XML 54 R37.htm IDEA: XBRL DOCUMENT v3.6.0.2
Senior Debt (Tables)
12 Months Ended
Dec. 31, 2016
Senior Debt [Abstract]  
Debt Facilities
The debt facilities as of December 31, 2016 and 2015 are as follows:
 
 
 
December 31, 2016
 
December 31, 2015
(In thousands)
Facility
Maturity
 
Maximum
Facility
 
Amount
Outstanding
 
Amount
Available
 
Maximum
Facility
 
Amount
Outstanding
 
Amount
Available
Senior Debt:
 
 
 
 
 
 
 
 
 
 
 
 
 
Term Loan
March 19, 2021
 
$
225,000

 
$
191,813

 
$

 
$
225,000

 
$
221,063

 
$

Revolving Facility
March 19, 2019
 
675,000

 

 
584,304

 
675,000

 
190,000

 
390,300

Total
 
 
900,000

 
191,813

 
584,304

 
900,000

 
411,063

 
390,300

Other indebtedness:
 
 
 
 
 
 
 
 
 
 
 
 
 
Line of credit
August 21, 2017
 
20,000

 

 
20,000

 
20,000

 
14,570

 
5,430

Total
 
 
$
920,000

 
191,813

 
$
604,304

 
$
920,000

 
425,633

 
$
395,730

Unamortized debt issuance costs
 
 


 
(5,066
)
 
 
 
 
 
(5,985
)
 
 
Total senior debt, net
 
 
 
 
$
186,747

 
 
 
 
 
$
419,648

 
 
Financial Covenants Ratios
The table below shows the required and actual ratios under the Credit Agreement calculated as of December 31, 2016:
 
Required Ratio
 
Actual Ratio
Consolidated total leverage ratio
No greater than
 
4.00:1
 
3.58:1
Consolidated senior secured leverage ratio
No greater than
 
2.50:1
 
0.65:1
Consolidated fixed charge coverage ratio
No less than
 
1.50:1
 
1.50:1
Scheduled Maturity Dates
The table below shows the scheduled maturity dates of our outstanding debt at December 31, 2016. 
(In thousands)
Term Loan
 
Revolving Facility
 
INTRUST Line of Credit
 
Total
2017
$
2,250

 
$

 
$

 
$
2,250

2018
2,250

 

 

 
2,250

2019
2,250

 

 

 
2,250

2020
2,250

 

 

 
2,250

2021
182,813

 

 

 
182,813

Thereafter

 

 

 

Total senior debt
$
191,813

 
$

 
$

 
$
191,813