XML 74 R32.htm IDEA: XBRL DOCUMENT v3.20.1
LONG-TERM DEBT (Tables)
3 Months Ended
Mar. 31, 2020
LONG-TERM DEBT.  
Schedule of long term debt

Long-term debt consists of the following as of March 31, 2020 and December 31, 2019 (in millions):

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

    

2020

    

2019

Line of credit

 

$

 —

 

$

1.7

Term loan facility

 

 

487.3

 

 

488.5

Equipment term loans

 

 

180.3

 

 

188.4

Finance and capital leases

 

 

26.0

 

 

25.5

 

 

 

693.6

 

 

704.1

Less current portion

 

 

(57.7)

 

 

(59.4)

Less unamortized debt issuance costs

 

 

(10.3)

 

 

(11.4)

Total long-term debt

 

$

625.6

 

$

633.3

 

Schedule of adjustment for margin of line of credit and senior term loan corresponding to fixed charge coverage ratio.

 

 

 

 

 

 

Fixed Charge Coverage Ratio

 

Base Rate Margins

 

LIBOR Rate Margins

 

Less than 1.25 to 1.00

 

2.25

%  

3.25

%  

Greater than or equal to 1.25 to 1.00, but less than 1.50 to 1.00

 

1.75

%  

2.75

%  

Greater than or equal to 1.50 to 1.00, but less than 1.75 to 1.00

 

1.25

%  

2.25

%  

Greater than or equal to 1.75 to 1.00

 

0.75

%  

1.75

%  

 

Schedule of adjustment for margin of line of credit and senior term loan corresponding to RLOC Utilization

 

 

 

 

 

 

RLOC Utilization

 

Base Rate Margins

 

LIBOR Rate Margins

 

Less than 33.3%

 

0.50

%  

1.50

%

Greater than or equal to 33.3%, but less than 66.6%

 

0.75

%  

1.75

%

Greater than or equal to 66.6%

 

1.00

%  

2.00

%

 

Future principal payments on long-term debt

Future principal payments on long-term debt (see Note 2 for future payments on leases) as of March 31, 2020 are as follows (in millions):

 

 

 

 

 

 

 

 

 

 

Twelve months ending March 31, 

Term Loan Facility

    

Equipment Term Loans

    

Total

 

 

 

 

 

 

 

 

 

2021

$

5.0

 

$

46.4

 

$

51.4

2022

 

2.5

 

 

42.6

 

 

45.1

2023

 

2.5

 

 

33.9

 

 

36.4

2024

 

477.3

 

 

32.1

 

 

509.4

2025

 

 —

 

 

16.6

 

 

16.6

Thereafter

 

 —

 

 

8.7

 

 

8.7

Total long-term debt

$

487.3

 

$

180.3

 

$

667.6