XML 38 R27.htm IDEA: XBRL DOCUMENT
v3.25.2

Long-Term Debt (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2025
Debt Disclosure [Abstract] |
Summary of Long-Term Debt | The following table summarizes the Company's long-term debt and finance lease obligations, net of related costs, as of the dates indicated:
(in thousands) | June 30, 2025 |  | December 31, 2024
Fixed-rate debt and finance lease obligations due through 2032 | $ | 1,336,800 |  |  | $ | 1,481,186 |
Variable-rate debt due through 2037 | 625,118 |  |  | 585,318 |
Total long-term debt and finance lease obligations, net of related costs | 1,961,918 |  |  | 2,066,504 |
Less current maturities, net of related costs | 183,063 |  |  | 454,769 |
Long-term debt and finance lease obligations, net of current maturities and related costs | $ | 1,778,855 |  |  | $ | 1,611,735 |
Weighted average fixed-interest rate on debt | 6.6% |  | 6.5%
Weighted average variable-interest rate on debt | 6.6% |  | 6.8%
|  |  |  |  | Interest Rate(s) Per Annum at |  | Balance as of
(dollars in thousands) | Maturity Dates |  | June 30, 2025 |  | June 30, 2025 |  | December 31, 2024
Senior secured notes | 2027 |  | 7.25% |  | $ | 550,000 |  |  | $ | 550,000 |
Consolidated variable interest entities | 2028 | - | 2029 |  | 2.92% | - | 5.19% |  | 101,593 |  |  | 107,959 |
Revolving credit facilities | 2025 | - | 2028 |  | N/A |  | — |  |  | — |
Debt secured by aircraft, engines, other equipment and real estate | 2025 | - | 2037 |  | 1.87% | - | 8.38% |  | 906,523 |  |  | 765,278 |
Finance leases | 2028 | - | 2032 |  | 4.44% | - | 7.02% |  | 416,669 |  |  | 429,896 |
Sunseeker construction loan | 2025 |  | N/A |  | — |  |  | 100,000 |
Unsecured debt | 2025 |  | N/A |  | — |  |  | 130,500 |
Total debt |  |  |  |  | $ | 1,974,785 |  |  | $ | 2,083,633 |
Related costs |  |  |  |  |  |  |  |  | (12,867) |  |  | (17,129) |
Total debt net of related costs |  |  |  |  |  |  |  |  | $ | 1,961,918 |  |  | $ | 2,066,504 |
Schedule of Maturities of Long-Term Debt | Maturities of long term debt as of June 30, 2025, for the next five years and thereafter, in the aggregate, are:
(in thousands) | As of June 30, 2025
Remaining in 2025 | $ | 85,405 |
2026 | 213,244 |
2027 | 693,453 |
2028 | 171,682 |
2029 | 182,434 |
2030 | 156,668 |
Thereafter | 459,032 |
Total debt and finance lease obligations, net of related costs | $ | 1,961,918 |

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 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