XML 59 R40.htm IDEA: XBRL DOCUMENT
v3.22.4

Debt and Financing Lease Liabilities (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2022
Debt Disclosure [Abstract] |
Summary of Long-term Debt | Long-term debt was comprised of the following:
| As of December 31,
| 2022 |  | 2021
Senior secured credit facility, 6.58%, due September 2023 to March 2025 (1) (8) | $ | 477,900 |  |  | $ | 97,813 |
June 2020 construction revolver, 5.68%, due June 2023 (2) (8) | $ | 39,536 |  |  | $ | 23,935 |
July 2020 construction revolver, 5.92%, due June 2023 (2) (8) | 5,855 |  |  | 7,763 |
Subtotal non-recourse construction revolvers | $ | 45,391 |  |  | $ | 31,698 |
Variable rate term loan, 7.02%, due June 2024 (2) (3) | $ | 3,403 |  |  | $ | 4,264 |
Term loan, 6.11% due June 2028 (5) | 2,348 |  |  | 2,933 |
Variable rate term loan, 7.02%, due May 2025 (4) | 37,204 |  |  | 38,844 |
Variable rate term loan, 7.52%, due March 2023 (4) | 14,084 |  |  | 14,442 |
Term loan, 4.95%, due July 2031 (4) | 2,588 |  |  | 3,157 |
Term loan, 5.00%, due March 2028 (4) | 2,258 |  |  | 2,688 |
Term loan, 4.50%, due April 2027 (5) | 1,846 |  |  | 10,302 |
Term loan, 5.61%, due February 2034 (4) | 1,437 |  |  | 2,423 |
Variable rate term loan, 7.22%, due December 2027 (4) | 7,874 |  |  | 9,238 |
Variable rate term loan, due March 2026 (2) (4) | — |  |  | 38,753 |
Fixed rate note, 6.50%, due October 2037 | 92,203 |  |  | — |
Term loan, 5.15%, due December 2038 (2) (4) | 23,255 |  |  | 25,465 |
Variable rate term loan, 6.82%, due June 2033 (2) (3) | 6,951 |  |  | 7,657 |
Variable rate term loan, 6.89%, due October 2029 (2) (5) | 6,977 |  |  | 7,762 |
Fixed rate note, due April 2040 | — |  |  | 224 |
Fixed rate note, 3.58%, due December 2027 (4) | 2,425 |  |  | 3,072 |
Fixed rate note, 4.92%, due June 2045 (4) | 3,474 |  |  | 3,776 |
Fixed rate note, 3.25%, due March 2046 (4) | 37,302 |  |  | 39,474 |
Variable rate term loan, 7.27%, due July 2030 (4) (8) | 2,915 |  |  | 3,662 |
Fixed rate note, 5.45%, due March 2046 | 6,859 |  |  | $ | — |
Subtotal non-recourse term loans | $ | 255,403 |  |  | $ | 218,136 |
August 2018 master sale-leaseback, —% to 1.17% , due July 2039 to July 2047 (3) (6) | $ | 104,011 |  |  | $ | 99,654 |
December 2020 master sale-leaseback, —%, due December 2040 to December 2042 (4) (6) | 16,912 |  |  | 4,961 |
Subtotal non-recourse sale-leasebacks | $ | 120,923 |  |  | $ | 104,615 |
Financing leases (7) | $ | 16,060 |  |  | $ | 19,226 |
Total debt and financing leases | $ | 915,677 |  |  | $ | 471,488 |
Less: current maturities | 331,479 |  |  | 78,934 |
Less: unamortized discount and debt issuance costs | 15,563 |  |  | 15,370 |
Long-term debt and financing lease liabilities, net of current portion, unamortized discount and debt issuance costs | $ | 568,635 |  |  | $ | 377,184 |
(1) Facility has interest at varying rates monthly in arrears.
(2) These agreements have acceleration causes that, in the event of default, as defined, the payee has the option to accelerate payment terms and make the remaining principal and the required interest balance due according to the agreement.
(3) Facility is payable in semi-annual installments.
(4) Facility is payable in quarterly installments.
(5) Facility is payable in monthly installments.
(6) These agreements are sale-leaseback arrangements and are accounted for as failed sales under the guidance and are classified as financing liabilities. See Note 8.
(7) Financing leases are sale-leaseback arrangements under previous guidance and do not include approximately $14,212 in future interest payments as of December 31, 2022 and $16,272 as of December 31, 2021. See Note 8.
(8) These agreements are now using the Secured Overnight Financing Rate (“SOFR”) as the primary reference rate used to calculate interest. See Note 8.
The table below sets forth amounts outstanding under the credit facility, net of unamortized debt discounts and debt issuance costs:
| Rate as of December 31, 2022 |  | As of December 31,
|  | 2022 |  | 2021
Term loan A | 6.13 | % |  | $ | 75,000 |  |  | $ | 52,720 |
Delayed draw term loan | 6.09 | % |  | $ | 220,000 |  |  | $ | — |
Revolving credit facility | 7.35 | % |  | $ | 182,900 |  |  | $ | 44,681 |
Total senior secured credit facility outstanding (1) |  |  | $ | 477,900 |  |  | $ | 97,401 |
(1) Net of unamortized debt discount and debt issuance costs of $1,562 in 2022 and $412 in 2021.
Schedule of Aggregate Maturities of Long-Term Debt | The following table presents the aggregate maturities of long-term debt and financing leases as of December 31, 2022:
2023 | $ | 331,479 |
2024 | 55,717 |
2025 | 332,495 |
2026 | 27,742 |
2027 | 17,253 |
Thereafter | 150,991 |
Total maturities | $ | 915,677 |

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 long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.22) -URI https://asc.fasb.org/extlink&oid=120391452&loc=d3e13212-122682 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -URI https://asc.fasb.org/extlink&oid=120395691&loc=d3e24072-122690 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 45 -Paragraph 1A -URI https://asc.fasb.org/extlink&oid=124435984&loc=d3e28541-108399 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 6 -URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21506-112644 Reference 5: http://www.xbrl.org/2003/role/exampleRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 55 -Paragraph 69B -URI https://asc.fasb.org/extlink&oid=123466577&loc=SL123495735-112612 Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 45 -Paragraph 2 -URI https://asc.fasb.org/extlink&oid=124435984&loc=d3e28551-108399 Reference 7: http://www.xbrl.org/2003/role/exampleRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 55 -Paragraph 69E -URI https://asc.fasb.org/extlink&oid=123466577&loc=SL123495743-112612 Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 7 -URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21521-112644 Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 8 -URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21538-112644 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 470 -Section 50 -Paragraph 3 -URI https://asc.fasb.org/extlink&oid=123599511&loc=d3e64711-112823 Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 55 -Paragraph 8 -URI https://asc.fasb.org/extlink&oid=114775985&loc=d3e28878-108400 Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21475-112644 + Details
Name: | us-gaap_ScheduleOfDebtInstrumentsTextBlock
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 -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 10 -Section 50 -Paragraph 1 -URI https://asc.fasb.org/extlink&oid=123465755&loc=d3e1835-112601 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration