XML 38 R26.htm IDEA: XBRL DOCUMENT v3.5.0.2
Borrowings and Capital Lease Obligations (Tables)
6 Months Ended
Jun. 30, 2016
Debt Disclosure [Abstract]  
Schedule of Short-Term Debt Obligations

The Company’s short-term debt obligations are as of June 30, 2016 and December 31, 2015 are as follows:

 

 

Rate (1)

 

June 30,

2016

 

 

December 31,

2015

 

Insurance premium financings

4.8 - 5.0%

 

$

425,653

 

 

$

308,769

 

(1) Effective rate as of June 30, 2016

 

 

 

 

 

 

 

 

 

 

Schedule of Long-Term Debt Obligations

The Company’s long-term debt obligations at June 30, 2016 and December 31, 2015 are as follows:

 

 

Rate (1)

 

 

Maturity

Date

 

June 30,

2016

 

 

December 31,

2015

 

Senior Lender:

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable

 

4.3%

 

 

Dec. 2020

 

$

27,361,606

 

 

$

28,375,000

 

Line of credit

 

4.3%

 

 

Dec. 2018

 

 

14,500,000

 

 

 

10,500,000

 

Unamortized loan origination costs

 

 

 

 

 

 

 

(579,962

)

 

 

(644,403

)

Other Lenders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable - subordinated note

 

3.0%

 

 

Dec. 2019

 

 

7,900,000

 

 

 

7,900,000

 

Total

 

 

 

 

 

 

 

49,181,644

 

 

 

46,130,597

 

Less: Current portion of long-term debt

 

 

 

 

 

 

 

(9,028,572

)

 

 

(4,601,320

)

Long-term debt

 

 

 

 

 

 

$

40,153,072

 

 

$

41,529,277

 

(1) Effective rate as of June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Applicable Margins Rate

The Applicable Margins are as follows:

 

Pricing Level

 

Senior Debt to EBITDA Ratio

 

Base Rate Portion

 

 

LIBOR Portion and Letter of Credit Fee

 

 

Commitment Fee

 

1

 

< 2.0 : 1.0

 

 

2.75%

 

 

 

3.75%

 

 

 

0.375%

 

2

 

≥ 2.0 : 1.0 but < 2.5 : 1.0

 

 

3.00%

 

 

 

4.00%

 

 

 

0.375%

 

3

 

≤ 2.5 : 1.0

 

 

3.25%

 

 

 

4.25%

 

 

 

0.375%

 

 

Future Maturities of Long-Term Debt

At June 30, 2016, future maturities of long-term debt were as follows:

 

Years ended June 30:

 

 

 

2017

$

9,028,572

 

2018

 

5,883,582

 

2019

 

17,383,582

 

2020

 

4,073,786

 

2021

 

12,812,122

 

Thereafter

 

 

 

Schedule of Capital Lease Obligations

The Company’s capital lease obligations as of June 30, 2016 and December 31, 2015 are as follows:

 

 

Rate (1)

 

 

Maturity

Date

 

June 30,

2016

 

 

December 31,

2015

 

Building

 

7.5%

 

 

Jul. 2036

 

$

24,168,540

 

 

$

24,424,341

 

Equipment

5.1 - 9.1%

 

 

Mar. 2017 - Dec. 2020

 

 

8,276,219

 

 

 

9,185,320

 

Total

 

 

 

 

 

 

 

32,444,759

 

 

 

33,609,661

 

Less: Current portion of capital leases

 

 

 

 

 

 

 

(4,071,318

)

 

 

(4,478,968

)

Capital leases obligations

 

 

 

 

 

 

$

28,373,441

 

 

$

29,130,693

 

(1) Effective rate as of June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future Maturities of Capital Leases Obligations

At June 30, 2016, future maturities of capital lease obligations were as follows:

 

Years ended June 30:

 

 

 

2017

$

4,071,318

 

2018

 

2,942,345

 

2019

 

1,560,415

 

2020

 

1,630,374

 

2021

 

1,227,285

 

Thereafter

 

21,013,022