XML 22 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
LONG-TERM DEBT / INTEREST EXPENSE
6 Months Ended
Jun. 30, 2017
Debt Disclosure [Abstract]  
LONG-TERM DEBT / INTEREST EXPENSE
LONG-TERM DEBT / INTEREST EXPENSE
Long-term debt consisted of the following: 
 
June 30,
2017
 
December 31,
2016
 
(in thousands)
Term Loan Facility (net of $1.2 million and $1.6 million discount)
$
1,129,977

 
$
1,170,486

Revolving Credit Facility
131,000

 
127,000

Notes
250,600

 
245,273

Debt issuance costs
(1,817
)
 
(2,306
)
Total debt
1,509,760

 
1,540,453

Less: current maturities

 
(12,562
)
Long-term debt
$
1,509,760

 
$
1,527,891


Senior Credit Facility 
The Company maintains a $1.1 billion term loan facility that matures in March 2019 (the "Term Loan Facility") and a $300.0 million revolving credit facility that matures in September 2018 (the “Revolving Credit Facility” and, together with the Term Loan Facility, the “Senior Credit Facility”).
At June 30, 2017 and December 31, 2016, the interest rate under the Term Loan Facility was 3.73% and 3.27%, respectively. The Revolving Credit Facility had a weighted average interest rate of 3.6% and 2.7% at June 30, 2017 and December 31, 2016, respectively. The Company is also required to pay an annual fee of 2.75% on outstanding letters of credit and an annual commitment fee of 0.5% on the undrawn portion of the Revolving Credit Facility.
At June 30, 2017, the Company had $163.1 million available under the Revolving Credit Facility, after giving effect to $131.0 million of borrowings outstanding and $5.9 million utilized to secure letters of credit. Based on the results for the year ended December 31, 2016, the ratio on the Company's Consolidated Net Senior Secured Leverage Ratio required an excess cash flow payment on the outstanding term loan debt. On April 10, 2017, the Company made the excess cash flow payment totaling $39.7 million, of which $28.2 million was paid with borrowings on the Revolving Credit Facility and $11.5 million was paid with cash on hand.
The Senior Credit Facility contains customary covenants, including incurrence covenants and certain other limitations on the ability of GNC Corporation, General Nutrition Centers, Inc. ("Centers"), and Centers' subsidiaries to, among other things, make optional payments in respect of other debt instruments, pay dividends or other payments on capital stock and enter into arrangements that restrict their ability to pay dividends or grant liens. The Company is currently in compliance, and expects to remain in compliance over the next twelve months, with the terms of its Senior Credit Facility.



Convertible Debt
The Company maintains a $287.5 million principal amount of 1.5% convertible senior notes due in 2020 (the "Notes"). The Notes consist of the following components:
 
June 30, 2017
 
December 31, 2016
 
(in thousands)
Liability component
 
 
 
Principal
$
287,500

 
$
287,500

Conversion feature
(32,445
)
 
(37,179
)
Discount related to debt issuance costs
(4,455
)
 
(5,048
)
Net carrying amount
$
250,600

 
$
245,273

Interest Expense
Interest expense consisted of the following:
 
Three months ended June 30,
 
Six months ended June 30,
 
2017
 
2016
 
2017
 
2016
 
(in thousands)
Senior Credit Facility:
 
 
 
 
 
 
 
Term Loan Facility coupon
$
10,188

 
$
9,657

 
$
19,706

 
$
19,323

Revolving Credit Facility
1,505

 
1,445

 
2,794

 
2,061

Amortization of discount and debt issuance costs
625

 
592

 
1,250

 
1,184

Total Senior Credit Facility
12,318

 
11,694

 
23,750

 
22,568

Notes:
 
 
 
 
 
 
 
Coupon
1,054

 
1,078

 
2,132

 
2,156

Amortization of conversion feature
2,377

 
2,252

 
4,734

 
4,484

Amortization of discount and debt issuance costs
311

 
280

 
617

 
555

Total Notes
3,742

 
3,610

 
7,483

 
7,195

Other
7

 
(29
)
 
728

 
(45
)
Interest expense, net
$
16,067

 
$
15,275

 
$
31,961

 
$
29,718