XML 42 R28.htm IDEA: XBRL DOCUMENT v3.22.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2021
Debt  
Summary of Debt and Finance Lease Obligations

The Company’s debt and finance lease obligations at December 31 consisted of (amounts in thousands):

    

2021

    

2020

$700M Revolving Credit Facility

$

190,000

$

106,000

$300M Term Loan A

 

300,000

 

300,000

$500M Term Loan B

 

376,250

 

381,250

$400M Senior Notes

 

 

400,000

$600M Senior Notes

600,000

$700M Senior Notes

700,000

700,000

$800M Gaylord Rockies Term Loan

800,000

800,000

Finance lease obligations

 

884

 

1,095

Unamortized deferred financing costs

(32,203)

(32,504)

Unamortized premium

1,888

2,167

Total debt

$

2,936,819

$

2,658,008

Annual Maturities of Long-Term Debt Excluding Finance Lease Obligations

Annual maturities of long-term debt, excluding finance lease obligations, are as follows (amounts in thousands):

Years

2022

2023

2024

2025

2026

Thereafter

Total

$700M Revolving Credit Facility

$

$

$

190,000

$

$

$

$

190,000

$300M Term Loan A

300,000

300,000

$500M Term Loan B

5,000

5,000

366,250

376,250

$600M 4.50% Senior Notes

600,000

600,000

$700M 4.75% Senior Notes

700,000

700,000

$800M Gaylord Rockies Term Loan

800,000

800,000

Total

$

5,000

$

805,000

$

556,250

$

300,000

$

$

1,300,000

$

2,966,250

Schedule of Fair Value of the Company's Derivative Financial Instruments

The estimated fair values of the Company’s derivative financial instruments at December 31 are as follows (in thousands):

Estimated Fair Value

Asset (Liability) Balance

Strike

Notional

December 31, 

December 31, 

Hedged Debt

Type

Rate

Index

Maturity Date

Amount

2021

2020

Term Loan B

Interest Rate Swap

1.2235%

1-month LIBOR

May 11, 2023

$ 87,500

$

(733)

$

(2,206)

Term Loan B

Interest Rate Swap

1.2235%

1-month LIBOR

May 11, 2023

$ 87,500

(733)

(2,206)

Term Loan B

Interest Rate Swap

1.2235%

1-month LIBOR

May 11, 2023

$ 87,500

(733)

(2,206)

Term Loan B

Interest Rate Swap

1.2315%

1-month LIBOR

May 11, 2023

$ 87,500

(742)

(2,222)

Gaylord Rockies Term Loan

Interest Rate Swap

1.6500%

1-month LIBOR

August 1, 2022

$ 800,000

(6,421)

(18,979)

$

(9,362)

$

(27,819)

Summary of Effect of Derivative Financial Instruments on the Accompanying Consolidated Statements of Operations

The effect of the Company’s derivative financial instruments on the accompanying consolidated statements of operations and comprehensive loss for the years ended December 31 is as follows (in thousands):

Amount of Gain (Loss)

Location of Gain (Loss)

Amount of Gain (Loss)

Recognized in OCI

Reclassified from

Reclassified from Accumulated

on Derivative

Accumulated OCI

OCI into Income (Expense)

2021

2020

   

into Income (Expense)

   

2021

2020

Derivatives in Cash Flow Hedging Relationships:

   

Interest rate swaps

$

1,955

$

(39,958)

Interest expense

$

(16,501)

$

(10,505)

Total derivatives

$

1,955

$

(39,958)

$

(16,501)

$

(10,505)