XML 29 R18.htm IDEA: XBRL DOCUMENT
v3.24.2.u1

Debt | 6 Months Ended
--- | ---
Jun. 30, 2024
Debt [Abstract] |
Debt | 10.DEBT The principal balances, fair values, and carrying values of debt consist of the following (in thousands):
|  |  |  | As of |  | As of
|  |  |  | June 30, 2024 |  | December 31, 2023
|  | Maturity Date |  | Principal ‎Balance |  | Fair Value |  | Carrying ‎Value |  | Principal ‎Balance |  | Fair Value |  | Carrying ‎Value
Revolving Credit Facility (1) |  | Jan. 25, 2029 |  | $ | 120,000 |  | $ | 120,000 |  | $ | 120,000 |  | $ | 180,000 |  | $ | 180,000 |  | $ | 180,000
2018 Term Loan (2) |  | Apr. 11, 2025 |  |  | — |  |  | — |  |  | — |  |  | 2,268,000 |  |  | 2,273,670 |  |  | 2,263,343
2024 Term Loan (2) |  | Jan. 25, 2031 |  |  | 2,294,250 |  |  | 2,297,118 |  |  | 2,270,260 |  |  | — |  |  | — |  |  | —
2014-2C Tower Securities (3) |  | Oct. 8, 2024 |  |  | 620,000 |  |  | 615,350 |  |  | 619,684 |  |  | 620,000 |  |  | 606,540 |  |  | 619,145
2019-1C Tower Securities (3) |  | Jan. 12, 2025 |  |  | 1,165,000 |  |  | 1,138,007 |  |  | 1,163,621 |  |  | 1,165,000 |  |  | 1,115,313 |  |  | 1,162,348
2020-1C Tower Securities (3) |  | Jan. 9, 2026 |  |  | 750,000 |  |  | 680,460 |  |  | 747,677 |  |  | 750,000 |  |  | 682,350 |  |  | 746,937
2020-2C Tower Securities (3) |  | Jan. 11, 2028 |  |  | 600,000 |  |  | 520,554 |  |  | 596,844 |  |  | 600,000 |  |  | 520,530 |  |  | 596,419
2021-1C Tower Securities (3) |  | Nov. 9, 2026 |  |  | 1,165,000 |  |  | 1,016,556 |  |  | 1,159,242 |  |  | 1,165,000 |  |  | 1,015,437 |  |  | 1,158,059
2021-2C Tower Securities (3) |  | Apr. 9, 2027 |  |  | 895,000 |  |  | 769,986 |  |  | 890,020 |  |  | 895,000 |  |  | 772,125 |  |  | 889,152
2021-3C Tower Securities (3) |  | Oct. 9, 2031 |  |  | 895,000 |  |  | 684,684 |  |  | 887,809 |  |  | 895,000 |  |  | 686,581 |  |  | 887,365
2022-1C Tower Securities (3) |  | Jan. 11, 2028 |  |  | 850,000 |  |  | 870,281 |  |  | 842,349 |  |  | 850,000 |  |  | 850,221 |  |  | 841,429
2020 Senior Notes |  | Feb. 15, 2027 |  |  | 1,500,000 |  |  | 1,429,155 |  |  | 1,491,486 |  |  | 1,500,000 |  |  | 1,438,815 |  |  | 1,489,965
2021 Senior Notes |  | Feb. 1, 2029 |  |  | 1,500,000 |  |  | 1,348,125 |  |  | 1,491,051 |  |  | 1,500,000 |  |  | 1,338,750 |  |  | 1,490,153
Total debt |  |  |  | $ | 12,354,250 |  | $ | 11,490,276 |  | $ | 12,280,043 |  | $ | 12,388,000 |  | $ | 11,480,332 |  | $ | 12,324,315
Less: current maturities of long-term debt |  |  |  |  |  | (1,806,304) |  |  |  |  |  |  |  |  | (643,145)
Total long-term debt, net of current maturities |  |  |  |  | $ | 10,473,739 |  |  |  |  |  |  |  | $ | 11,681,170
(1)On January 25, 2024, the Company amended its Revolving Credit Facility to extend the maturity date to January 25, 2029 as well as amend certain other terms and conditions under the Senior Credit Agreement. For further discussion of the amendments, refer to “Terms of the Senior Credit Agreement” below. (2)On January 25, 2024, the Company repaid its 2018 Term Loan and issued a new $2.3 billion Term Loan (“2024 Term Loan”) with a maturity date of January 25, 2031. For further discussion of the amendments, refer to “Term Loan under the Senior Credit Agreement” below. (3)The maturity date represents the anticipated repayment date for each issuance. The table below reflects cash and non-cash interest expense amounts recognized by debt instrument for the periods presented:
|  | Interest |  | For the three months ended June 30, |  | For the six months ended June 30,
|  | Rates as of |  | 2024 |  | 2023 |  | 2024 |  | 2023
|  | June 30, |  | Cash |  | Non-cash |  | Cash |  | Non-cash |  | Cash |  | Non-cash |  | Cash |  | Non-cash
|  | 2024 |  | Interest |  | Interest |  | Interest |  | Interest |  | Interest |  | Interest |  | Interest |  | Interest
|  |  |  | (in thousands)
Revolving Credit Facility |  | 6.415% |  | $ | 3,161 |  | $ | — |  | $ | 8,782 |  | $ | — |  | $ | 5,630 |  | $ | — |  | $ | 18,068 |  | $ | —
2018 Term Loan |  | — |  |  | — |  |  | — |  |  | 14,920 |  |  | 7,678 |  |  | 3,253 |  |  | 1,867 |  |  | 29,284 |  |  | 16,899
2024 Term Loan (1) |  | 2.845% |  |  | 16,619 |  |  | 6,679 |  |  | — |  |  | — |  |  | 29,598 |  |  | 11,626 |  |  | — |  |  | —
2014-2C Tower Securities |  | 3.869% |  |  | 6,046 |  |  | — |  |  | 6,046 |  |  | — |  |  | 12,092 |  |  | — |  |  | 12,092 |  |  | —
2019-1C Tower Securities |  | 2.836% |  |  | 8,357 |  |  | — |  |  | 8,357 |  |  | — |  |  | 16,714 |  |  | — |  |  | 16,714 |  |  | —
2020-1C Tower Securities |  | 1.884% |  |  | 3,598 |  |  | — |  |  | 3,598 |  |  | — |  |  | 7,195 |  |  | — |  |  | 7,195 |  |  | —
2020-2C Tower Securities |  | 2.328% |  |  | 3,540 |  |  | — |  |  | 3,540 |  |  | — |  |  | 7,079 |  |  | — |  |  | 7,079 |  |  | —
2021-1C Tower Securities |  | 1.631% |  |  | 4,851 |  |  | — |  |  | 4,851 |  |  | — |  |  | 9,697 |  |  | — |  |  | 9,697 |  |  | —
2021-2C Tower Securities |  | 1.840% |  |  | 4,196 |  |  | — |  |  | 4,196 |  |  | — |  |  | 8,391 |  |  | — |  |  | 8,391 |  |  | —
2021-3C Tower Securities |  | 2.593% |  |  | 5,873 |  |  | — |  |  | 5,873 |  |  | — |  |  | 11,746 |  |  | — |  |  | 11,746 |  |  | —
2022-1C Tower Securities |  | 6.599% |  |  | 14,094 |  |  | — |  |  | 14,094 |  |  | — |  |  | 28,187 |  |  | — |  |  | 28,187 |  |  | —
2020 Senior Notes |  | 3.875% |  |  | 14,531 |  |  | 95 |  |  | 14,531 |  |  | 91 |  |  | 29,063 |  |  | 190 |  |  | 29,063 |  |  | 182
2021 Senior Notes |  | 3.125% |  |  | 11,719 |  |  | — |  |  | 11,719 |  |  | — |  |  | 23,438 |  |  | — |  |  | 23,438 |  |  | —
Other |  |  |  |  | 945 |  |  | 306 |  |  | 781 |  |  | (251) |  |  | 1,838 |  |  | 1,840 |  |  | 1,560 |  |  | 4,676
Total |  |  |  | $ | 97,530 |  | $ | 7,080 |  | $ | 101,288 |  | $ | 7,518 |  | $ | 193,921 |  | $ | 15,523 |  | $ | 202,514 |  | $ | 21,757
(1)The 2024 Term Loan has a blended rate of 2.845%, which includes the impact of the interest rate swaps. Excluding the impact of the interest rate swap, the 2024 Term Loan was accruing interest at 7.350% as of June 30, 2024. Refer to Note 17 for more information on the Company’s interest rate swap. Terms of the Senior Credit Agreement On January 25, 2024, the Company, through its wholly owned subsidiary, SBA Senior Finance II LLC (“SBA Senior Finance II”), amended and restated its Senior Credit Agreement to (1) issue a new $2.3 billion Term Loan and retire the 2018 Term Loan, (2) increase the total commitments under its Revolving Credit Facility from $1.5 billion to $1.75 billion, (3) extend the maturity date of its Revolving Credit Facility to January 25, 2029, and (4) amend certain other terms and conditions under the Senior Credit Agreement. On February 23, 2024, the Company, through its wholly owned subsidiary, SBA Senior Finance II, further increased the total commitments under the Revolving Credit Facility from $1.75 billion to $2.0 billion. As of June 30, 2024, SBA Senior Finance II was in compliance with the financial covenants contained in the Senior Credit Agreement. Revolving Credit Facility under the Senior Credit Agreement The Revolving Credit Facility consists of a revolving loan under which up to $2.0 billion aggregate principal amount may be borrowed, repaid and redrawn, based upon specific financial ratios and subject to the satisfaction of other customary conditions to borrowing through the maturity date of January 25, 2029. Amounts borrowed under the Revolving Credit Facility accrue interest, at SBA Senior Finance II’s election, at either (1) the Eurodollar Rate or Term SOFR Rate plus a margin that ranges from 112.5 basis points to 150.0 basis points or (2) the Base Rate plus a margin that ranges from 12.5 basis points to 50.0 basis points, in each case based on the ratio of Consolidated Net Debt to Annualized Borrower EBITDA, calculated in accordance with the Senior Credit Agreement. In addition, SBA Senior Finance II is required to pay a commitment fee of between 0.15% and 0.25% per annum on the amount of unused commitment. Furthermore, the Revolving Credit Facility incorporates sustainability-linked targets which will adjust the Revolving Credit Facility’s applicable interest and commitment fee rates upward or downward based on how the Company performs against those targets. Borrowings under the Revolving Credit Facility may be used for general corporate purposes. SBA Senior Finance II may, from time to time, borrow from and repay the Revolving Credit Facility. Consequently, the amount outstanding under the Revolving Credit Facility at the end of the period may not be reflective of the total amounts outstanding during such period. The key terms of the Revolving Credit Facility are as follows:
|  |  |  | Unused
|  | Interest Rate |  | Commitment
|  | as of |  | Fee as of
|  | June 30, 2024 (1) |  | June 30, 2024 (2)
Revolving Credit Facility |  | 6.415% |  | 0.140%
(1)The rate reflected includes a 0.050% reduction in the applicable spread as a result of meeting certain sustainability-linked targets as of December 31, 2023. (2)The rate reflected includes a 0.010% reduction in the applicable commitment fee as a result of meeting certain sustainability-linked targets as of December 31, 2023. The table below summarizes the Company’s Revolving Credit Facility activity during the three and six months ended June 30, 2024 and 2023 (in thousands):
|  | For the three months |  | For the six months
|  | ended June 30, |  | ended June 30,
|  | 2024 |  | 2023 |  | 2024 |  | 2023
Beginning outstanding balance |  | $ | 195,000 |  | $ | 675,000 |  | $ | 180,000 |  | $ | 720,000
Borrowings |  |  | 70,000 |  |  | — |  |  | 195,000 |  |  | 140,000
Repayments |  |  | (145,000) |  |  | (225,000) |  |  | (255,000) |  |  | (410,000)
Ending outstanding balance |  | $ | 120,000 |  | $ | 450,000 |  | $ | 120,000 |  | $ | 450,000
Subsequent to June 30, 2024, the Company repaid $90.0 million and borrowed $20.0 million under the Revolving Credit Facility, and as of the date of this filing, $50.0 million was outstanding. Term Loan under the Senior Credit Agreement 2024 Term Loan On January 25, 2024, the Company, through its wholly owned subsidiary, SBA Senior Finance II, issued a term loan under the amended and restated Senior Credit Agreement. The 2024 Term Loan consists of a senior secured term loan with an initial aggregate principal amount of $2.3 billion that matures on January 25, 2031. The 2024 Term Loan accrues interest, at SBA Senior Finance II's election, at either the Base Rate plus 100 basis points (with a zero Base Rate floor) or at Term SOFR plus 200 basis points (with a floor of 0%). The 2024 Term Loan was issued at 99.75% of par value. The proceeds from the 2024 Term Loan were used to retire the 2018 Term Loan and to pay related fees and expenses. In connection with the repayment, the Company expensed $3.3 million of net deferred financing fees and $1.2 million of discount related to the debt. Principal payments on the 2024 Term Loan will be made in quarterly installments on the last day of each March, June, September, and December in an amount equal to $5.75 million beginning on June 30, 2024. The Company incurred financing fees of approximately $19.4 million in relation to this transaction, which are being amortized through the maturity date. During the three and six months ended June 30, 2024, the Company repaid an aggregate of $5.75 million of principal on the 2024 Term Loan. As of June 30, 2024, the 2024 Term Loan had a principal balance of $2.3 billion. Secured Tower Revenue Securities As of June 30, 2024, the entities that are borrowers on the mortgage loan (the “Borrowers”) met the debt service coverage ratio required by the mortgage loan agreement and were in compliance with all other covenants as set forth in the agreement. The sole asset of the Trust consists of a non-recourse mortgage loan made in favor of the Borrowers.

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 The entire disclosure for information about short-term and long-term debt arrangements, which includes amounts of borrowings under each line of credit, note payable, commercial paper issue, bonds indenture, debenture issue, own-share lending arrangements and any other contractual agreement to repay funds, and about the underlying arrangements, rationale for a classification as long-term, including repayment terms, interest rates, collateral provided, restrictions on use of assets and activities, whether or not in compliance with debt covenants, and other matters important to users of the financial statements, such as the effects of refinancing and noncompliance with debt covenants. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-6 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-6 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(c)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 470 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/470/tableOfContent Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I + Details
Name: | us-gaap_DebtDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration