XML 59 R49.htm IDEA: XBRL DOCUMENT v3.10.0.1
LONG-TERM DEBT AND CREDIT AGREEMENT Debt Disclosurre (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 07, 2018
May 10, 2018
Feb. 08, 2018
Dec. 15, 2017
Mar. 14, 2017
Feb. 26, 2016
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Nov. 09, 2017
Jun. 15, 2015
Debt Instrument, Periodic Payment, Principal             $ 351   $ 351        
Term Loan, net of unamortized debt issuance costs of $3,444 at June 30, 2017 and $4,042 at December 31, 2016             122,982   122,982   $ 102,751    
Notes, net of unamortized original issue discount and debt issuance costs of $20,449 at June 30, 2017 and $23,413 at December 31, 2016, respectively             106,331   106,331   105,974    
Other Long-term Debt             1,517   1,517   1,679    
Total debt             230,830   230,830   210,404    
Short-term debt             1,401   1,401   5,906    
Long-term Debt             229,429   229,429   204,498    
Line of Credit, Current             0   0        
Interest Expense             5,725 $ 4,701 17,362 $ 13,465      
Convertible Debt Retired 3,000   2,000 2,000                  
Convertible Debt Issued 121,000,000   123,000,000                   125,000,000
Extinguishment of Debt, Amount $ 3,000   $ 2,000 $ 2,000                  
Repayments of Debt $ 2,700   $ 1,700 $ 1,700                  
Convertible Notes unamortized issue discount and debt issuance costs             14,430   14,430        
Long-term Debt, Maturities, Repayments of Principal in Year Two             1,407   1,407        
Long-term Debt, Maturities, Repayments of Principal in Year Three             120,373   120,373        
Long-term Debt, Maturities, Repayments of Principal in Year Four             4,934   4,934        
Long-term Debt, Maturities, Repayments of Principal in Year Five             6,539   6,539        
Long-term Debt, Maturities, Repayments of Principal after Year Five             111,656   111,656        
Total debt             245,260   245,260        
Other Debt Obligations [Member]                          
Debt Instrument, Periodic Payment, Principal             32   32        
Short-term debt             126   126        
Long-term Debt             1,391   1,391        
Convertible Notes unamortized issue discount and debt issuance costs             0   0        
Long-term Debt, Maturities, Repayments of Principal in Year Two             132   132        
Long-term Debt, Maturities, Repayments of Principal in Year Three             142   142        
Long-term Debt, Maturities, Repayments of Principal in Year Four             153   153        
Long-term Debt, Maturities, Repayments of Principal in Year Five             164   164        
Long-term Debt, Maturities, Repayments of Principal after Year Five             894   894        
Total debt             1,517   1,517        
Cerberus Business Finance LLC [Member]                          
Debt Instrument, Periodic Payment, Principal             319   319        
Short-term debt             1,275   1,275        
Long-term Debt             121,707   121,707        
Convertible Notes unamortized issue discount and debt issuance costs             2,761   2,761        
Long-term Debt, Maturities, Repayments of Principal in Year Two             1,275   1,275        
Long-term Debt, Maturities, Repayments of Principal in Year Three             2,231   2,231        
Long-term Debt, Maturities, Repayments of Principal in Year Four             4,781   4,781        
Long-term Debt, Maturities, Repayments of Principal in Year Five             6,375   6,375        
Long-term Debt, Maturities, Repayments of Principal after Year Five             110,762   110,762        
Total debt             125,743   125,743        
Convertible Debt [Member]                          
Debt Instrument, Periodic Payment, Principal             0   0        
Short-term debt             0   0        
Long-term Debt             106,331   106,331        
Long-term Debt, Gross                         $ 125,000
Debt Instrument, Interest Rate, Stated Percentage                         2.00%
Interest Expense             2,200   6,600        
Convertible Notes unamortized issue discount and debt issuance costs             11,669   11,669   17,026    
Long-term Debt, Maturities, Repayments of Principal in Year Two             0   0        
Long-term Debt, Maturities, Repayments of Principal in Year Three             118,000   118,000        
Long-term Debt, Maturities, Repayments of Principal in Year Four             0   0        
Long-term Debt, Maturities, Repayments of Principal in Year Five             0   0        
Long-term Debt, Maturities, Repayments of Principal after Year Five             0   0        
Total debt             118,000   118,000        
Cerberus Business Finance LLC [Member]                          
Debt Instrument, Collateral           We granted a security interest on substantially all of our assets to secure the obligations under the Term Loan and the Credit Facility.              
Debt Instrument, Covenant Description   On May 10, 2018, we entered into an amendment to the Financing Agreement, which extended the maturity of the Financing Agreement to May 2023, and increased the Term Loan by $22.7 million and the amount available under the Credit Facility by $12.5 million. Under the terms of the amendment, aggregate quarterly principal repayments beginning September 30, 2018 through June 30, 2020 will be $318,750, then from July 1, 2020 through June 30, 2021 equal to $796,875, finally from July 1, 2021 through May 10, 2023 equal to $1,593,750. Following the amendment effective date, interest accrues on outstanding borrowings under the Term Loan and Credit Facility (each as defined in the Financing Agreement) at a rate of either the LIBOR Rate (as defined in the Financing Agreement) plus 6.625% or a Reference Rate (as defined in the Financing Agreement) plus 5.625%, at our option. The amendment modified the covenant requiring us to maintain a Leverage Ratio (defined to mean the ratio of (a) the sum of indebtedness under the Term Loan and Credit Facility, capitalized leases and non-cash collateralized letters of credit to (b) consolidated EBITDA) of no greater than 3.00:1.00 for the four quarters ended June 30, 2018 through December 31, 2018, 2.50:1.00 for the four quarters ending March 31, 2019 through December 31, 2019, 2.25:1.00 for the four quarters ending March 31, 2020 through March 31, 2021, 2.00:1.00 for the four quarters ending June 30, 2021 through December 31, 2022, respectively, and thereafter declining to 1.50:1.00.     The Financing Agreement contains customary representations and warranties, covenants, mandatory prepayments, and events of default under which our payment obligations may be accelerated.                
additional long term debt                       $ 15,000  
Cerberus Business Finance LLC [Member] | Line of Credit [Member]                          
Line of Credit Facility, Maximum Borrowing Capacity   $ 22,500       $ 5,000              
Cerberus Business Finance LLC [Member] | Long-term Debt [Member]                          
Unamortized Debt Issuance Expense             2,761   2,761   $ 3,499    
Long-term Debt           $ 100,000              
Debt Instrument, Payment Terms           The Term Loan requires us to use 50% of excess cash flow, as defined in the Financing Agreement, to repay outstanding principal of the loans under the Financing Agreement.              
Interest Expense, Long-term Debt             $ 2,900   $ 7,900        
Cerberus Business Finance LLC [Member] | Line of Credit [Member]                          
Line of Credit Facility, Maximum Borrowing Capacity           $ 5,000