XML 33 R22.htm IDEA: XBRL DOCUMENT v3.8.0.1
NOTE 6 - NOTES PAYABLE (Tables)
 3 Months Ended
Mar. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Debt [Table Text Block]
The following table summarizes our outstanding debt as of the dates indicated:

Notes Payable
  
Maturity
  
Stated Interest
Rate
    
Balance as of
March 31, 2018
    
Balance as of
December 31, 2017
  
Subordinated Notes Payable- PMSI acquisition
  
4/30/2018
    
2.00
%
    
1,125
      
1,125
  
Subordinated Notes Payable- CPI acquisition
  
4/30/2018
    
-
%
    
500
      
500
  
Subordinated Notes Payable- PSNW acquisition
  
4/30/2018
    
2.00
%
    
600
      
600
  
Subordinated Notes Payable- iSystems acquisition
  
5/25/2019
    
3.50
%
    
5,000
      
5,000
  
Subordinated Notes Payable- Compass acquisition
  
5/25/2022
    
2.00
%
    
1,474
      
1,500
  
Subordinated Notes Payable- ADS acquisition
  
10/1/2019
    
2.00
%
    
1,122
      
1,122
  
Subordinated Notes Payable- TelePayroll acquisition
  
01/01/2020
    
2.00
%
    
1,800
      
-
  
Subordinated Notes Payable- Savers Admin acquisition
  
01/01/2020
    
2.00
%
    
570
      
-
  
Subordinated Notes Payable- Pay Systems acquisition
  
01/01/2019
    
2.00
%
    
1,572
      
-
  
Term Loan – Wells Fargo Syndicate Partner
  
5/25/2022
    
10.55
%
    
52,500
      
34,125
  
Term Loan - Wells Fargo
  
5/25/2022
    
5.55
%
    
52,500
      
34,125
  
Total Notes Payable
  
 
          
$
118,763
    
$
78,097
  
Short-term notes payable
  
 
          
$
8,012
    
$
8,895
  
Long-term notes payable
  
 
          
$
110,751
    
$
69,202
  
Schedule of Debt And Debt Issuance Costs [Table Text Block]
The following table summarizes the debt issuance costs as of the dates indicated:

Notes Payable
  
Gross Notes Payable at
March 31, 2018
    
Debt Issuance Costs and Debt Discount
    
Net Notes Payable at
March 31, 2018
  
Notes payable, current portion
  
$
8,012
    
$
(196
)
  
$
7,816
  
Notes payable, net of current portion
    
110,751
      
(3,979
)
    
106,772
  
Total Notes Payable
  
$
118,763
    
$
(4,175
)
  
$
114,588
  
Notes Payable
  
Gross Notes Payable at
December 31, 2017
    
Debt Issuance Costs
    
Net Notes Payable at
December 31, 2017
  
Notes payable, current portion
  
$
8,895
    
$
-
    
$
8,895
  
Notes payable, net of current portion
    
69,202
      
(2,229
)
    
66,973
  
Total Notes Payable
  
$
78,097
    
$
(2,229
)
  
$
75,868
  
Schedule of Maturities of Long-term Debt [Table Text Block]
The following table summarizes the future principal payments related to our outstanding debt:

Year  Ended
  
Gross Amount
  
December 31, 2018 (April to December)
  
$
6,963
  
December 31, 2019
    
5,383
  
December 31, 2020
    
4,896
  
December 31, 2021
    
4,889
  
December 31, 2022
    
96,632
  
Gross Notes Payable
  
$
118,763
  
Schedule of Long-term Debt Instruments [Table Text Block]
The Second Restated Credit Agreement amends the applicable margin rates for determining the interest rate payable on the loans as follows:

Leverage Ratio
First Out Revolver Base Rate Margin
First Out Revolver LIBOR Rate Margin
First Out TL Base Rate Margin
First Out TL LIBOR Rate Margin
Last Out Base Rate Margin
Last Out LIBOR Rate Margin
≤ 3.25:1
4.25
percentage points
5.25
percentage points
1.75 
percentage points
2.75 
percentage points
6.75
 percentage points
7.75
percentage
points
> 3.25:1
4.75
percentage points
5.75
percentage points
2.25 
percentage points
3.25
percentage points
7.25
 percentage points
8.25
 percentage points