XML 50 R21.htm IDEA: XBRL DOCUMENT v3.19.3
NOTES PAYABLE (Tables)
9 Months Ended
Sep. 30, 2019
Debt Disclosure [Abstract]  
Schedule of Debt
The following table summarizes our outstanding debt as of the dates indicated:
 
Maturity
 
Stated Interest Rate
 
Balance as of September 30, 2019
 
Balance as of December 31, 2018
Subordinated Notes Payable- acquisitions
10/1/2019 – 7/1/2021
 
2.00% - 3.00%

 
$
8,646

 
$
10,964

Term Loan – Wells Fargo Syndicate Partner
5/25/2022
 
10.74
%
 
55,683

 
52,106

Term Loan - Wells Fargo
5/25/2022
 
5.74
%
 
55,683

 
52,106

Total Notes Payable
 
 
 
 
120,012

 
115,176

Short-term notes payable
 
 
 
 
5,399

 
5,864

Long-term notes payable
 
 
 
 
$
114,613

 
$
109,312

Schedule of Debt And Debt Issuance Costs
The following table summarizes the debt issuance costs as of the dates indicated:
Notes Payable
Gross Notes Payable at September 30, 2019
 
Debt Issuance Costs and Debt Discount
 
Net Notes Payable at September 30, 2019
Notes payable, current portion
$
5,399

 
$
(1,179
)
 
$
4,220

Notes payable, net of current portion
114,613

 
(2,140
)
 
112,473

Total Notes Payable
$
120,012

 
$
(3,319
)
 
$
116,693

Notes Payable
Gross Notes Payable at December 31, 2018
 
Debt Issuance Costs and Debt Discount
 
Net Notes Payable at December 31, 2018
Notes payable, current portion
$
5,864

 
$
(1,131
)
 
$
4,733

Notes payable, net of current portion
109,312

 
(2,083
)
 
107,229

Total Notes Payable
$
115,176

 
$
(3,214
)
 
$
111,962

Schedule of Maturities of Long-term Debt
The following table summarizes the future principal payments related to our outstanding debt as of September 30, 2019:
Year Ended
Gross Amount
December 31, 2019 (October to December)
$
1,034

December 31, 2020
5,159

December 31, 2021
10,082

December 31, 2022
103,737

Gross Notes Payable
$
120,012

Schedule of Long-term Debt Instruments
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