XML 40 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt (Tables)
6 Months Ended
Jun. 30, 2017
Debt Disclosure [Abstract]  
Schedule of Debt
Debt consists of the following amounts (in thousands):

June 30, 2017

December 31, 2016
Current Portion of Senior Credit Facility - Bridge Loan
$
7,500


$

Current portion of Prior Senior Credit Facility—Working Capital Line (1) (2)
$


$
29,000

Current portion of Prior Senior Credit Facility—Acquisition Line (2)


22,287

Current portion of Note Payable—Pacific Summit Energy


15,501

Convertible subordinated notes to affiliate


6,582

Total current debt
7,500


73,370

Long-term portion of Senior Credit Facility
76,500



Subordinated Debt
15,000


5,000

Total long-term debt
91,500


5,000

Total debt
$
99,000


$
78,370

(1) As of June 30, 2017 and December 31, 2016, the Company had $33.7 million and $29.6 million in letters of credit issued, respectively.
(2) As of June 30, 2017 and December 31, 2016, the weighted average interest rate on the current portion of our Senior Credit Facility was 4.62% and 4.93%, respectively.
Components of Interest Expense
Interest expense consists of the following components for the periods indicated (in thousands):

Three Months Ended June 30,

Six Months Ended June 30,

2017

2016

2017

2016
Interest incurred on Senior Credit Facility (1)
$
543


$
405


$
1,237


$
723

Accretion related to Earnouts (2)
1,433



 
2,660



Letters of credit fees and commitment fees
193


183


417


375

Amortization of deferred financing costs 
283


117


531


234

Interest incurred on convertible subordinated notes to affiliate (3)


127


1,052


253

Interest Expense
$
2,452


$
832


$
5,897


$
1,585

(1) Financial information has been recast to include results attributable to the acquisition of the Major Energy Companies by an affiliate on April 15, 2016. See Note 2 and 3 "Basis of Presentation and Summary of Significant Accounting Policies" and "Acquisitions" for further discussion.
(2) Includes accretion related to the Provider Earnout of less than $0.1 million and the Major Earnout of $1.4 million for the three months ended June 30, 2017, and accretion related to the Provider Earnout of $0.1 million and the Major Earnout of $2.6 million for the six months ended June 30, 2017.
(3) Includes amortization of the discount on the convertible subordinated notes to affiliates of $0.0 million and $0.0 million, respectively, for the three and six months ended June 30, 2017, and amortization of the discount on the convertible subordinated notes to affiliates of less than $0.1 million and $0.1 million, respectively, for the three and six months ended June 30, 2016.