XML 46 R34.htm IDEA: XBRL DOCUMENT v3.20.2
INDEBTEDNESS (Tables)
6 Months Ended
Jun. 30, 2020
Debt Disclosure [Abstract]  
Summary of Debt
Long-term debt consisted of the following as of June 30, 2020 (in thousands):
Principal AmountDiscountDebt Issuance CostsNet Balance
ABL facility$—  $—  $—  $—  
First lien term loan920,375  (7,836) (21,295) 891,244  
Second lien notes412,256  (11,269) (7,596) 393,391  
$1,332,631  $(19,105) $(28,891) 1,284,635  
Less: current portion(9,250) 
Total long-term debt$1,275,385  
Long-term debt consisted of the following as of December 31, 2019 (in thousands):
Principal AmountDiscountDebt Issuance CostsNet Balance
ABL facility$—  $—  $—  $—  
First lien term loan925,000  (8,399) (22,825) 893,776  
Second lien notes412,256  (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  
Schedule of Long-term Debt Maturities
Long-term debt matures as follows (in thousands):
Year Ending December 31,Minimum Payments
2020$4,625  
20219,250  
20229,250  
20239,250  
20249,250  
Thereafter1,291,006  
Total1,332,631  
Schedule of Estimated Fair Values of Debt Obligations
The following table presents the estimated fair values of the Company’s debt obligations as of June 30, 2020 (in thousands):
Financial InstrumentCarrying Value as of June 30, 2020Markets for Identical Item (Level 1)Significant Other Observable Inputs (Level 2)Significant Unobservable Inputs (Level 3)
First lien term loan$891,244  $—  $892,764  $—  
Second lien notes393,391  —  —  417,910  
Total debt instruments$1,284,635  $—  $892,764  $417,910  
The following table sets forth the changes in Level 3 measurements for the three and six months ended June 30, 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  
Change in fair value78,539  
Second lien notes fair value as of June 30, 2020$417,910