XML 45 R38.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Debt (Tables)
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Debt

Debt consisted of the following:

 

 

 

March 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Term loan facility

 

$

200,938

 

 

$

154,219

 

Revolving line of credit

 

 

88,195

 

 

 

Aircraft loan

 

 

10,084

 

 

 

10,344

 

Less deferred debt issuance costs

 

 

(1,554

)

 

 

(1,379

)

Total debt

 

 

297,663

 

 

 

163,184

 

Less current portion of long-term debt

 

 

(16,715

)

 

 

(14,196

)

Long-term debt, less current portion

 

$

280,948

 

 

$

148,988

 

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:

 

 

Quarterly Installment Rate

Date

2021 Credit Facility Term Loan

Additional Term Loan

June 30, 2024

1.88%

1.25%

September 30, 2024

1.88%

1.25%

December 31, 2024

1.88%

1.25%

March 31, 2025

1.88%

1.25%

June 30, 2025

1.88%

1.25%

September 30, 2025

1.88%

1.25%

December 31, 2025

2.50%

1.25%

March 31, 2026

2.50%

1.88%

April 27, 2026

Remaining balance

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 $1.6 million, based on the terms of the 2021 Credit Facility and the Aircraft Loan:

 

 

 

2021 Credit Facility

 

 

 

 

 

March 31,

 

Term Loan

 

Revolver

 

Aircraft Loan

 

Total

 

2025

 

$

15,625

 

 

 

$

1,090

 

$

16,715

 

2026

 

 

18,126

 

 

88,195

 

 

1,169

 

 

107,490

 

2027

 

 

167,187

 

 

 

 

1,251

 

 

168,438

 

2028

 

 

 

 

 

 

1,341

 

 

1,341

 

2029

 

 

 

 

 

 

5,233

 

 

5,233

 

Total

 

$

200,938

 

$

88,195

 

$

10,084

 

$

299,217