XML 48 R34.htm IDEA: XBRL DOCUMENT v3.3.1.900
Long-Term Obligations (Tables)
12 Months Ended
Dec. 31, 2015
Debt Disclosure [Abstract]  
Schedule of long-term debt instruments
Long-term obligations consisted of the following at December 31, 2015 and 2014 (in thousands):
 
 
 
 
2015
 
2014
Senior term notes
 
Notes payable, maturing in 2019, secured by assets, variable interest rate (1.92% and 1.67% at 2015 and 2014, respectively)
 
585,000

 
600,000

Revolving credit
 
Revolving line of credit, maturing in 2019, secured by assets, variable interest rate (1.92% at 2015 and 1.67% at 2014)
 
232,000

 
135,000

Secured seller notes
 
Notes payable matures in 2016, secured by assets and stock of certain subsidiaries, with interest rate of 10.0%
 
230

 
230

 
 
Total debt obligations
 
817,230

 
735,230

 
 
Capital lease obligations and other debt
 
55,244

 
59,538

 
 
 
 
872,474

 
794,768

 
 
Less — current portion
 
(33,623
)
 
(19,356
)
 
 
 
 
$
838,851

 
$
775,412

Schedule of maturities of long-term debt
The annual aggregate scheduled maturities of our long-term obligations for the five years subsequent to December 31, 2015 are presented below (in thousands):
 
 
Debt
Obligations
 
Capital Lease
Obligations
 
Total
2016
 
30,230

 
3,393

 
33,623

2017
 
37,500

 
3,303

 
40,803

2018
 
52,500

 
3,587

 
56,087

2019
 
697,000

 
3,682

 
700,682

2020
 

 
3,188

 
3,188

Thereafter
 

 
38,091

 
38,091

Total
 
$
817,230

 
$
55,244

 
$
872,474

Summary of Leverage Ratio in effect from time to time
Each of the aforementioned margins remain applicable until the date of delivery of the compliance certificate and the financial statements, for the period ended December 31, 2015, at which time the applicable margin will be determined by reference to the leverage ratio in effect from time to time as set forth in the following table:

Pricing Tier
 
Consolidated Leverage Ratio
 
Applicable Margin for Eurodollar Loans/Letter of Credit Fees
 
Applicable Margin for Base Rate Loans
 
Commitment Fee
1
 
≥ 4.00:1.00
 
2.25
%
 
1.25
%
 
0.45
%
2
 
< 4.00:1.00 and ≥ 3.25:1.00
 
2.00
%
 
1.00
%
 
0.40
%
3
 
< 3.25:1.00 and ≥ 2.50:1.00
 
1.75
%
 
0.75
%
 
0.35
%
4
 
< 2.50:1.00 and ≥ 1.75:1.00
 
1.50
%
 
0.50
%
 
0.30
%
5
 
< 1.75:1.00 and ≥ 1.00:1.00
 
1.25
%
 
0.25
%
 
0.25
%
6
 
< 1.00:1.00
 
1.00
%
 
%
 
0.25
%
Scheduled principal payments for senior term notes
The following table sets forth the scheduled principal payments for the senior credit facility (in thousands):

 
 
2016
 
2017
 
2018
 
2019
Senior term notes
 
$
30,000

 
$
37,500

 
$
52,500

 
$
465,000

Revolving loans
 

 

 

 
232,000

 
 
$
30,000

 
$
37,500

 
$
52,500

 
$
697,000