XML 58 R42.htm IDEA: XBRL DOCUMENT v3.22.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2021
Debt Disclosure [Abstract]  
Schedule of Debt

Debt as of December 31, consisted of the following:

 

 

 

2021

 

 

2020

 

Term loan facility

 

$

175,000

 

 

$

173,906

 

Revolving line of credit

 

 

 

 

 

 

Finance leases

 

 

 

 

 

3,088

 

Equipment line of credit

 

 

 

 

 

3,018

 

Less deferred debt issuance costs

 

 

(2,244

)

 

 

(4,108

)

Total debt

 

 

172,756

 

 

 

175,904

 

Less current portion of long-term debt

 

 

(10,938

)

 

 

(5,583

)

Long-term debt, less current portion

 

$

161,818

 

 

$

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 that were scheduled to begin with the quarter ended December 31, 2021 and 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

 

Consolidated Leverage

Ratio

 

Senior Credit

Facilities

LIBOR

 

 

Senior Credit

Facilities

Base Rate

 

 

Commitment

Fee

 

 

Letter of

Credit Fee

 

 

1

 

≥ 3.75 to 1.0

 

 

2.50

 

%

 

1.50

 

%

 

0.25

 

%

 

2.50

 

%

2

 

<3.75 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 consolidated statement of financial position, based on the terms of the 2021 Credit Facility:

 

2022

 

$

10,938

 

2023

 

 

12,031

 

2024

 

 

13,125

 

2025

 

 

16,406

 

2026

 

 

122,500

 

Total

 

$

175,000