XML 74 R18.htm IDEA: XBRL DOCUMENT v3.20.1
INDEBTEDNESS
3 Months Ended
Mar. 31, 2020
Debt Disclosure [Abstract]  
Indebtedness
INDEBTEDNESS
Long-term debt consisted of the following as of March 31, 2020 (in thousands):
 
 
Principal Amount
 
Discount
 
Debt Issuance Costs
 
Net Balance
ABL facility
 
$

 
$

 
$

 
$

First lien term loan
 
922,688

 
(8,120
)
 
(22,069
)
 
892,499

Second lien notes
 
412,256

 
(11,455
)
 
(7,721
)
 
393,080

 
 
$
1,334,944

 
$
(19,575
)
 
$
(29,790
)
 
1,285,579

Less: current portion
 
 
 
 
 
 
 
(9,250
)
Total long-term debt
 
 
 
 
 
 
 
$
1,276,329

Long-term debt consisted of the following as of December 31, 2019 (in thousands):
 
 
Principal Amount
 
Discount
 
Debt Issuance Costs
 
Net Balance
ABL facility
 
$

 
$

 
$

 
$

First lien term loan
 
925,000

 
(8,399
)
 
(22,825
)
 
893,776

Second lien notes
 
412,256

 
(11,672
)
 
(7,864
)
 
392,720

 
 
$
1,337,256

 
$
(20,071
)
 
$
(30,689
)
 
1,286,496

Less: current portion
 
 
 
 
 
 
 
(9,250
)
Total long-term debt
 
 
 
 
 
 
 
$
1,277,246


The interest rate on the first lien term loan was 5.49% and 6.20% as of March 31, 2020 and December 31, 2019, respectively. The weighted average interest rate incurred on the first lien term loan was 6.18% for the three months ended March 31, 2020. The weighted average interest rate incurred on the previous first lien term loan was 6.25% for the three months ended March 31, 2019. The interest rate on the second lien notes was 10.49% and 10.66% as of March 31, 2020 and December 31, 2019, respectively. The weighted average interest incurred on the second lien notes was 10.54% for the three months ended March 31, 2020. The weighted average interest incurred on the previous second lien term loan was 11.55% for the three months ended March 31, 2019.
Long-term debt matures as follows (in thousands):
Year Ending December 31,
 
Minimum Payments
2020
 
$
6,938

2021
 
9,250

2022
 
9,250

2023
 
9,250

2024
 
9,250

Thereafter
 
1,291,006

Total
 
1,334,944


During the three months ended March 31, 2020 and 2019, the Company engaged in hedging activities to limit its exposure to changes in interest rates. See Note 12, Derivative Instruments, for further discussion.
The following table presents the estimated fair values of the Company’s debt obligations as of March 31, 2020 (in thousands):
Financial Instrument
 
Carrying Value as of March 31, 2020
 
Markets for Identical Item (Level 1)
 
Significant Other Observable Inputs (Level 2)
 
Significant Unobservable Inputs (Level 3)
First lien term loan
 
$
892,499

 
$

 
$
775,058

 
$

Second lien notes
 
393,080

 

 

 
339,371

Total debt instruments
 
$
1,285,579

 
$

 
$
775,058

 
$
339,371

The following table sets forth the changes in Level 3 measurements for the three months ended March 31, 2020 (in thousands):
 
 
Level 3 Measurements
Second lien notes fair value as of January 1, 2020
 
$
411,119

Change in fair value
 
(71,748
)
Second lien notes fair value as of March 31, 2020
 
$
339,371


See Note 13, Fair Value Measurements, for further discussion.