XML 45 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Tables)
9 Months Ended
Jun. 30, 2018
Debt Disclosure [Abstract]  
Long term debt instruments
The following tables present our debt instruments outstanding, contractual maturities and interest expense:
 
June 30, 2018
 
June 30, 2017
 
September 30, 2017
 
Gross Amount
 
Debt Discount and Issuance Costs
 
Carrying Amount
 
Gross Amount
 
Debt Discount and Issuance Costs
 
Carrying Amount
 
Gross Amount
 
Debt Discount and Issuance Costs
 
Carrying Amount
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
2019 Convertible Notes
$
195,000

 
$
(10,177
)
 
$
184,823

 
$
230,000

 
$
(23,721
)
 
$
206,279

 
$
195,000

 
$
(17,654
)
 
$
177,346

2019 Convertible Notes Embedded Derivative
7,491

 

 
7,491

 
5,900

 

 
5,900

 
6,591

 

 
6,591

2024 Convertible Notes
143,750

 
(39,188
)
 
104,562

 

 

 

 
143,750

 
(42,880
)
 
100,870

2025 Convertible Notes
172,500

 
(54,165
)
 
118,335

 

 

 

 

 

 

Other debt*
3,482

 

 
3,482

 

 

 

 

 

 

Term loan facility

 

 

 
50,000

 
(1,765
)
 
48,235

 

 

 

Total
$
522,223

 
$
(103,530
)
 
$
418,693

 
$
285,900

 
$
(25,486
)
 
$
260,414

 
$
345,341

 
$
(60,534
)
 
$
284,807

Less current portion
(205,973
)
 
10,177

 
(195,796
)
 

 

 

 

 

 

Total long-term debt
$
316,250

 
$
(93,353
)
 
$
222,897

 
$
285,900

 
$
(25,486
)
 
$
260,414

 
$
345,341

 
$
(60,534
)
 
$
284,807


*
Purchase money financing; debt classified as current as collateral was destroyed. Insurance proceeds are expected to cover the entire loss.
Principal payment schedule
 
Schedule of Contractual Maturities
 
Total
 
Less Than 1 Year
 
1 - 3 Years
 
3 - 5 Years
 
More Than 5 Years
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
2019 Convertible Notes*
$
195,000

 
$
195,000

 
$

 
$

 
$

2024 Convertible Notes*
143,750

 

 

 

 
143,750

2025 Convertible Notes*
172,500

 

 

 

 
172,500

Other debt
3,482

 
3,482

 

 

 

 
$
514,732

 
$
198,482

 
$

 
$

 
$
316,250


*
Excludes the potential impact of embedded derivatives.
Schedule of Interest Expense
 
Three Months Ended June 30,
 
Nine Months Ended June 30,
 
2018
 
2017
 
2018
 
2017
 
 
 
 
 
 
 
 
 
(in millions)
2019 Convertible Notes:
 
 
 
 
 
 
 
Contractual interest expense
$
1.1

 
$
1.3

 
$
3.2

 
$
3.8

Amortization of debt discount and deferred financing costs
2.5

 
2.8

 
7.5

 
8.3

Total interest expense
$
3.6

 
$
4.1

 
$
10.7

 
$
12.1

 
 
 
 
 
 
 
 
2024 Convertible Notes:
 
 
 
 
 
 
 
Contractual interest expense
$
1.1

 
$

 
$
3.1

 
$

Amortization of debt discount and deferred financing costs
1.3

 

 
3.8

 

Total interest expense
$
2.4

 
$

 
$
6.9

 
$

 
 
 
 
 
 
 
 
2025 Convertible Notes:
 
 
 
 
 
 
 
Contractual interest expense
$
0.5

 
$

 
$
0.5

 
$

Amortization of debt discount and deferred financing costs
0.8

 

 
0.8

 

Total interest expense
$
1.3

 
$

 
$
1.3

 
$