XML 68 R34.htm IDEA: XBRL DOCUMENT v2.4.0.6
LONG-TERM DEBT (Tables)
12 Months Ended
Dec. 31, 2012
LONG-TERM DEBT [Abstract]  
Long term debt
Long-term debt consisted of the following (in thousands):

 
December 31,
 
2012
 
2011
       
Line of credit
$ 104,526
 
$ 110,828
Term loan
 130,000
 
    -
Unsecured subordinated notes payable in quarterly installments at 5%
 through November 2015
3,870
 
2,320
Mortgage loan payable to financial institution, 6.25% collateralized
 by real estate, payable in monthly installments through December 2012
-
 
1,751
 
238,396
 
114,899
Less: Current portion
(22,057)
 
(694)
Total Long-term Debt
$ 216,339
 
$114,205
Computation of the Leverage Ratio
The following table sets forth the computation of the Leverage Ratio as of December 31, 2012 (in thousands, except for ratios):

For the Twelve Months ended
December 31, 2012
Leverage
Ratio
   
Income before taxes
$ 85,009
Interest expense
5,560
Depreciation and amortization
18,082
Stock compensation expense
1,955
Pro forma acquisition EBITDA
16,542
Other adjustments
913
(A) Defined EBITDA
 $ 128,061
   
As of December 31, 2012
 
Total long-term debt
$ 238,396
Letters of credit outstanding
476
(B) Defined indebtedness
$ 238,872
   
Leverage Ratio (B)/(A)
1.87
Maturities of long-term debt
The maturities of long-term debt under the Company's term loan for the next five years and thereafter are as follows (in thousands):

2013
22,057
2014
25,495
2015
31,943
2016
34,376
2017
124,525
Thereafter
-