XML 60 R46.htm IDEA: XBRL DOCUMENT v3.19.3
Debt (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Apr. 25, 2019
USD ($)
Oct. 29, 2018
USD ($)
$ / shares
Oct. 01, 2016
Jan. 18, 2016
USD ($)
D
Oct. 31, 2018
Sep. 30, 2019
USD ($)
shares
Mar. 31, 2019
USD ($)
Jun. 30, 2019
USD ($)
Sep. 30, 2019
USD ($)
Sep. 30, 2018
USD ($)
Dec. 31, 2018
USD ($)
Apr. 17, 2019
USD ($)
Apr. 16, 2019
USD ($)
Jan. 28, 2016
USD ($)
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                            
Remainder of 2019           $ 50,391     $ 50,391          
2020           32,250     32,250          
2021           50,828     50,828          
2022           32,250     32,250          
2023           536,963     536,963          
Thereafter           713,429     713,429          
Modified convertible notes recorded value on issue date           1,416,111     1,416,111          
Less: Original issue discount           (103,931)     (103,931)          
Carrying Value           1,312,180     1,312,180          
Paid-in-kind interest                 16,575 $ 1,300        
Preliminary purchase price   $ 1,200,000                        
Aggregate original issue discount                           $ 4,700
Long-term Debt, Gross           1,416,111     1,416,111          
Receivables facility period (in years)         3 years                  
Recorded value of the convertible note                            
Less: Original issue discount           (103,931)     (103,931)          
Modified convertible notes recorded value on issue date           1,416,111     1,416,111          
Revolving credit facilities           $ 46,360     46,360   $ 315      
Tengram Capital Partners, LP                            
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                            
Shares issued (in shares) | shares           200,000                
New Revolving Facility                            
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                            
Remainder of 2019           $ 46,360     46,360          
Modified convertible notes recorded value on issue date           46,360     46,360          
Debt issuance cost                       $ 1,500    
Carrying Value           46,360     46,360          
Aggregate principal amount   150,000                   200,000 $ 150,000  
Availability           139,100     139,100          
Borrowings           45,000     45,000          
Letters of credit           15,900     15,900          
Debt Issuance Cost           6,800     6,800          
Long-term Debt, Gross           46,360     46,360          
Recorded value of the convertible note                            
Modified convertible notes - face value   150,000                   200,000    
Modified convertible notes recorded value on issue date           46,360     $ 46,360          
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 | Until October 29, 2019                            
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 | From October 30, 2019 until October 29, 2020                            
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 | From October 30, 2020 until October 29, 2021                            
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           4,031     $ 4,031          
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           637,744     637,744          
Less: Original issue discount           (15,422)     (15,422)          
Carrying Value           622,322     622,322          
Aggregate principal amount           $ 637,700     637,700     600,000 550,000  
Proceeds from the issuance of term loan                 $ 614,700          
Step one first lien leverage ratio                 2.75          
Step two first lien leverage ratio                 2.25          
Percent of step downs                 0.25%          
Number of step downs                 2          
Effective interest rate (as a percent)           8.00%     8.00%          
Long-term Debt, Gross           $ 637,744     $ 637,744          
Recorded value of the convertible note                            
Less: Original issue discount           (15,422)     (15,422)          
Modified convertible notes recorded value on issue date           $ 637,744     $ 637,744          
First Lien Credit Agreement | Base Rate                            
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                            
Floor rate (in percent)                 2.50%          
Margin on variable rate basis (as a percent)                 5.00%          
First Lien Credit Agreement | LIBOR rate loans                            
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                            
Floor rate (in percent)                 1.50%          
Margin on variable rate basis (as a percent)                 6.00%          
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           $ 687,146     $ 687,146          
Modified convertible notes recorded value on issue date           687,146     687,146          
Less: Original issue discount           (83,613)     (83,613)          
Carrying Value           603,533     603,533          
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           $ 687,146     $ 687,146          
Recorded value of the convertible note                            
Less: Original issue discount           (83,613)     (83,613)          
Modified convertible notes recorded value on issue date           $ 687,146     $ 687,146          
Second Lien Credit Agreement | From October 29, 2018 until December 31, 2019                            
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                            
Percent of Payment-in-kind interest (PIK)                 2.75%          
Second Lien Credit Agreement | From October 29, 2018 until December 31, 2019 | Base Rate                            
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                            
Floor rate (in percent)                 2.50%          
Margin on variable rate basis (as a percent)                 6.00%          
Second Lien Credit Agreement | From October 29, 2018 until December 31, 2019 | LIBOR rate loans                            
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                            
Floor rate (in percent)                 1.50%          
Margin on variable rate basis (as a percent)                 7.00%          
Second Lien Credit Agreement | Thereafter December 31, 2019                            
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                            
Percent of Payment-in-kind interest (PIK)                 1.25%          
Second Lien Credit Agreement | Thereafter December 31, 2019 | Base Rate                            
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                            
Floor rate (in percent)                 2.50%          
Margin on variable rate basis (as a percent)                 7.00%          
Second Lien Credit Agreement | Thereafter December 31, 2019 | LIBOR rate loans                            
Five year payment schedule of debt for convertible notes, line of credit and ling-term debt                            
Floor rate (in percent)                 1.50%          
Margin on variable rate basis (as a percent)                 8.00%          
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           $ 18,578     $ 18,578          
Thereafter           26,283     26,283          
Modified convertible notes recorded value on issue date           44,861     44,861          
Less: Original issue discount           (4,896)     (4,896)          
Carrying Value           39,965     39,965          
Long-term Debt, Gross           44,861     44,861          
Recorded value of the convertible note                            
Less: Original issue discount           (4,896)     (4,896)          
Modified convertible notes recorded value on issue date           44,861     44,861          
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                          
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 19,100          
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                 2,105   1,505      
Accumulated accretion of original issue debt discount                 2,070   1,918      
Modified convertible notes value           15,975     15,975   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)      
Paid-in-kind interest                 1,300          
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      
PIK interest issued                 1,283          
Accumulated accretion of original issue debt discount                 2,229   534      
Modified convertible notes value           $ 23,990     $ 23,990   $ 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%