XML 71 R57.htm IDEA: XBRL DOCUMENT v3.22.4
Senior Debt (Details)
3 Months Ended 12 Months Ended
Sep. 21, 2021
USD ($)
Feb. 17, 2021
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Debt Instrument [Line Items]            
Original issue discount   $ 4,400,000        
Debt issuance costs $ 1,500,000 30,200,000        
Unamortized debt issuance expense     $ (18,786,000) $ (18,786,000) $ (23,231,000)  
Letters of credit, amount outstanding     64,400,000 64,400,000 86,400,000  
Senior debt, net     930,902,000 930,902,000 1,135,207,000  
Debt and Lease Obligation     949,688,000 $ 949,688,000    
Line of credit commitment fee percentage       0.375%    
Line of credit commitment fee     3,000,000      
Other charges       $ 235,283,000 289,913,000 $ 36,555,000
Debt refinancing charges 1,400,000     0 15,582,000 0
Write-off of debt financing fees 5,400,000     0 9,926,000 $ 0
2023     8,750,000 8,750,000    
2024     8,750,000 8,750,000    
2025     8,750,000 8,750,000    
2026     98,750,000 98,750,000    
2027     8,750,000 8,750,000    
Thereafter     815,938,000 815,938,000    
Debt Issuance Costs [Member]            
Debt Instrument [Line Items]            
Unamortized debt issuance expense $ (100,000) (25,300,000) (16,400,000) (16,400,000)    
Other charges       4,900,000    
Original Issue Discount [Member]            
Debt Instrument [Line Items]            
Unamortized debt issuance expense     (2,400,000) $ (2,400,000)    
Minimum            
Debt Instrument [Line Items]            
Line of credit commitment fee percentage       0.25%    
Maximum            
Debt Instrument [Line Items]            
Line of credit commitment fee percentage       0.375%    
Term loan            
Debt Instrument [Line Items]            
Maximum borrowing capacity     875,000,000 $ 875,000,000 875,000,000  
Maturity date       Feb. 17, 2028    
Debt and Lease Obligation     $ 859,688,000 $ 859,688,000 868,438,000  
Long-term Debt, Gross   875,000,000        
Frequency of periodic payment       quarterly    
Periodic Payment, Percent       1.00%    
Actual margin on variable rate     7.69% 7.69%    
Debt Instrument, Unused Borrowing Capacity, Fee       $ 0 0  
2023     $ 8,750,000 8,750,000    
2024     8,750,000 8,750,000    
2025     8,750,000 8,750,000    
2026     8,750,000 8,750,000    
2027     8,750,000 8,750,000    
Thereafter     815,938,000 $ 815,938,000    
Term loan | Eurodollar            
Debt Instrument [Line Items]            
Decrease to basis spread on variable rate 0.0075          
Basis margin on variable rate       3.25%    
Term loan | Eurodollar | Minimum            
Debt Instrument [Line Items]            
Basis margin on variable rate       3.25%    
Term loan | Eurodollar | Maximum            
Debt Instrument [Line Items]            
Basis margin on variable rate       4.00%    
Term loan | LIBOR            
Debt Instrument [Line Items]            
Decrease to basis spread on variable rate 0.0025          
Basis margin on variable rate       0.50%    
Term loan | LIBOR | Minimum            
Debt Instrument [Line Items]            
Basis margin on variable rate       0.50%    
Term loan | LIBOR | Maximum            
Debt Instrument [Line Items]            
Basis margin on variable rate       0.75%    
Revolving Credit Facility            
Debt Instrument [Line Items]            
ABL credit facility availability     395,600,000 $ 395,600,000    
Maximum borrowing capacity     550,000,000 $ 550,000,000 550,000,000  
Maturity date       Feb. 17, 2026    
Debt and Lease Obligation     $ 90,000,000 $ 90,000,000 290,000,000  
Required minimum consolidated fixed charge coverage ratio     1.10 1.10    
Actual fixed charge coverage ratio     1.17 1.17    
Line of Credit Facility, Current Borrowing Capacity   $ 550,000,000        
Actual margin on variable rate     5.82% 5.82%    
Debt Instrument, Unused Borrowing Capacity, Fee       $ 395,621,000 173,616,000  
2023     $ 0 0    
2024     0 0    
2025     0 0    
2026     90,000,000 90,000,000    
2027     0 0    
Thereafter     0 $ 0    
Revolving Credit Facility | Eurodollar | Minimum            
Debt Instrument [Line Items]            
Basis margin on variable rate       1.50%    
Revolving Credit Facility | Eurodollar | Maximum            
Debt Instrument [Line Items]            
Basis margin on variable rate       2.00%    
Term Loan and Revolving Credit Facility            
Debt Instrument [Line Items]            
Maximum borrowing capacity     1,425,000,000 $ 1,425,000,000 1,425,000,000  
Debt and Lease Obligation     949,688,000 949,688,000 1,158,438,000  
Debt Instrument, Unused Borrowing Capacity, Fee       395,621,000 173,616,000  
Prior Senior Loan            
Debt Instrument [Line Items]            
Debt and Lease Obligation         $ 197,500,000  
Term Loan Facility | Secured Debt            
Debt Instrument [Line Items]            
Debt instrument, term   7 years        
Amount available   $ 500,000,000        
ABL Credit Facility | Revolving Credit Facility            
Debt Instrument [Line Items]            
Debt instrument, term   5 years        
Additional borrowing capacity available   $ 125,000,000        
Covenant compliance, maximum remaining borrowing capacity     $ 56,250,000 $ 56,250,000    
Covenant compliance, maximum remaining borrowing capacity percent     0.15 0.15    
ABL Credit Facility | Letter of Credit            
Debt Instrument [Line Items]            
Maximum borrowing capacity   $ 150,000,000