XML 52 R35.htm IDEA: XBRL DOCUMENT v3.20.4
INDEBTEDNESS (Tables)
12 Months Ended
Dec. 31, 2020
Debt Disclosure [Abstract]  
Summary of Debt
Long-term debt consisted of the following as of December 31, 2020 (in thousands):
Principal AmountDiscountDebt Issuance CostsNet Balance
ABL Facility$— $— $— $— 
First Lien Term Loan915,750 (7,253)(19,710)888,787 
Second Lien Notes245,781 (6,102)(4,113)235,566 
$1,161,531 $(13,355)$(23,823)1,124,353 
Less: current portion(9,250)
Total long-term debt$1,115,103 
Long-term debt consisted of the following as of December 31, 2019 (in thousands):
Principal AmountDiscountDebt Issuance CostsNet Balance
ABL Facility$— $— $— $— 
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
2021$9,250 
20229,250 
20239,250 
20249,250 
20259,250 
2026 and beyond1,115,281 
Total$1,161,531 
Schedule of Estimated Fair Values of Debt Obligations
The following table presents the estimated fair values of the Company’s debt obligations as of December 31, 2020 (in thousands):
Financial InstrumentCarrying Value as of December 31, 2020Markets for Identical Item (Level 1)Significant Other Observable Inputs (Level 2)Significant Unobservable Inputs (Level 3)
First Lien Note Facility$888,787 $— $913,461 $— 
Second Lien Note Facility235,566 — — 266,438 
Total debt instruments$1,124,353 $— $913,461 $266,438 
The following table sets forth the changes in Level 3 measurements for the year ended December 31, 2020 (in thousands):
Level 3 Measurements
Second Lien Notes fair value as of January 1, 2020$411,119 
Principal prepayment(174,000)
Interest rate PIK7,525 
Change in fair value21,794 
Second Lien Notes fair value as of December 31, 2020$266,438