XML 55 R42.htm IDEA: XBRL DOCUMENT v3.24.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
Schedule of Debt

Debt as of December 31, consisted of the following:

 

 

 

2023

 

 

2022

 

Term loan facility

 

$

154,219

 

 

$

166,250

 

Revolving line of credit

 

 

 

 

 

 

Aircraft loan

 

 

10,344

 

 

 

 

Less deferred debt issuance costs

 

 

(1,379

)

 

 

(1,725

)

Total debt

 

 

163,184

 

 

 

164,525

 

Less current portion of long-term debt

 

 

(14,196

)

 

 

(12,031

)

Long-term debt, less current portion

 

$

148,988

 

 

$

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

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 revolver bear interest subject to the applicable spread based on the 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

December 31,

 

2021 Credit Facility

 

Aircraft Loan

 

Total

 

2024

 

$

13,125

 

$

1,071

 

$

14,196

 

2025

 

 

14,219

 

 

1,149

 

 

15,368

 

2026

 

 

126,875

 

 

1,230

 

 

128,105

 

2027

 

 

 

 

1,318

 

 

1,318

 

2028

 

 

 

 

5,576

 

 

5,576

 

Total

 

$

154,219

 

$

10,344

 

$

164,563