XML 51 R37.htm IDEA: XBRL DOCUMENT v3.6.0.2
LONG TERM DEBT AND CAPITAL LEASES (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Components of Long-Term Debt and Capital Leases
A summary of long-term debt and capital leases is as follows:
 
December 31,
 
2016
 
2015
Senior Secured Credit Facility:
 
 
 
Revolving Credit Facility due October 2021; bearing interest at LIBOR plus 3.00%
$
62,600

 
$

Term Loan B Facility due October 2023; bearing interest at LIBOR plus 3.00%
350,000

 

Senior Secured Asset-Based Revolving Credit Facility:
 
 
 
Due February 2020; bore interest at LIBOR plus 2.25%

 
57,422

Tax-Exempt Bonds:
 
 
 
New York State Environmental Facilities Corporation Solid Waste Disposal Revenue Bonds Series 2014 due December 2044 - fixed rate interest period through 2019; bearing interest at 3.75%
25,000

 
25,000

New York State Environmental Facilities Corporation Solid Waste Disposal Revenue Bonds Series 2014R-2 due December 2044 - fixed rate interest period through 2026; bearing interest at 3.125%
15,000

 

Finance Authority of Maine Solid Waste Disposal Revenue Bonds Series 2005R-2 due January 2025 - fixed rate interest period through 2017; bearing interest at 6.25%
21,400

 
21,400

Finance Authority of Maine Solid Waste Disposal Revenue Bonds Series 2015 due August 2035 - fixed rate interest period through 2025; bearing interest at 5.125%
15,000

 
15,000

Vermont Economic Development Authority Solid Waste Disposal Long-Term Revenue Bonds Series 2013 due April 2036 - fixed rate interest period through 2018; bearing interest at 4.75%
16,000

 
16,000

Business Finance Authority of the State of New Hampshire Solid Waste Disposal Revenue Bonds Series 2013 due April 2029 - fixed rate interest period through 2019; bearing interest at 4.00%
11,000

 
11,000

Finance Authority of Maine Solid Waste Disposal Revenue Bonds Series 2005R-1; letter of credit backed due January 2025 - bearing interest at SIFMA Index
3,600

 
3,600

Other:
 
 
 
Capital leases maturing through April 2023; bearing interest at up to 7.70%
5,534

 
4,130

Notes payable maturing through January 2021; bearing interest at up to 7.00%
449

 
1,167

Senior Subordinated Notes:
 
 
 
Due February 2019; bore interest at 7.75%

 
370,300

Principal amount of long-term debt and capital leases
525,583

 
525,019

Less—unamortized discount and debt issuance costs (1)
16,936

 
17,586

Long-term debt and capital leases less unamortized discount and debt issuance costs
508,647

 
507,433

Less—current maturities of long-term debt
4,686

 
1,448

 
$
503,961

 
$
505,985

(1)
A summary of unamortized discount and debt issuance costs by debt instrument follows:
 
December 31,
 
2016
 
2015
Revolving Credit Facility
$
4,965

 
$

Term Loan B Facility (including unamortized discount of $1,712 and $0)
7,718

 

Senior Secured Asset-Based Revolving Credit Facility

 
5,593

New York State Environmental Facilities Corporation Solid Waste Disposal Revenue Bonds Series 2014
1,221

 
1,407

New York State Environmental Facilities Corporation Solid Waste Disposal Revenue Bonds Series 2014R-2
571

 

Finance Authority of Maine Solid Waste Disposal Revenue Bonds Series 2005R-2
502

 
566

Finance Authority of Maine Solid Waste Disposal Revenue Bonds Series 2015
760

 
830

Vermont Economic Development Authority Solid Waste Disposal Long-Term Revenue Bonds Series 2013
605

 
636

Business Finance Authority of the State of NH Solid Waste Disposal Revenue Bonds Series 2013
563

 
690

Finance Authority of Maine Solid Waste Disposal Revenue Bonds Series 2005R-1
31

 
35

Senior Subordinated Notes (including unamortized discount of $0 and $1,372)

 
7,829

 
$
16,936

 
$
17,586

Components of Interest Expense
The components of interest expense are as follows:
 
Fiscal Year Ended
December 31,
 
Eight Months
Ended
December 31,
2014
 
Fiscal Year
Ended
April 30,
2014
 
2016
 
2015
 
 
Interest expense on long-term debt and capital leases
$
34,741

 
$
35,868

 
$
23,065

 
$
34,216

Amortization of debt issuance costs and discounts on long-term debt
3,881

 
3,977

 
2,193

 
3,000

Letter of credit fees
593

 
637

 
714

 
1,215

Less: capitalized interest
(273
)
 
(62
)
 
(333
)
 
(256
)
Total interest expense
$
38,942

 
$
40,420

 
$
25,639

 
$
38,175

Schedule of Future Maturities of Debt
Aggregate principal maturities of long-term debt and capital leases are as follows:
 
 
Estimated Future Payments as of December 31, 2016
2017
$
4,686

2018
4,486

2019
4,554

2020
4,873

2021
66,991

Thereafter
439,993

 
$
525,583