XML 59 R42.htm IDEA: XBRL DOCUMENT v3.22.4
Debt (Tables)
12 Months Ended
Dec. 31, 2022
Debt Disclosure [Abstract]  
Schedule of Debt

Debt as of December 31, consisted of the following:

 

 

 

2022

 

 

2021

 

Term loan facility

 

$

166,250

 

 

$

175,000

 

Revolving line of credit

 

 

 

 

 

 

Less deferred debt issuance costs

 

 

(1,725

)

 

 

(2,244

)

Total debt

 

 

164,525

 

 

 

172,756

 

Less current portion of long-term debt

 

 

(12,031

)

 

 

(10,938

)

Long-term debt, less current portion

 

$

152,494

 

 

$

161,818

 

Summary of Term Loan Amortization

The 2021 Credit Facility term loan must be repaid in quarterly installments and shall amortize at the following future quarterly rates:

Date

Quarterly Installment Rate

March 31, 2023

1.25%

June 30, 2023

1.25%

September 30, 2023

1.25%

December 31, 2023

1.88%

March 31, 2024

1.88%

June 30, 2024

1.88%

September 30, 2024

1.88%

December 31, 2024

1.88%

March 31, 2025

1.88%

June 30, 2025

1.88%

September 30, 2025

1.88%

December 31, 2025

2.50%

March 31, 2026

2.50%

April 27, 2026

Remaining balance

Summary of 2021 Credit Facility Interest Rate Subject to Leverage Ratio and LIBOR

The 2021 Credit Facility term loan and the revolver bear interest subject to the Company’s leverage ratio and LIBOR as follows:

Pricing Tier

 

Consolidated Leverage
 Ratio

 

Senior Credit
Facilities
LIBOR

 

 

Senior Credit
Facilities
Base Rate

 

 

Commitment
Fee

 

 

Letter of
Credit Fee

 

 

1

 

3.75x to 1.0

 

 

2.50

 

%

 

1.50

 

%

 

0.25

 

%

 

2.50

 

%

2

 

<3.75x to 1.0 but ≥ 3.25 to 1.0

 

 

2.25

 

 

 

1.25

 

 

 

0.23

 

 

 

2.25

 

 

3

 

<3.25x to 1.0 but ≥ 2.50 to 1.0

 

 

2.00

 

 

 

1.00

 

 

 

0.20

 

 

 

2.00

 

 

4

 

<2.50x to 1.0 but ≥ 1.75 to 1.0

 

 

1.75

 

 

 

0.75

 

 

 

0.15

 

 

 

1.75

 

 

5

 

<1.75x to 1.0

 

 

1.50

 

 

 

0.50

 

 

 

0.15

 

 

 

1.50

 

 

Schedule of Applicable Percentages The applicable margin means a percentage per annum determined in accordance with the following table:

 

Pricing
Tier

 

Consolidated Leverage Ratio

 

Commitment
Fee

 

 

Eurodollar
Rate Loans
and LIBOR
Letter of
Credit Fee

 

 

Daily
Floating
Rate Loans

 

 

Rate
Loans

 

1

 

> 3.75x to 1.0

 

 

0.50

%

 

 

4.00

%

 

 

4.00

%

 

 

3.00

%

2

 

3.75x to 1.0 but >3.00 to 1.0

 

 

0.50

 

 

 

3.50

 

 

 

3.50

 

 

 

2.50

 

3

 

3.00x to 1.0 but >2.25 to 1.0

 

 

0.40

 

 

 

3.00

 

 

 

3.00

 

 

 

2.00

 

4

 

2.25x to 1.0

 

 

0.30

 

 

 

2.50

 

 

 

2.50

 

 

 

1.50

 

Schedule of Aggregate Annual Maturities of Long-Term Debt The following is a schedule of the aggregate annual maturities of long-term debt presented on the consolidated statement of financial position, based on the terms of the 2021 Credit Facility:

 

2023

 

$

12,031

 

2024

 

 

13,125

 

2025

 

 

14,219

 

2026

 

 

126,875

 

2027

 

 

 

Total

 

$

166,250