XML 23 R10.htm IDEA: XBRL DOCUMENT v3.7.0.1
Note 5 - PNC Credit Facility
6 Months Ended
Jun. 30, 2017
Notes to Financial Statements  
Debt Disclosure [Text Block]
Note
5
– Revolving Credit Facilities
 
PNC
Revolving
Credit Facility
 
In
September 2014,
the Company entered into an Amended and Restated Revolving Credit and Security Agreement (the
"2014
Credit Agreement") with PNC Bank, National Association ("PNC") which provided for a
five
-year
$30
million senior secured revolving credit facility. The
2014
Credit Agreement allowed the Company to borrow up to
85%
of eligible receivables and up to
75%
of the appraised value of trucks and equipment. Under the
2014
Credit Agreement, there are
no
required principal payments until maturity and the Company has the option to pay variable interest rate based on (i)
1,
2
or
3
month LIBOR plus an applicable margin ranging from
4.50%
to
5.50%
for LIBOR Rate Loans or (ii) interest at PNC Base Rate plus an applicable margin of
3.00%
to
4.00%
for Domestic Rate Loans. Interest is calculated monthly and added to the principal balance of the loan. Additionally, the Company incurs an unused credit line fee of
0.375%.
The revolving credit facility is collateralized by substantially all of the Company’s assets and subject to financial covenants. The outstanding principal loan balance matures on
April 30, 2018.
 
The Company has entered into various amendments to the
2014
Credit Agreement that among other things,
(i) modified certain financial covenants, (ii) increased the then applicable margin for Domestic Rate Loans and LIBOR Rate Loans; (iii) modified the advance rates on appraised equipment (iv) reinstated a full cash dominion requirement; and (iv) change various administrative terms under the agreement. As of
June 30, 2017,
the Company is subject to the following financial covenants:
 
 
(
1
)
To maintain a
Fixed Charge Coverage Ratio of
not
less than
1.25
to
1.00
at the end of each fiscal quarter. For the purpose of this covenant, the Fixed Charge Coverage Ratio shall be determined on the basis of Adjusted EBITDA, as defined in the
2014
Credit Agreement, for the trailing
four
-quarter period ended on the applicable quarterly compliance test date, based on a quarterly build beginning with the
fourth
quarter of
2016.
 
 
(
2
)
To maintain of leverage ratio as follows:
 
Fiscal Quarter Ending:
Maximum Leverage Ratio
June 30, 2017
4.50
:
1.00
September 30, 2017
4.50
:
1.00
December 31, 2017
7.00
:
1.00
March 31, 2018
5.50
:
1.00
 
On
March 31, 2017,
the Company entered into the Tenth Amendment to the
2014
Credit Agreement that among other things (i) required the Company to raise
$1.5
million in subordinated debt or post a letter of credit in favor of the bank by
March 31, 2017; (
ii) raise an additional
$1
million of subordinated debt by
May 15, 2017; (
iii) reduced the maturity date of the loan from
September 12, 2019
to
April 30, 2018; (
iv) changed the definition of Adjusted EBITDA to include proceeds from subordinated debt; and (v) changed the calculation of fixed charge and leverage ratio from a trailing
four
-quarter basis to a quarterly build from the quarter ended
December 31, 2016.
On
March 31, 2017,
the Company’s largest shareholder, Cross River Partners, L.P. ("Cross River"), whose managing member is the chairman of our Board of Directors, posted a letter of credit in the amount of
$1.5
million in accordance with the terms of the Tenth Amendment. The letter of credit was converted into subordinated debt with a maturity date of
June 28, 2022
with a stated interest rate of
10%
per annum and a
five
-year warrant to purchase
967,741
shares of our common stock at an exercise price of
$.31
per share. On
May 10, 2017,
Cross River also provided
$1.0
million in subordinated debt to the Company as required under the terms of our Tenth Amendment to the PNC Credit Agreement. This subordinated debt has a stated annual interest rate of
10%
and maturity date of
June 28, 2022.
In connection with this issuance of subordinated debt, Cross River was granted a
five
-year warrant to purchase
645,161
shares of our common stock at an exercise price of
$0.31
per share. We accounted for the warrants issued in connection with the subordinated debt as a liability in the accompanying consolidated balance sheet as of
June 30, 2017.
 
As of
June 30, 2017,
the Company had an outstanding principal loan balance under the
2014
Credit Agreement of approximately
$20.4
million. The interest rate at
June 30, 2017
ranged from
5.55%
to
5.72%
per year for the
$18.5
million of outstanding LIBOR Rate Loans and
7.25%
per year for the
$1.9
million of outstanding Domestic Rate Loans. As of
June 30, 2017,
approximately
$1.5
million was available under the
2014
Credit Agreement.
 
As of
December 31, 2016,
the Company had an outstanding principal loan balance under the
2014
Credit Agreement of
$23.2
million. The interest rate at
December 31, 2016
ranged from
5.21%
to
5.27%
per year for the
$21.3
million of outstanding LIBOR Rate Loans and
6.75%
per year for the
$1.9
million of outstanding Domestic Rate Loans. As of
December 31, 2016,
approximately
$4.5
million was available under the
2014
Credit Agreement.
 
As of
June 30, 2017
and
December 31, 2016,
the Company was in compliance with its covenants under the
2014
Credit Agreement.
 
As described in more detail in Note
13,
Subsequent Events
, subsequent to
June 30, 2017,
the Company entered into a Loan and Security Agreement with East West Bank (the
"2017
Credit Agreement"). On
August 10, 2017
we repaid all amounts due under the
2014
 Credit Agreement using proceeds from
2017
Credit Agreement, and therefore have classified the
$20.4
million loan balance outstanding under the
2014
Credit Agreement as a long-term liability in the accompanying consolidated balance sheet.
 
Debt Issuance Costs
 
The Company has capitalized certain debt issuance costs incurred in connection with the PNC senior revolving credit facility discussed above
and these costs are being amortized to interest expense over the term of the credit facility on a straight-line basis. As of
June 30, 2017
and
December 31, 2016,
approximately
$147,000
and
$171,000,
respectively of unamortized debt issuance costs were included in Prepaid Expenses and Other Current assets in the accompanying consolidated balance sheet. The remaining long-term portion of debt issuance costs of
$51,000
and
$259,000
is included in Other Assets in the accompanying consolidated balance sheets as of
June 30, 2017
and
December 31, 2016,
respectively. During the
three
and
six
months ended
June 30, 2017,
the Company amortized approximately
$37,000
and
$292,000
of these costs to Interest Expense. During the
three
and
six
months ended
June 30, 2016,
the Company amortized approximately
$39,000
and
$74,000
of these costs to Interest Expense, respectively. Due to the maturity date moving from
September 12, 2019
to
April 30, 2018,
the Company recognized an additional
$217,000
of debt issuance amortization expenses during the
six
months ended
June 30, 2017.
 
Upon the repayment of the
2014
Credit Agreement subsequent to
June 30, 2017,
we expect to write off all remaining debt issuance costs incurred in connection with the facility. Such unamortized debt issuance costs totaled approximately
$197,000
as of
June 30, 2017. 
 
Interest Rate Swap
 
On
September 17, 2015,
the Company entered into an interest rate swap agreement with PNC in order to hedge against the variability in cash flows from future interest payments related to the
2014
Credit Agreement. The terms of the interest rate swap agreement include an initial notional amount of
$10.0
million, a fixed payment rate of
1.88%
plus applicable a margin ranging from
4.50%
to
5.50%
paid by the Company and a floating payment rate equal to LIBOR plus applicable margin of
4.50%
to
5.50%
paid by PNC. The purpose of the swap agreement is to adjust the interest rate profile of the Company’s debt obligations and to achieve a targeted mix of floating and fixed rate debt.
 
During the
three
months ended
June 30, 2017,
the fair market value of the swap instrument decreased by approximately
$11,000
and resulted in an increase to the liability and an increase in interest expense. During the
six
months ended
June 30, 2017,
the fair market value of the swap instrument increased by approximately
$19,000
and resulted in a decrease to the liability and a reduction in interest expense. During the
three
and
six
months ended
June 30, 2016,
the fair market value of the swap instrument decreased by
$74,000
and
$172,000,
respectively, and resulted in an increase in the liability and an increase in interest expense. The interest rate swap liability is included in accounts payable and accrued liabilities on the Company’s balance sheet. As of
June 30, 2017
and
December 31, 2016
the interest rate swap liability was
$72,000
and
$91,000,
respectively.
 
In connection with the termination of the
2014
Credit Agreement, subsequent to
June 30, 2017,
we terminated the interest rate swap agreement with PNC. We expect to enter into a similar interest rate swap agreement in connection with the
2017
Credit Agreement.