XML 62 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt and Other Long-Term Liabilities (Tables)
9 Months Ended
Sep. 30, 2014
Long-term Debt, Unclassified [Abstract]  
Schedule of Debt and Other Long Term Liabilities [Table Text Block]
 
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 September 30, 2014:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal
$
350,000

 
$
300,000

 
$
148,125

 
$
210,000

 
$
1,008,125

 
 
 
 
 
 
 

Discount
(4,551
)
 
(4,313
)
 
(354
)
 

 
(9,218
)
 
 
 
 
 
 
 

Total
345,449

 
295,687

 
147,771

 
$
210,000

 
998,907

 
$
18,051

 
$
13,466

 
$
12,974

 
$
1,043,398

Less: current portion

 

 
(8,445
)
 

 
(8,445
)
 
(12,150
)
 

 

 
(20,595
)
Total long-term portion
$
345,449

 
$
295,687

 
$
139,326

 
$
210,000

 
$
990,462

 
$
5,901

 
$
13,466

 
$
12,974

 
$
1,022,803

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unamortized deferred financing fees(1)
$
688

 
$
1,425

 
$

 
$
3,132

 
$
5,245

 
 
 
 
 
 
 
$
5,245

(1)Deferred financing fees are recorded in other long-term assets in our Consolidated Balance Sheets and are amortized on a straight line basis over the life of the related loan.
 
Debt
 
Other Liabilities
 
Total
 
 Senior Unsecured Notes due 2019
 
Credit Facility
 
Convertible Notes
 
Total Debt
 
Capital Lease Obligations
 
Asset retirement obligations
 
Other long-term liabilities
 
Dollars in thousands
 
Term Loans
 
Revolving Line of Credit
 
 
 
 
 
 
As of December 31, 2013:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal
$
350,000

 
$
344,375

 
$

 
$
51,148

 
$
745,523

 
 
 
 
 
 
 
 
Discount
(5,317
)
 

 

 
(1,446
)
 
(6,763
)
 
 
 
 
 
 
 
 
Total
344,683

 
344,375

 
$

 
49,702

 
738,760

 
$
21,361

 
$
13,086

 
$
12,085

 
$
785,292

Less: current portion

 
(42,187
)
 

 
(49,702
)
 
(91,889
)
 
(11,997
)
 

 
(3
)
 
(103,889
)
Total long-term portion
$
344,683

 
$
302,188

 
$

 
$

 
$
646,871

 
$
9,364

 
$
13,086

 
$
12,082

 
$
681,403

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unamortized deferred financing fees(1)
$
832

 
$
1,259

 
$
2,749

 
$
186

 
$
5,026

 
 
 
 
 
 
 
$
5,026

(1)Deferred financing fees are recorded in other long-term assets in our Consolidated Balance Sheets and are amortized on a straight line basis over the life of the related loan.
Interest Income and Interest Expense Disclosure [Table Text Block]
Interest Expense
Dollars in thousands
Three Months Ended
 
Nine Months Ended
September 30,
 
September 30,
2014
 
2013
 
2014
 
2013
Cash interest expense
$
11,517

 
$
7,304

 
$
29,646

 
$
17,716

Non-cash interest expense:
 
 
 
 
 
 
 
Amortization of debt discount
616

 
804

 
2,171

 
3,876

Amortization of deferred financing fees
285

 
366

 
1,252

 
1,341

Other

 
(54
)
 

 
(548
)
Total non-cash interest expense
901

 
1,116

 
3,423

 
4,669

Total cash and non-cash interest expense
12,418

 
8,420

 
33,069

 
22,385

Loss from early extinguishment of debt
55

 
1

 
2,018

 
5,950

Total interest expense
$
12,473

 
$
8,421

 
$
35,087

 
$
28,335

Schedule of Maturities of Long-term Debt [Table Text Block]
The Amended and Restated Credit Agreement requires principal amortization payments under the Term Loan as follows:
Dollars in thousands
Repayment Amount
Remainder of 2014
$
1,875

2015
9,376

2016
13,126

2017
15,000

2018
18,750

2019
89,998

Total
$
148,125