XML 55 R45.htm IDEA: XBRL DOCUMENT v3.19.2
Debt (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Apr. 25, 2019
USD ($)
Oct. 29, 2018
USD ($)
$ / shares
Oct. 01, 2016
Jan. 18, 2016
USD ($)
D
Oct. 31, 2018
Jun. 30, 2019
USD ($)
$ / shares
Mar. 31, 2019
USD ($)
Jun. 30, 2018
USD ($)
Jun. 30, 2019
USD ($)
$ / shares
Jun. 30, 2018
USD ($)
Dec. 31, 2018
USD ($)
$ / shares
Apr. 17, 2019
USD ($)
Apr. 16, 2019
USD ($)
Jan. 29, 2018
USD ($)
Jan. 28, 2016
USD ($)
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Remainder of 2019           $ 133,473     $ 133,473            
2020           32,250     32,250            
2021           50,525     50,525            
2022           32,250     32,250            
2023           536,963     536,963            
Thereafter           706,077     706,077            
Modified convertible notes recorded value on issue date           1,491,538     1,491,538            
Less: Original issue discount           (107,892)     (107,892)            
Carrying Value           1,383,646     1,383,646            
Paid-in-kind interest                 9,861 $ 828          
Net sales           423,207   $ 35,965 952,104 $ 74,784          
Preliminary purchase price   $ 1,200                          
Aggregate original issue discount                             $ 4,700
Long-term Debt, Gross           $ 1,491,538     $ 1,491,538            
Receivables facility period (in years)         3 years                    
Common stock, par value (in dollars per share) | $ / shares           $ 0.10     $ 0.10   $ 0.10        
Recorded value of the convertible note                              
Less: Original issue discount           $ (107,892)     $ (107,892)            
Modified convertible notes recorded value on issue date           1,491,538     1,491,538            
Revolving credit facilities           125,411     125,411   $ 315        
New Revolving Facility                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Remainder of 2019           125,411     125,411            
Modified convertible notes recorded value on issue date           125,411     125,411            
Debt issuance cost                       $ 1,500      
Carrying Value           125,411     125,411            
Aggregate principal amount                       200,000 $ 150,000    
Availability           60,400     60,400            
Borrowings           125,000     125,000            
Debt Issuance Cost           6,800     6,800            
Long-term Debt, Gross           125,411     125,411            
Recorded value of the convertible note                              
Modified convertible notes - face value   $ 150,000                   200,000      
Modified convertible notes recorded value on issue date           125,411     $ 125,411            
New Revolving Facility | Base Rate                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Floor rate (in percent)                 1.00%            
Margin on variable rate basis (as a percent)                 4.50%            
New Revolving Facility | LIBOR rate loans                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Floor rate (in percent)                 0.00%            
Margin on variable rate basis (as a percent)                 5.50%            
New Revolving Facility | First Year After The Closing Date                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Prepayment premium (in percent)                 3.00%            
New Revolving Facility | Second Year After The Closing Date                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Prepayment premium (in percent)                 2.00%            
New Revolving Facility | Third Year After The Closing Date                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Prepayment premium (in percent)                 1.00%            
First Lien Credit Agreement                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Remainder of 2019           8,062     $ 8,062            
2020           32,250     32,250            
2021           32,250     32,250            
2022           32,250     32,250            
2023           536,963     536,963            
Modified convertible notes recorded value on issue date           641,775     641,775            
Less: Original issue discount           (16,309)     (16,309)            
Carrying Value           625,466     625,466            
Aggregate principal amount           $ 645,000     645,000     600,000 550,000    
Proceeds from the issuance of term loan                 $ 614,700            
Effective interest rate (as a percent)           9.00%     9.00%            
Long-term Debt, Gross           $ 641,775     $ 641,775            
Recorded value of the convertible note                              
Less: Original issue discount           (16,309)     (16,309)            
Modified convertible notes recorded value on issue date           $ 641,775     $ 641,775            
First Lien Credit Agreement | Cash And Noncash Interest Related To Deferred Fees And Debt Discounts [Member]                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Effective interest rate (as a percent)           10.00%     10.00%            
Second Lien Credit Agreement                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Thereafter           $ 681,077     $ 681,077            
Modified convertible notes recorded value on issue date           681,077     681,077            
Less: Original issue discount           (86,506)     (86,506)            
Carrying Value           594,571     594,571            
Aggregate principal amount           $ 668,000     668,000     $ 845,000 $ 795,000    
Proceeds from the issuance of term loan                 $ 646,800            
Effective interest rate (as a percent)           10.00%     10.00%            
Long-term Debt, Gross           $ 681,077     $ 681,077            
Recorded value of the convertible note                              
Less: Original issue discount           (86,506)     (86,506)            
Modified convertible notes recorded value on issue date           $ 681,077     $ 681,077            
Second Lien Credit Agreement | Cash And Noncash Interest Related To Deferred Fees And Debt Discounts [Member]                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Effective interest rate (as a percent)           14.00%     14.00%            
Revolving Facility                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Aggregate principal amount                           $ 150,000  
Availability                           668,000  
Convertible notes                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
2021           $ 18,275     $ 18,275            
Thereafter           25,000     25,000            
Modified convertible notes recorded value on issue date           43,275     43,275            
Less: Original issue discount           (5,077)     (5,077)            
Carrying Value           38,198     38,198            
Long-term Debt, Gross           43,275     43,275            
Recorded value of the convertible note                              
Less: Original issue discount           (5,077)     (5,077)            
Modified convertible notes recorded value on issue date           43,275     43,275            
Trade Receivables Securitization Facility Under R P A                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Maximum sale of undivided ownership interest $ 600,000                            
Increase in undivided ownership interest $ 150,000                            
Term Facility                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Aggregate principal amount                           $ 645,000  
Credit Facilities                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Paid-in-kind interest             $ 9,900   13,100            
Debt Issuance Cost           51,500     51,500            
Modified Convertible Notes                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Modified convertible notes recorded value on issue date           11,800     11,800   11,800        
Less: Original issue discount           (4,673)     (4,673)   (4,673)        
Amount of interest payable in cash (as a percent)     50.00%                        
Amount of interest payable in kind (as a percent)     50.00%                        
Amount of interest payable in cash, discretionary (as a percent)     100.00%                        
Long-term Debt, Gross           11,800     11,800   11,800        
Recorded value of the convertible note                              
Modified convertible notes - face value       $ 16,500   16,473     16,473   16,473        
Less: Original issue discount           (4,673)     (4,673)   (4,673)        
Modified convertible notes recorded value on issue date           11,800     11,800   11,800        
PIK interest issued                 1,655   1,505        
Accumulated accretion of original issue debt discount                 2,127   1,918        
Modified convertible notes value           15,582     15,582   15,223        
Modified Convertible Notes | Conversion of Convertible Notes into Common Stock                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Annual rate on outstanding principal amount (as a percent)     7.00% 6.50%                      
Trading days immediately preceding the notice of conversion used for calculation of average of the closing prices for the common stock | D       20                      
2024 Convertible Notes                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Modified convertible notes recorded value on issue date           20,478     20,478   20,478        
Less: Original issue discount           (4,522)     (4,522)   (4,522)        
Conversion price (in dollars per share) | $ / shares   $ 8.00                          
Long-term Debt, Gross           20,478     20,478   20,478        
Recorded value of the convertible note                              
Modified convertible notes - face value   $ 25,000       25,000     25,000   25,000        
Less: Original issue discount           (4,522)     (4,522)   (4,522)        
Modified convertible notes recorded value on issue date           20,478     20,478   20,478        
Accumulated accretion of original issue debt discount                 2,138   534        
Modified convertible notes value           $ 22,616     $ 22,616   $ 21,012        
2024 Convertible Notes | From and after April 29, 2019 To October 29, 2019                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Prior written notice (in days)   10 days                          
Interest rate (in percent)   12.00%                          
2024 Convertible Notes | From and after October 29, 2019                              
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                              
Prior written notice (in days)   10 days                          
Interest rate (in percent)   16.00%