XML 46 R31.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Debt (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Debt |
Summary of Debt and Finance Lease Obligations | The Company’s debt and finance lease obligations at December 31 consisted of (amounts in thousands):
​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | 2024 |  | 2023
$700M Revolving Credit Facility | ​ | $ | — | ​ | $ | —
Term Loan B | ​ |  | 292,791 | ​ |  | 496,250
4.75% Senior Notes | ​ | ​ | 700,000 | ​ | ​ | 700,000
7.25% Senior Notes | ​ | ​ | 400,000 | ​ | ​ | 400,000
4.50% Senior Notes | ​ | ​ | 600,000 | ​ | ​ | 600,000
6.50% Senior Notes | ​ | ​ | 1,000,000 | ​ | ​ | —
Gaylord Rockies Term Loan | ​ | ​ | — | ​ | ​ | 800,000
$80M OEG Revolver | ​ |  | 21,000 | ​ |  | 5,000
OEG Term Loan | ​ |  | 299,250 | ​ |  | 296,250
Block 21 CMBS Loan | ​ | ​ | 128,967 | ​ | ​ | 131,871
Finance lease obligations | ​ |  | 55 | ​ |  | 138
Unamortized deferred financing costs | ​ | ​ | (51,484) | ​ | ​ | (38,309)
Unamortized discounts and premiums, net | ​ | ​ | (12,183) | ​ | ​ | (14,172)
Total debt | ​ | $ | 3,378,396 | ​ | $ | 3,377,028
​
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 | ​ | ​ | ​
​ | 2025 | ​ | 2026 | ​ | 2027 | ​ | 2028 | ​ | 2029 | ​ | Thereafter | ​ | Total
$700M Revolving Credit Facility | $ | — | ​ | $ | — | ​ | $ | — | ​ | $ | — | ​ | $ | — | ​ | $ | — | ​ | $ | —
Term Loan B | ​ | 2,935 | ​ | ​ | 2,935 | ​ | ​ | 2,935 | ​ | ​ | 2,935 | ​ | ​ | 2,935 | ​ | ​ | 278,116 | ​ | ​ | 292,791
4.75% Senior Notes | ​ | — | ​ | ​ | — | ​ | ​ | 700,000 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 700,000
7.25% Senior Notes | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 400,000 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 400,000
4.50% Senior Notes | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 600,000 | ​ | ​ | — | ​ | ​ | 600,000
6.50% Senior Notes | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 1,000,000 | ​ | ​ | 1,000,000
$80M OEG Revolver | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 21,000 | ​ | ​ | — | ​ | ​ | 21,000
OEG Term Loan | ​ | 3,000 | ​ | ​ | 3,000 | ​ | ​ | 3,000 | ​ | ​ | 3,000 | ​ | ​ | 3,000 | ​ | ​ | 284,250 | ​ | ​ | 299,250
Block 21 CMBS Loan | ​ | 3,094 | ​ | ​ | 125,873 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 128,967
Total | $ | 9,029 | ​ | $ | 131,808 | ​ | $ | 705,935 | ​ | $ | 405,935 | ​ | $ | 626,935 | ​ | $ | 1,562,366 | ​ | $ | 3,442,008
​
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 | ​ | 2024 | ​ | 2023
Gaylord Rockies Term Loan | ​ | Interest Rate Swap | ​ | 5.2105% | ​ | Daily SOFR | ​ | July 2, 2024 | ​ | $ | 800,000 | ​ | $ | - | ​ | $ | (474)
OEG Term Loan | ​ | Interest Rate Swap | ​ | 4.5330% | ​ | 3-month SOFR | ​ | December 18, 2025 | ​ | ​ | 100,000 | ​ | ​ | (386) | ​ | ​ | (848)
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | (386) | ​ | $ | (1,322)
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 income 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 Derivatives | ​ | Accumulated OCI | ​ | OCI into Income (Expense)
​ | ​ | 2024 | ​ | 2023 |  | into Income (Expense) |  | 2024 | ​ | 2023
Derivatives in Cash Flow Hedging Relationships: |  | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Interest rate swaps | ​ | $ | 1,940 | ​ | $ | 670 | ​ | Interest expense | ​ | $ | 1,003 | ​ | $ | 12,177
Total derivatives | ​ | $ | 1,940 | ​ | $ | 670 | ​ | ​ | ​ | ​ | ​ | $ | 1,003 | ​ | $ | 12,177
​

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 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: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the location and amount of derivative instruments and nonderivative instruments designated as hedging instruments reported before netting adjustments, and the amount of gain (loss) on derivative instruments and nonderivative instruments designated and qualified as hedging instruments. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4E -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4E Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4C -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4C Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4A -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4A + Details
Name: | us-gaap_ScheduleOfDerivativeInstrumentsGainLossInStatementOfFinancialPerformanceTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of interest rate derivatives, including, but not limited to, the fair value of the derivatives, statement of financial position location, and statement of financial performance location of these instruments. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4C -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4C + Details
Name: | us-gaap_ScheduleOfInterestRateDerivativesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of maturity and sinking fund requirement for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 470 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-1 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration