XML 49 R30.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt and Other Long-Term Liabilities (Tables)
6 Months Ended
Jun. 30, 2016
Long-term Debt, Unclassified [Abstract]  
Schedule of Debt and Other Long Term Liabilities
 
Debt
 
Other Liabilities
 
Total
 
Senior Notes
 
Credit Facility
 
Total Debt
Capital Lease Obligations
 
Asset Retirement Obligations
 
Other Long-term Liabilities
Dollars in thousands
 Senior Unsecured Notes due 2019
 
 Senior Unsecured Notes due 2021
Term Loans
 
Revolving Line of Credit
As of June 30, 2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal
$
320,614

 
$
228,598

 
$
129,375

 
$
80,000

 
$
758,587

 
 
 
 
 
 
 

Unamortized discount and deferred financing fees(1)
(2,922
)
 
(3,234
)
 
(224
)
 
(1,968
)
 
(8,348
)
 
 
 
 
 
 
 

Total
317,692

 
225,364

 
129,151

 
78,032

 
750,239

 
$
5,531

 
$
9,438

 
$
19,780

 
$
784,988

Less: current portion

 

 
(15,000
)
 

 
(15,000
)
 
(3,418
)
 

 

 
(18,418
)
Total long-term portion
$
317,692

 
$
225,364

 
$
114,151

 
$
78,032

 
$
735,239

 
$
2,113

 
$
9,438

 
$
19,780

 
$
766,570


 
Debt
 
Other Liabilities
 
Total
 
Senior Notes
 
Credit Facility
 
Total Debt
Capital Lease Obligations
 
Asset Retirement Obligations
 
Other Long-term Liabilities
Dollars in thousands
 Senior Unsecured Notes due 2019
 
 Senior Unsecured Notes due 2021
Term Loans
 
Revolving Line of Credit
As of December 31, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal
$
350,000

 
$
258,908

 
$
136,875

 
$
140,500

 
$
886,283

 
 
 
 
 
 
 
 
Unamortized discount and deferred financing fees(1)
(3,770
)
 
(4,083
)
 
(260
)
 
(2,300
)
 
(10,413
)
 
 
 
 
 
 
 
 
Total
346,230

 
254,825

 
136,615

 
138,200

 
875,870

 
$
5,889

 
$
9,412

 
$
19,477

 
$
910,648

Less: current portion

 

 
(13,125
)
 

 
(13,125
)
 
(4,006
)
 

 

 
(17,131
)
Total long-term portion
$
346,230

 
$
254,825

 
$
123,490

 
$
138,200

 
$
862,745

 
$
1,883

 
$
9,412

 
$
19,477

 
$
893,517


(1)
As described in Note 1: Basis of Presentation and Principles of Consolidation, we adopted ASU 2015-03 and 2015-15 in the first quarter of 2016 and have applied the guidance to our Senior Notes and Credit Facility. Under this guidance, we are now presenting unamortized deferred financing fees as a direct deduction from the associated debt liability. Historically, unamortized deferred financing fees were included in other non-current assets. This adoption resulted in the reclassification of $3.8 million of unamortized deferred financing fees as of December 31, 2015, from other non-current assets to long-term debt in our Consolidated Balance Sheets. Deferred financing fees are amortized on a straight line basis over the life of the related loan.
Interest Expense Disclosure
Interest Expense
Dollars in thousands
Three Months Ended
 
Six Months Ended
June 30,
 
June 30,
2016

2015
 
2016
 
2015
Cash interest expense
$
10,141

 
$
11,499

 
$
20,795

 
$
22,894

Amortization of debt discount and deferred financing fees
613

 
692

 
1,251

 
1,385

Total cash and non-cash interest expense
10,754

 
12,191

 
22,046

 
24,279

Gain from early extinguishment of debt
(418
)
 

 
(11,446
)
 

Total interest expense
$
10,336

 
$
12,191

 
$
10,600

 
$
24,279

Schedule of Maturities of Term Loan
Required principal amortization payments under the Term Loan are as follows:
Dollars in thousands
Repayment Amount
Remainder of 2016
$
7,500

2017
15,000

2018
20,625

2019
86,250

Total
$
129,375