XML 48 R38.htm IDEA: XBRL DOCUMENT v3.23.3
Debt (Tables)
9 Months Ended
Sep. 30, 2023
Debt Disclosure [Abstract]  
Schedule of Debt

Debt consisted of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Term loan facility

 

$

157,500

 

 

$

166,250

 

Revolving line of credit

 

 

 

 

 

 

Aircraft loan

 

 

10,600

 

 

 

 

Less deferred debt issuance costs

 

 

(1,367

)

 

 

(1,725

)

Total debt

 

 

166,733

 

 

 

164,525

 

Less current portion of long-term debt

 

 

(14,177

)

 

 

(12,031

)

Long-term debt, less current portion

 

$

152,556

 

 

$

152,494

 

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

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 SOFR

The 2021 Credit Facility term loan and the revolving line of credit bear interest subject to the applicable spread based on Company’s leverage ratio and SOFR plus 0.10% as follows:

 

Pricing Tier

 

Consolidated
Leverage Ratio

 

Senior Credit Facilities
SOFR Spread

 

 

Senior Credit Facilities
Base Rate Spread

 

 

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 Aggregate Annual Maturities of Long-Term Debt

The following is a schedule of the aggregate annual maturities of long-term debt presented on the unaudited condensed consolidated statement of financial position, gross of deferred debt issuance cost of $1.4 million, based on the terms of the 2021 Credit Facility and the Aircraft Loan:

 

September 30,

 

2021 Credit Facility

 

Aircraft Loan

 

Total

 

2024

 

$

13,125

 

$

1,052

 

$

14,177

 

2025

 

 

13,125

 

 

1,129

 

 

14,254

 

2026

 

 

131,250

 

 

1,209

 

 

132,459

 

2027

 

 

 

 

1,295

 

 

1,295

 

2028

 

 

 

 

5,915

 

 

5,915

 

Total

 

$

157,500

 

$

10,600

 

$

168,100