XML 63 R38.htm IDEA: XBRL DOCUMENT v3.22.1
FINANCING ARRANGEMENTS (Tables)
12 Months Ended
Feb. 28, 2022
Debt Disclosure [Abstract]  
Summary of Balances Attributable to Financing Arrangements

Balances attributable to our financing arrangements consist of the following (in thousands):

 

 

 

Maturity

 

Effective

 

 

February 28,

 

 

 

Date

 

Interest Rate

 

 

2022

 

 

2021

 

2025 Convertible Notes, 2.00% fixed rate

 

August 1, 2025

 

7.56%

 

 

 

230,000

 

 

 

230,000

 

Due to factors under revenue assignments

 

2020 - 2024

 

4.70%

 

 

 

3,829

 

 

 

8,081

 

Total term debt

 

 

 

 

 

 

 

 

233,829

 

 

 

238,081

 

Unamortized discount and issuance costs

 

 

 

 

 

 

 

 

(41,541

)

 

 

(51,610

)

Less: current portion of long-term term debt

 

 

 

 

 

 

 

 

(2,585

)

 

 

(4,317

)

Long-term debt, net of current portion

 

 

 

 

 

 

 

$

189,703

 

 

$

182,154

 

Summary of Liability and Equity Components of Notes, Issuance Costs and Applicable Assumptions Used for Calculation

The table below summarizes the liability and equity components of the 2025 Convertible Notes, the issuance costs and the applicable assumptions used for the calculation (in millions except initial conversion rate and per share amounts):

 

Initial conversion rate (shares per $1,000 principal amount)

 

32.5256

 

Initial conversion price per share

$

30.7450

 

 

 

 

 

Fair value of liability component upon issuance

$

160.8

 

Fair value measurement level

Level 3

 

Fair value of embedded equity component upon issuance

$

69.2

 

Deferred tax asset effect

$

17.3

 

 

 

 

 

Total issuance cost

$

7.3

 

Equity component

$

2.2

 

Deferred tax asset effect

$

0.5