XML 72 R34.htm IDEA: XBRL DOCUMENT v2.4.0.8
LONG-TERM DEBT (Tables)
12 Months Ended
Dec. 31, 2013
LONG-TERM DEBT [Abstract]  
Long term debt
Long-term debt consisted of the following (in thousands):

 
December 31,
 
2013
 
2012
    
Line of credit
$ 76,849
 
$ 104,526
Term loan
109,375
 
130,000
Promissory note payable in monthly installments at 2.9% through January 2021, collateralized by equipment
6,000
 
-
Unsecured subordinated notes payable in quarterly installments at 5%
through November 2015
2,361
 
3,870
 
194,585
 
238,396
Less: Current portion
(26,213)
 
(22,057)
Total Long-term Debt
$ 168,372
 
$ 216,339

Computation of the Leverage Ratio
The following table sets forth the computation of the Leverage Ratio as of December 31, 2013 (in thousands, except for ratios):
For the Twelve Months ended
December 31, 2013
Leverage
Ratio
  
Income before taxes
$ 94,717
Interest expense
6,282
Depreciation and amortization
21,660
Stock compensation expense
2,832
Pro forma acquisition EBITDA
6,612
Other adjustments
(351)
(A) Defined EBITDA
$ 131,752
  
As of December 31, 2013
 
Total long-term debt, including current maturities
$ 194,585
(B) Defined indebtedness
$ 194,585
  
Leverage Ratio (B)/(A)
1.48

Maturities of long-term debt
As of December 31, 2013, the maturities of long-term debt under the Company’s term loan for the next five years and thereafter were as follows (in thousands):

2014
$   26,213
2015
32,672
2016
35,204
2017
97,701
2018
879
Thereafter
1,916