XML 57 R42.htm IDEA: XBRL DOCUMENT v3.25.4
Debt (Tables)
 12 Months Ended
Dec. 31, 2025
Debt Disclosure [Abstract]  
Schedule of Extinguishment of Debt The following table summarizes the accounting treatment applied to the various costs, distinguishing between fees paid to lenders and those paid to third parties based on modification or extinguishment status:
Extinguishment expenseCapitalizeRemains capitalized
Term Loan
Original unamortized debt discount$1,807 $6,400 
Original unamortized debt costs374 1,276 
New lender fees1,626 
New debt issuance costs - third party937 
Revolver
Original unamortized debt discount246 1,502 
Original unamortized debt costs36 221 
New lender fees1,199 
New debt issuance costs - third party618
$2,463 $4,380 $9,399 
Interest Margin and Commitment Fee [Table Text Block]
The applicable Interest Margins and the Commitment Fee with respect to the New Revolving Credit Facility and the New Term Loan A Facility is determined by reference to the leverage ratio in effect from time to time as set forth in the table below:

Leverage RatioApplicable Margin for Eurocurrency Rate Loans and RFR LoansApplicable Margin for Base Rate LoansCommitment Fee Rate
Greater than 4.00 to 1.02.25%1.25%0.35%
Less than or equal to 4.00 to 1.0 but greater than 3.00 to 1.02.00%1.00%0.30%
Less than or equal to 3.00 to 1.0 but greater than 2.50 to 1.01.75%0.75%0.25%
Less than or equal to 2.50 to 1.0 but greater than 2.00 to 1.01.50%0.50%0.20%
Less than or equal to 2.00 to 1.0 but greater than 1.75 to 1.01.25%0.25%0.15%
Less than or equal to 1.75 to 1.01.00%—%0.10%
Applicable Margin on Loan Type
The applicable margin for the Term Loan B is determined by reference to the leverage ratio in effect from time to time as set forth in the following table:
Leverage RatioApplicable Margin for Term SOFR LoansApplicable Margin for Base Rate Loans
Greater than 2.75 to 1.02.50%1.50%
Less than 2.75 to 1.02.25%1.25%
Schedule of Long-Term Debt Instruments
The carrying values of our long-term debt consist of the following (in thousands):
2025 Effective Interest RateAs of December 31,2024 Effective Interest Rate
20252024
Senior Secured Credit Facilities:
New Credit Facilities:
  Term Loan A — principal7.02 %$750,000 
  Revolving Credit Facility — principal— — 
Prior Credit Facilities:
  Term Loan A — principal770,313 8.03 %
  Term Loan B — principal7.56 %544,500 826,625 8.38 %
  Revolving Credit Facility — principal— — %
Less unamortized debt issuance costs(1)
(9,833)(14,080)
Total carrying value of long-term debt1,284,667 1,582,858 
Less current portion of long-term debt18,750 51,000 
Long-term debt, net$1,265,917 $1,531,858 
_______________________________
(1)    In 2025, comprised of $5.3 million and $4.5 million relating to the Term Loan A and the Term Loan B, respectively. In 2024, comprised of $6.1 million and $8.0 million relating to the Term Loan A and the Term Loan B, respectively.
Schedule of Maturities of Long-Term Debt
As of December 31, 2025, the aggregate amount of principal repayments of our long-term debt (including any current portion) for each of the next five years is approximately (in thousands):

2026$18,750 
202718,750 
202837,500 
2029582,000 
2030637,500 
Thereafter— 
Total$1,294,500 
Interest expense on long-term debt
The following table presents the total interest expense related to our long-term debt (in thousands):

Year Ended December 31,
202520242023
Contractual interest$93,888 $125,012 $125,550 
Amortization of debt issuance costs8,903 6,807 6,814 
Commitment fee — Revolving Credit Facility1,355 1,524 1,518 
Total long-term debt-related interest expense$104,146 $133,343 $133,882