XML 50 R39.htm IDEA: XBRL DOCUMENT v3.21.2
Debt (Tables)
6 Months Ended
Jun. 30, 2021
Debt Disclosure [Abstract]  
Schedule of Debt

Debt consisted of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Term loan facility

 

$

175,000

 

 

$

173,906

 

Revolving Line of Credit

 

 

65,000

 

 

 

 

Capital leases

 

 

 

 

 

3,088

 

Equipment line of credit

 

 

 

 

 

3,018

 

Less deferred debt issuance costs

 

 

(2,503

)

 

 

(4,108

)

Total debt

 

 

237,497

 

 

 

175,904

 

Less current portion of long-term debt

 

 

(6,563

)

 

 

(5,583

)

Long-term debt, less current portion

 

$

230,934

 

 

$

170,321

 

Summary of Term Loan Amortization

The 2021 Credit Facility term loan must be repaid in quarterly installments and shall amortize at the following annualized rates beginning with the quarter ended December 31, 2021 with the remaining balance due and payable in full on April 27, 2026:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization Table

 

Year 1

 

 

Year 2

 

 

Year 3

 

 

Year 4

 

 

Year 5

 

 

Term Loan

 

5.0

 

%

 

5.0

 

%

 

7.5

 

%

 

7.5

 

%

 

10.0

 

%

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

 

Net Leverage Ratio

 

2021 Credit Facility

 

 

Commitment

Fee

 

Letter of Credit Fee

 

 

 

 

 

 

LIBOR

 

 

Base Rate

 

 

 

 

 

 

 

 

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

 

<3.25 to 1.0 but ≥ 2.50 to 1.0

 

 

2.00

 

 

 

1.00

 

 

0.20

 

 

2.00

 

 

4

 

<2.50 to 1.0 but ≥ 1.75 to 1.0

 

 

1.75

 

 

 

0.75

 

 

0.15

 

 

1.75

 

 

5

 

<1.75 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

 

> 3.75 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 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, based on the terms of the 2021 Credit Facility and equipment line of credit:

June 30,

 

 

 

 

2022

 

$

71,563

 

2023

 

 

9,844

 

2024

 

 

13,125

 

2025

 

 

14,219

 

2026

 

 

131,249

 

Total

 

$

240,000