Long-Term Debt (Tables)
|
6 Months Ended |
Jun. 30, 2017 |
|---|
| Long-Term Debt |
|
| Summary of key terms of New Credit Agreement compared to Old Credit Agreement |
The following table outlines the key terms of our New Credit Agreement compared to the Old Credit Agreement, dollars in thousands:
|
|
|
|
|
|
|
|
|
|
New Credit Agreement
|
|
Old Credit Agreement
|
|
Senior secured term loan facility (original borrowing) (a)
|
$
|
250,000
|
|
|
$
|
200,000
|
|
Additional term loan capacity under delayed draw feature (b)
|
$
|
100,000
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
Additional term loan and/or revolver capacity available under incremental facility (c)
|
$
|
200,000
|
|
|
$
|
100,000
|
|
|
|
|
|
|
|
|
|
Revolving Facility
|
$
|
250,000
|
|
|
$
|
125,000
|
|
Sublimit for issuance of letters of credit under Revolving Facility (d)
|
$
|
100,000
|
|
|
$
|
100,000
|
|
Sublimit for swingline loans under Revolving Facility (d)
|
$
|
20,000
|
|
|
$
|
15,000
|
|
|
|
|
|
|
|
|
|
Interest rate as of June 30, 2017
|
|
2.596
|
%
|
|
|
N/A
|
|
Scheduled maturity date (e)
|
|
5/05/2022
|
|
|
|
6/30/2020
|
|
(a)
|
|
The New Credit Agreement provides for a term loan limit of $350.0 million; $250.0 million was drawn on May 5, 2017.
|
|
(b)
|
|
We can access $100.0 million through a delayed draw term loan on the New Credit Agreement until May 5, 2018. We have not determined the timing or amounts of our delayed draws, if any.
|
|
(c)
|
|
Additional borrowing capacity is available under the incremental facility, subject to certain terms and conditions (including existing or new lenders providing commitments in respect of such additional borrowing capacity).
|
|
(d)
|
|
Use of the sublimits for the issuance of letters of credit and swingline loans reduces the availability under the Revolving Facility.
|
|
(e)
|
|
The scheduled maturity date of the Old Credit Agreement is shown for information only as the Old Credit Agreement has been fully repaid and terminated.
|
|
| Schedule of remaining principal payments of debt |
The following table sets forth our remaining principal payments for our outstanding term loan balance as of June 30, 2017, in thousands:
|
|
|
|
|
|
|
|
|
|
|
|
|
Future Principal
|
|
|
|
|
|
Payments
|
|
Schedule of Debt Maturity by Years:
|
|
|
|
|
|
|
|
2017
|
|
|
|
|
$
|
6,250
|
|
2018
|
|
|
|
|
|
12,500
|
|
2019
|
|
|
|
|
|
15,625
|
|
2020
|
|
|
|
|
|
18,750
|
|
2021
|
|
|
|
|
|
21,875
|
|
2022
|
|
|
|
|
|
175,000
|
|
Total principal maturities
|
|
|
|
|
$
|
250,000
|
|
| Reconciliation of principal balance of our long-term debt |
The following table reconciles the principal balance of our long-term debt to our Condensed Consolidated Balance Sheets, in thousands:
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
2017
|
|
2016
|
|
Current portion of long-term debt
|
|
$
|
12,500
|
|
$
|
20,000
|
|
Long-term portion of long-term debt
|
|
|
237,500
|
|
|
160,000
|
|
Unamortized debt issuance costs
|
|
|
(2,078)
|
|
|
(1,200)
|
|
Long-term debt
|
|
$
|
247,922
|
|
$
|
178,800
|
|
| Schedule of availability under the Revolving Facility |
The following table summarizes our availability under the Revolving Facility, in thousands:
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
2017
|
|
2016
|
|
Revolving Facility
|
|
$
|
250,000
|
|
$
|
125,000
|
|
Less: standby letters of credit
|
|
|
(49,080)
|
|
|
(49,080)
|
|
Capacity under Revolving Facility
|
|
$
|
200,920
|
|
$
|
75,920
|
|
| Schedule of maximum Net Leverage Ratios and minimum FCCR |
The following table sets forth the maximum Net Leverage Ratios and minimum FCCR:
|
|
|
|
|
|
|
Quarter Ending
|
|
Maximum
Net Leverage Ratio
|
|
Minimum
FCCR
|
|
September 30, 2017
|
|
3.50:1.00
|
|
1.25:1.00
|
|
December 31, 2017 through September 30, 2018
|
|
3.25:1.00
|
|
1.25:1.00
|
|
December 31, 2018 and each quarter thereafter
|
|
3.00:1.00
|
|
1.25:1.00
|
|
| Schedule of the key financial covenants |
The following table outlines the key financial covenants effective for the period covered by this report:
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
2017
|
|
2016 (a)
|
|
Maximum Net Leverage Ratio
|
|
3.50:1.00
|
|
3.00:1.00
|
|
Minimum FCCR
|
|
1.25:1.00
|
|
1.10:1.00
|
|
Compliance as of period end
|
|
In Compliance
|
|
In Compliance
|
Financial ratios as of December 31, 2016 were subject to the Old Credit Agreement
|