XML 90 R79.htm IDEA: XBRL DOCUMENT v3.25.1
Debt and Finance Lease Obligations - Schedule of Debt and Finance Lease Obligations (Details)
$ in Thousands, $ in Millions
Mar. 31, 2025
USD ($)
Mar. 31, 2025
CAD ($)
Dec. 31, 2024
USD ($)
Debt Instrument [Line Items]      
Less unamortized debt issuance costs $ (1,792)   $ (271)
Total debt 18,137   14,746
9.2% weighted-average interest rate at September 30, 2024 and December 31, 2023, due through 2067 [1] 59,010   58,567
Total debt and finance lease obligations [2],[3] 77,147   73,313
Current portion (1,952)   (1,870)
Long-term debt and finance lease obligations 75,195   71,443
Jasper Term Loan [Member]      
Debt Instrument [Line Items]      
Credit facility 20,000 $ 27.0  
Senior Secured Credit Facility | Jasper Term Loan [Member]      
Debt Instrument [Line Items]      
Credit facility 11,523   11,583
Senior Secured Credit Facility | Brewster Inc Revolving Credit Facility      
Debt Instrument [Line Items]      
Credit facility [4] 2,224   0
Senior Secured Credit Facility | Revolving Credit Facility      
Debt Instrument [Line Items]      
Credit facility [4] 2,800   0
Second Amended And Restated Credit Agreement | FlyOver Iceland Credit Facility      
Debt Instrument [Line Items]      
Credit facility [4] $ 3,382   $ 3,434
[1] Refer to Note 20 – Leases and Other for additional information
[2] Cash paid for interest on debt was $1.9 million during the three months ended March 31, 2025 and $12.0 million during the three months ended March 31, 2024.
[3] The estimated fair value of total debt and finance leases was $76.7 million as of March 31, 2025 and $70.6 million as of December 31, 2024. The fair value of debt was estimated by discounting the future cash flows using rates currently available for debt of similar terms and maturity, which is a Level 2 measurement. Refer to Note 14 – Fair Value Measurements for additional information.
[4] Represents the weighted-average interest rate in effect as of the end of the respective periods, including any applicable margin. The interest rates do not include amortization of debt issuance costs, or commitment fees.