XML 30 R18.htm IDEA: XBRL DOCUMENT v3.4.0.3
Note 11 - Debt
3 Months Ended
Mar. 31, 2016
Notes to Financial Statements  
Debt Disclosure [Text Block]
11. Debt
 
Debt consists of the following (in thousands):
 
    March 31, 2016   December 31, 2015
Equipment-based Facility   $ 30,036     $ 17,957  
Less deferred loan costs     (1,063 )     (1,119 )
Equipment-based Facility, net     28,973       16,838  
Notes payable for transportation and construction equipment and other     3,157       3,342  
      32,130       20,180  
                 
Current maturities of long-term debt     5,193       5,192  
Less current deferred loan costs     (336 )     (336 )
Less current maturities of long-term debt, net     (4,857 )     (4,856 )
Total long-term debt   $ 27,273     $ 15,324  
 
Equipment-based Facility
 
At March 31, 2016, the Company had a borrowing base of $30.0 million, which was the result of calculating 65% of the appraised value (where appraised value equals net operating liquidated value) of the Company’s collateral. At March 31, 2016, the Company had $13.1 million drawn on the revolving loan and $16.9 million of its term loan outstanding.
Fair Value
 
The Company’s debt is recorded at its carrying amount in the condensed consolidated balance sheets. The Company uses an income approach to determine the fair value of its 12% Term Loan due May 29, 2019 using estimated cash flows, which is a Level 3 fair value measurement. As of March 31, 2016, the carrying values and fair values are as follows (amounts in thousands):
 
    March 31, 2016   December 31, 2015
    Carrying Value   Fair Value   Carrying Value   Fair Value
                 
Revolving Loan   $ 13,100     $ -     $ -     $ -  
Term Loan     16,936       16,863       17,957       17,957  
Total Equipment-based Facility debt   $ 30,036     $ 16,863     $ 17,957     $ 17,957  
 
The Revolving Loan’s fair value was not practicable to estimate at March 31, 2016 as the timing of cash drawdowns and repayments cannot be determined.
 
Notes Payable for Transportation and Construction Equipment
 
The Company has purchased and financed various transportation and construction equipment to enhance the Company’s fleet of equipment. The total long-term notes payable related to the purchase of financed equipment was $3.2 million and $3.3 million at March 31, 2016 and December 31, 2015, respectively. The purchases have payment terms ranging from 3 to 5 years and the associated interest rates range from 3.12% to 7.13%. The fair value of these notes payable approximates their book value.
 
Interest Expense
 
Interest expense related to our Equipment-based Facility and other debt for the three months ended March 31, 2016 and 2015 was $0.9 million and $0.4 million, respectively. The increase in interest expense was due to the increased interest rate on the Equipment-based Facility.