XML 68 R40.htm IDEA: XBRL DOCUMENT v3.24.0.1
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2023
Disclosure Of Long Term Debt [Abstract]  
Long-Term Debt

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

U.S. Denominated Facilities

 

 

Canadian Facilities and Translated
U.S. Facilities

 

Current Portion of Long-Term Debt

 

 

 

 

 

 

 

 

 

 

 

 

Canadian Real Estate Credit Facility

US

$

 

US

$

 

 

$

1,915

 

 

$

1,333

 

U.S. Real Estate Credit Facility

 

 

704

 

 

 

704

 

 

 

933

 

 

 

954

 

 

US

$

704

 

US

$

704

 

 

$

2,848

 

 

$

2,287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-Term Debt

 

 

 

 

 

 

 

 

 

 

 

 

Senior Credit Facility

US

$

 

US

$

44,000

 

 

$

 

 

$

59,620

 

Canadian Real Estate Credit Facility

 

 

 

 

 

 

 

 

24,018

 

 

 

16,334

 

U.S. Real Estate Credit Facility

 

 

7,685

 

 

 

8,389

 

 

 

10,181

 

 

 

11,368

 

Unsecured Senior Notes:

 

 

 

 

 

 

 

 

 

 

 

 

7.125% senior notes due 2026

 

 

273,330

 

 

 

347,765

 

 

 

362,096

 

 

 

471,225

 

6.875% senior notes due 2029

 

 

400,000

 

 

 

400,000

 

 

 

529,904

 

 

 

542,004

 

 

US

$

681,015

 

US

$

800,154

 

 

 

926,199

 

 

 

1,100,551

 

Less net unamortized debt issue costs

 

 

 

 

 

 

 

 

(11,369

)

 

 

(14,581

)

 

 

 

 

 

 

 

 

$

914,830

 

 

$

1,085,970

 

 

 

 

 

Senior Credit
Facility

 

 

Unsecured
Senior
Notes

 

 

Canadian
Real
Estate
Credit
Facility

 

 

U.S. Real
Estate Credit
Facility

 

 

CWC
Syndicated
Loan

 

 

Debt Issue
Costs and
Original
Issue
Discount

 

 

Total

 

Balance December 31, 2021

 

$

149,206

 

 

$

945,519

 

 

$

19,000

 

 

$

12,388

 

 

$

 

 

$

(17,096

)

 

$

1,109,017

 

Changes from financing cash flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from Senior Credit
   Facility

 

 

144,889

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

144,889

 

Repayment of Senior Credit
   Facility

 

 

(248,500

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(248,500

)

Repayment of Real Estate Credit
   Facility

 

 

 

 

 

 

 

 

(1,333

)

 

 

(916

)

 

 

 

 

 

 

 

 

(2,249

)

Non-cash changes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt issue costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,528

 

 

 

2,528

 

Foreign exchange

 

 

14,025

 

 

 

67,710

 

 

 

 

 

 

850

 

 

 

 

 

 

(13

)

 

 

82,572

 

Balance December 31, 2022

 

$

59,620

 

 

$

1,013,229

 

 

$

17,667

 

 

$

12,322

 

 

$

 

 

$

(14,581

)

 

$

1,088,257

 

Current

 

 

 

 

 

 

 

 

1,333

 

 

 

954

 

 

 

 

 

 

 

 

 

2,287

 

Long-term

 

 

59,620

 

 

 

1,013,229

 

 

 

16,334

 

 

 

11,368

 

 

 

 

 

 

(14,581

)

 

 

1,085,970

 

Balance December 31, 2022

 

$

59,620

 

 

$

1,013,229

 

 

$

17,667

 

 

$

12,322

 

 

$

 

 

$

(14,581

)

 

$

1,088,257

 

Changes from financing cash flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from Senior Credit
   Facility

 

 

162,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

162,649

 

Acquired long-term debt

 

 

 

 

 

 

 

 

9,697

 

 

 

 

 

 

50,690

 

 

 

 

 

 

60,387

 

Repayment of long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(50,690

)

 

 

 

 

 

(50,690

)

Repayment of unsecured senior
   notes

 

 

 

 

 

(99,950

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(99,950

)

Repayment of Senior Credit
   Facility

 

 

(222,216

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(222,216

)

Repayment of Real Estate Credit
   Facility

 

 

 

 

 

 

 

 

(1,431

)

 

 

(950

)

 

 

 

 

 

 

 

 

(2,381

)

Non-cash changes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on repurchase of unsecured
   senior notes

 

 

 

 

 

(137

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(137

)

Debt issue costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt issue costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,210

 

 

 

3,210

 

Foreign exchange

 

 

(53

)

 

 

(21,142

)

 

 

 

 

 

(258

)

 

 

 

 

 

2

 

 

 

(21,451

)

Balance December 31, 2023

 

$

 

 

$

892,000

 

 

$

25,933

 

 

$

11,114

 

 

$

 

 

$

(11,369

)

 

$

917,678

 

Current

 

 

 

 

 

 

 

 

1,915

 

 

 

933

 

 

 

 

 

 

 

 

 

2,848

 

Long-term

 

 

 

 

 

892,000

 

 

 

24,018

 

 

 

10,181

 

 

 

 

 

 

(11,369

)

 

 

914,830

 

Balance December 31, 2023

 

$

 

 

$

892,000

 

 

$

25,933

 

 

$

11,114

 

 

$

 

 

$

(11,369

)

 

$

917,678

 

Long-Term Debt Obligations

Precision’s current and long-term debt obligations at December 31, 2023 will mature as follows:

 

 

 

 

 

2024

 

$

2,848

 

2025

 

 

12,096

 

2026

 

 

376,345

 

2027

 

 

582

 

Thereafter

 

 

537,176

 

 

 

$

929,047

 

Schedule of Listing of Currently Applicable Restrictive and Financial Covenants

At December 31, 2023, Precision was in compliance with the covenants of the Senior Credit Facility, Real Estate Credit Facilities and unsecured senior notes.

 

 

 

Covenant

 

At December 31, 2023

 

Senior Credit Facility

 

 

 

 

 

Consolidated senior debt to consolidated covenant EBITDA(1)

 

2.50

 

 

0.07

 

Consolidated covenant EBITDA to consolidated interest expense

 

2.50

 

 

6.92

 

 

 

 

 

 

 

Real Estate Credit Facility

 

 

 

 

 

Consolidated covenant EBITDA to consolidated interest expense

 

2.50

 

 

6.92

 

 

 

 

 

 

 

Unsecured Senior Notes

 

 

 

 

 

Consolidated interest coverage ratio

 

2.00

 

 

7.50

 

(1) For purposes of calculating the leverage ratio consolidated senior debt only includes secured indebtedness.