XML 50 R35.htm IDEA: XBRL DOCUMENT v3.8.0.1
DEBT (Tables)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Schedule of debt
As of December 31, 2017 and 2016, the Company’s debt consisted of the following (in thousands):

 
December 31,
 
2017
 
2016
First Lien Note Facility, net of unamortized discount
$
198,324

 
$

Second Lien Note Facility, net of unamortized discount
85,694

 

2021 Notes, net of unamortized discount
197,363

 
196,670

Revolving Credit Facility

 
55,300

Term Loan Facilities

 
210,207

Capital leases
2,863

 
2,209

Less: Deferred financing costs
(3,656
)
 
(12,452
)
Total Debt
480,588

 
451,934

Less: Current portion
(1,722
)
 
(18,521
)
Long-term debt, net of current portion
$
478,866

 
$
433,413

Schedule of carrying value and estimated fair value differences
The following details our financial instruments where the carrying value and the fair value differ:

Financial Instrument
Carrying Value as of December 31, 2017
Markets for Identical Item (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Unobservable Inputs (Level 3)
First Lien Note Facility
$
198,324

$

$

$
200,578

Second Lien Note Facility
85,694



100,850

2017 Warrants
20,495


20,495


2021 Notes
197,363


183,561


Total
$
501,876

$

$
204,056

$
301,428

Estimated future maturities of debt
The estimated future maturities of the Company’s long-term debt, inclusive of $3.7 million in deferred financing costs and $2.6 million of unamortized discount on the 2021 notes, as of December 31, 2017, are as follows (in thousands):
Year Ending December 31,
 
Amount
2018
 
$
1,722

2019
 
3,254

2020
 
297,887

2021
 
200,000

2022
 

Thereafter
 

Total future maturities
 
$
502,863