XML 51 R37.htm IDEA: XBRL DOCUMENT v3.3.1.900
Debt Arrangements (Tables)
12 Months Ended
Dec. 31, 2015
Net Carrying Amount of Debt

The Company’s net carrying amount of debt is comprised of the following:

 

 

 

December 31,

2015

 

 

December 31,

2014

 

Senior Secured Notes

 

$

712,907

 

 

$

774,030

 

1.50% Convertible Notes

 

 

357,453

 

 

 

339,943

 

2.50% Convertible Notes

 

 

294,048

 

 

 

280,104

 

Variable Funding Note

 

 

100,000

 

 

 

 

Total

 

$

1,464,408

 

 

$

1,394,077

 

 

Company's Debt Maturities on Calendar Year Basis

As of December 31, 2015, the Company’s debt maturities on a calendar year basis are as follows:

 

 

 

Total

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

Thereafter

 

Senior Secured Notes

 

$

712,907

 

 

$

61,123

 

 

$

61,123

 

 

$

61,123

 

 

$

61,123

 

 

$

61,123

 

 

$

407,292

 

1.50% Convertible Notes (1)

 

$

357,453

 

 

 

 

 

 

 

 

 

357,453

 

 

 

 

 

 

 

 

 

 

2.50% Convertible Notes  (2) (3)

 

$

294,048

 

 

 

294,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable Funding Notes

 

$

100,000

 

 

 

 

 

 

 

 

 

100,000

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,464,408

 

 

$

355,171

 

 

$

61,123

 

 

$

518,576

 

 

$

61,123

 

 

$

61,123

 

 

$

407,292

 

 

(1)

Reflects the net debt carrying amount of the 1.50% Convertible Notes in the consolidated balance sheet as of December 31, 2015, in accordance with accounting for convertible notes. The principal amount owed to the holders of the 1.50% Convertible Notes is $400.0 million.

(2)

Reflects the net debt carrying amount of the 2.50% Convertible Notes in the consolidated balance sheet as of December 31, 2015, in accordance with accounting for convertible notes. The principal amount owed to the holders of the 2.50% Convertible Notes is $300.0 million.

(3)

In March 2016, the Company entered in to a long-term refinancing arrangement with CF ICX LLC and Fortress Credit Co LLC for an aggregate principal amount of $300 million (refer to Note 19 for further details) in which the proceeds are to be used to pay off the 2.50% Convertible Notes.  In accordance with ASC 470, as the terms of the refinancing are readably determinable and the term of the credit agreement is five years (scheduled to mature on March 7, 2021), the Company has classified the 2.50% Convertible Notes as long-term debt on its December 31, 2015 consolidated balance sheet.

Convertible Notes | 1.50% Senior Subordinated Notes Due March 15, 2018  
Details of Convertible Notes Reflected on Consolidated Balance Sheet

 

As of December 31, 2015 and December 31, 2014, the amount of the 1.50% Convertible Notes accounted for as a liability was approximately $357.5 million and $339.9 million, respectively, and is reflected on the consolidated balance sheets as follows:

 

 

 

December 31,

2015

 

 

December 31,

2014

 

Equity component carrying amount

 

$

49,931

 

 

$

49,931

 

Unamortized discount

 

 

42,547

 

 

 

60,057

 

Net debt carrying amount

 

$

357,453

 

 

$

339,943

 

 

Convertible Notes | 2.50% Senior Subordinated Notes Due June 2016  
Details of Convertible Notes Reflected on Consolidated Balance Sheet

As of December 31, 2015 and December 31, 2014, the amount of the 2.50% Convertible Notes accounted for as a liability was approximately $294.0 million and $280.1 million, respectively, and is reflected on the consolidated balance sheets as follows:

 

 

 

December 31,

2015

 

 

December 31,

2014

 

Equity component carrying amount

 

$

35,996

 

 

$

35,996

 

Unamortized discount

 

 

5,952

 

 

 

19,896

 

Net debt carrying amount

 

$

294,048

 

 

$

280,104