCUMENT v3.4.0.3
LONG-TERM DEBT (Tables)
3 Months Ended
Mar. 31, 2016
Debt Disclosure [Abstract]  
Schedule of Long-term Debt
Long-term debt consisted of the following: 
 
March 31,
2016
 
December 31,
2015
 
(in thousands)
Term Loan Facility (net of $2.4 million and $3.3 million discount)
$
1,173,398

 
$
1,174,369

Revolving Credit Facility
133,000

 
43,000

Notes
237,581

 
235,085

Debt issuance costs
(3,039
)
 
(3,276
)
Total debt
1,540,940

 
1,449,178

Less: current maturities
(4,550
)
 
(4,550
)
Long-term debt
$
1,536,390

 
$
1,444,628

Components of Convertible Debt
The Notes consist of the following components:
 
March 31, 2016
 
December 31, 2015
 
(in thousands)
Liability component
 
 
 
Principal
$
287,500

 
$
287,500

Conversion feature
(44,039
)
 
(46,271
)
Discount related to debt issuance costs
(5,880
)
 
(6,144
)
Net carrying amount
$
237,581

 
$
235,085

 
 
 
 
Equity component


 
 
Conversion feature
$
49,680

 
$
49,680

Debt issuance costs
(1,421
)
 
(1,421
)
Deferred taxes
(17,750
)
 
(17,750
)
Net amount recorded in additional paid-in capital
$
30,509

 
$
30,509

Schedule of Interest Expense
Interest expense consisted of the following:
 
Three months ended March 31,
 
2016
 
2015
 
(in thousands)
Senior Credit Facility:
 
 
 
Term Loan Facility coupon
$
9,666

 
$
10,932

Revolver
616

 
168

Amortization of discount and debt issuance costs
592

 
463

Total Senior Credit Facility
10,874

 
11,563

Notes:
 
 
 
Coupon
1,078

 

Amortization of conversion feature
2,232

 

Amortization of discount and debt issuance costs
275

 

Total Notes
3,585

 

Interest income and other
(16
)
 
(48
)
Interest expense, net
$
14,443

 
$
11,515