XML 59 R41.htm IDEA: XBRL DOCUMENT v3.21.1
Debt (Tables)
12 Months Ended
Dec. 31, 2020
Debt Disclosure [Abstract]  
Schedule of Debt

Debt as of December 31, consisted of the following:

 

 

 

2020

 

 

2019

 

Term Loan Facility

 

$

173,906

 

 

$

48,750

 

Revolving Line of Credit

 

 

 

 

 

97,590

 

Capital leases

 

 

3,088

 

 

 

3,765

 

Other leases

 

 

 

 

 

12

 

Equipment line of credit

 

 

3,018

 

 

 

3,124

 

Less deferred debt issuance costs

 

 

(4,108

)

 

 

(1,052

)

Total debt

 

 

175,904

 

 

 

152,189

 

Less current portion of long term debt

 

 

(5,583

)

 

 

(7,143

)

Long-term debt, less current portion

 

$

170,321

 

 

$

145,046

 

Schedule of Applicable Percentages The applicable margin means a percentage per annum determined in accordance with the following table as of December 31, 2019:

Pricing

Tier

 

Consolidated Leverage Ratio

 

Commitment

Fee

 

 

Eurodollar

Rate Loans

and LIBOR

Letter of

Credit Fee

 

 

Daily

Floating

Rate Loans

 

 

Rate

Loans

 

1

 

> 3.75 to 1.0

 

 

0.50

%

 

 

4.00

%

 

 

4.00

%

 

 

3.00

%

2

 

≤ 3.75 to 1.0 but >3.00 to 1.0

 

 

0.50

 

 

 

3.50

 

 

 

3.50

 

 

 

2.50

 

3

 

≤ 3.00 to 1.0 but >2.25 to 1.0

 

 

0.40

 

 

 

3.00

 

 

 

3.00

 

 

 

2.00

 

4

 

≤ 2.25 to 1.0

 

 

0.30

 

 

 

2.50

 

 

 

2.50

 

 

 

1.50

 

 

Schedule of Capital Leases Mature by 2025 As of December 31, 2020, all capital leases (including those purchased through the Company’s equipment line of credit) mature by 2025 as follows:

 

 

Payments

 

 

Interest

 

 

Principal

 

2021

 

$

2,652

 

 

$

350

 

 

$

2,302

 

2022

 

 

2,172

 

 

 

245

 

 

 

1,927

 

2023

 

 

1,444

 

 

 

112

 

 

 

1,332

 

2024

 

 

496

 

 

 

19

 

 

 

477

 

2025

 

 

69

 

 

 

1

 

 

 

68

 

Total

 

$

6,833

 

 

$

727

 

 

$

6,106

 

 

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 Credit Facility, operating and capital lease obligations as of December 31, 2020:

 

2021

 

$

5,583

 

2022

 

 

7,396

 

2023

 

 

7,895

 

2024

 

 

7,040

 

2025

 

 

152,098

 

Total

 

$

180,012