XML 46 R31.htm IDEA: XBRL DOCUMENT
v3.6.0.2

Debt (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2016
Debt Disclosure [Abstract] |
Schedule of Debt | Debt consists of the following amounts as of (in thousands):
| December 31, 2016 |  | December 31, 2015
Current portion of Senior Credit Facility—Working Capital Line (1) (2) | $ | 29,000 |  |  | $ | 22,500 |
Current portion of Senior Credit Facility—Acquisition Line (2) | 22,287 |  |  | 5,306 |
Current portion of Note Payable - Pacific Summit Energy | 15,501 |  |  | — |
Convertible subordinated notes to affiliate | 6,582 |  |  | — |
Total current debt | 73,370 |  |  | 27,806 |
Long-term portion of Senior Credit Facility—Acquisition Line (1) | — |  |  | 14,592 |
Subordinated Debt | 5,000 |  |  | — |
Convertible subordinated notes to affiliate | — |  |  | 6,339 |
Total long-term debt | 5,000 |  |  | 20,931 |
Total debt | $ | 78,370 |  |  | $ | 48,737 |
(1) | As of December 31, 2016 and 2015, the Company had $29.6 million and $21.5 million in letters of credit issued, respectively.
(2) | As of December 31, 2016 and 2015, the weighted average interest rate on the current portion of our Senior Credit Facility was 4.93% and 3.90%, respectively.
(3) | On October 5, 2016, RAC issued to the Company an irrevocable commitment to convert the CenStar Note and the Oasis Note into shares of Class B common stock on January 8, 2017 and January 31, 2017, respectively. RAC assigned the CenStar Note and Oasis Note to Retailco on January 4, 2017, and on January 8, 2017 and January 31, 2017, the CenStar Note and Oasis Note were converted into 134,731 and 383,090 shares of Class B common stock, respectively.
Components of Interest Expense | Interest expense consists of the following components for the periods indicated (in thousands):
| Years Ended December 31,
| 2016 |  | 2015 |  | 2014
Interest incurred on Senior Credit Facility (1) | $ | 1,730 |  |  | $ | 1,144 |  |  | $ | 418 |
Accretion related to Earnouts (2) | 5,059 |  |  | — |  |  | — |
Commitment fees | 180 |  |  | 160 |  |  | 144 |
Letters of credit fees | 704 |  |  | 357 |  |  | 385 |
Amortization of deferred financing costs (3) | 668 |  |  | 412 |  |  | 631 |
Interest incurred on convertible subordinated notes to affiliate (4) | 518 |  |  | 207 |  |  | — |
Interest expense | $ | 8,859 |  |  | $ | 2,280 |  |  | $ | 1,578 |
(1) Includes interest expense attributed to other revolving credit facilities prior to the IPO. (2) Includes accretion related to the Provider Earnout of $0.1 million and the Major Earnout of $4.9 million for the year ended December 31, 2016.
(3) | Write offs of deferred financing costs included in the above amortization were $0.1 million in connection with the amended and restated Senior Credit Facility on July 8, 2015, $0.3 million upon extinguishment of the Seventh Amended Credit Facility and $0.1 million in connection with the execution of the Seventh Amended Credit Facility for the years ended December 31, 2015 and 2014, respectively.
(4) Includes amortization of the discount on the convertible subordinated notes to affiliates of $0.2 million and less than $0.1 million for the years ended December 31, 2016 and 2015.

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of interest income and expense, including, but not limited to, interest income and expense from investments, loans, and securities. + References No definition available. + Details
Name: | us-gaap_InterestIncomeAndInterestExpenseDisclosureTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration