XML 42 R30.htm IDEA: XBRL DOCUMENT v3.19.2
Fair Value of Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2019
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Valuation of Financial Instruments

The following table summarizes the fair value of our financial instruments at June 30, 2019 and December 31, 2018:

(Thousands)

 

Total

 

Quoted Prices in Active Markets

(Level 1)

 

Prices with Other Observable Inputs

(Level 2)

 

Prices with Unobservable Inputs (Level 3)

 

At June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior secured term loan B - variable rate, due October 24, 2022

 

$

1,998,748

 

$

-

 

$

1,998,748

 

$

-

 

Senior secured notes - 6.00%, due April 15, 2023

 

 

521,125

 

 

-

 

 

521,125

 

 

-

 

Senior unsecured notes - 8.25%, due October 15, 2023

 

 

1,026,750

 

 

-

 

 

1,026,750

 

 

-

 

Senior unsecured notes - 7.125%, due December 15, 2024

 

 

535,500

 

 

-

 

 

535,500

 

 

-

 

Exchangeable senior notes - 4.00%, due June 15, 2024

 

 

355,523

 

 

-

 

 

355,523

 

 

-

 

Senior secured revolving credit facility, variable rate, due April 24, 2022

 

 

574,961

 

 

-

 

 

574,961

 

 

-

 

Derivative liability

 

 

19,117

 

 

 

 

 

19,117

 

 

 

 

Contingent consideration

 

 

18,522

 

 

-

 

 

-

 

 

18,522

 

Total

 

$

5,050,246

 

$

-

 

$

5,031,724

 

$

18,522

 

 

(Thousands)

 

Total

 

Quoted Prices in Active Markets

(Level 1)

 

Prices with Other Observable Inputs

(Level 2)

 

Prices with Unobservable Inputs (Level 3)

 

At December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative asset

 

$

31,043

 

$

-

 

$

31,043

 

$

-

 

Total

 

$

31,043

 

$

-

 

$

31,043

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior secured term loan B - variable rate, due October 24, 2022

 

$

1,877,303

 

$

-

 

$

1,877,303

 

$

-

 

Senior secured notes - 6.00%, due April 15, 2023

 

 

504,625

 

 

-

 

 

504,625

 

 

-

 

Senior unsecured notes - 8.25%, due October 15, 2023

 

 

965,700

 

 

-

 

 

965,700

 

 

-

 

Senior unsecured notes - 7.125%, due December 15, 2024

 

 

496,500

 

 

-

 

 

496,500

 

 

-

 

Senior secured revolving credit facility, variable rate, due April 24, 2020

 

 

639,936

 

 

-

 

 

639,936

 

 

-

 

Contingent consideration

 

 

83,401

 

 

-

 

 

-

 

 

83,401

 

Total

 

$

4,567,465

 

$

-

 

$

4,484,064

 

$

83,401

 

Roll Forward of Liabilities Measured at Fair Value on Recurring Basis Using Unobservable Inputs

The following is a roll forward of our liabilities measured at fair value on a recurring basis using unobservable inputs (Level 3):

(Thousands)

 

December 31, 2018

 

 

Transfers into Level 3

 

 

(Gain)/Loss included in earnings

 

 

Settlements

 

 

June 30, 2019

 

Contingent consideration

 

$

83,401

 

 

$

-

 

 

$

(25,531

)

 

$

(39,348

)

 

$

18,522