XML 95 R80.htm IDEA: XBRL DOCUMENT v3.22.4
Debt - Derivative Financial Instruments (Details) - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Oct. 31, 2019
Jul. 31, 2019
Derivative Instruments, Gain (Loss) [Line Items]          
Amount of Gain (Loss) Recognized in OCI on Derivative $ 16,007,000 $ 1,955,000 $ (39,958,000)    
Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Expense) (3,541,000) (16,501,000) (10,505,000)    
Interest expense 148,406,000 125,347,000 $ 115,783,000    
Derivatives in Cash Flow Hedging | Interest Expense [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Estimated reclassification from AOCI to interest expenses (11,600,000)        
Amount of Gain (Loss) Recognized in OCI on Derivative 16,007,000 1,955,000      
Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Expense) (3,541,000) (16,501,000)      
Interest rate swaps          
Derivative Instruments, Gain (Loss) [Line Items]          
Derivative Liability, Fair Value, Amount Not Offset Against Collateral 1,200,000        
Termination value in case of breach of provisions 1,200,000        
Interest rate swaps | Derivatives in Cash Flow Hedging          
Derivative Instruments, Gain (Loss) [Line Items]          
Estimated Fair Value Asset (Liability) Balance $ 10,186,000 (9,362,000)      
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument One Term Loan B Maturing on May 11, 2023 [Member] | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Derivative, maturity date May 11, 2023        
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument One Term Loan B Maturing on May 11, 2023 [Member] | Derivatives in Cash Flow Hedging | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Strike rate 1.2235%        
Notional amount $ 87,500,000        
Estimated Fair Value Asset (Liability) Balance $ 1,096,000 (733,000)      
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument Two Term Loan B Maturing on May 11, 2023 [Member] | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Derivative, maturity date May 11, 2023        
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument Two Term Loan B Maturing on May 11, 2023 [Member] | Derivatives in Cash Flow Hedging | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Strike rate 1.2235%        
Notional amount $ 87,500,000        
Estimated Fair Value Asset (Liability) Balance $ 1,096,000 (733,000)      
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument Three Term Loan B Maturing on May 11, 2023 [Member] | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Derivative, maturity date May 11, 2023        
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument Three Term Loan B Maturing on May 11, 2023 [Member] | Derivatives in Cash Flow Hedging | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Strike rate 1.2235%        
Notional amount $ 87,500,000        
Estimated Fair Value Asset (Liability) Balance $ 1,096,000 (733,000)      
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument Four Term Loan B Maturing on May 11, 2023 [Member] | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Derivative, maturity date May 11, 2023        
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument Four Term Loan B Maturing on May 11, 2023 [Member] | Derivatives in Cash Flow Hedging | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Strike rate 1.2315%        
Notional amount $ 87,500,000        
Estimated Fair Value Asset (Liability) Balance 1,093,000 (742,000)      
$500 Million Term Loan B [Member] | Secured Debt [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Face amount $ 500,000,000        
$500 Million Term Loan B [Member] | Secured Debt [Member] | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Notional amount       $ 350,000,000.0  
$800M Gaylord Rockies Term Loan [Member] | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Strike rate         1.65%
$800M Gaylord Rockies Term Loan [Member] | Derivative Instrument Gaylord Rockies Term Loan Maturing on August 1, 2023 [Member] | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Strike rate         3.341%
$800M Gaylord Rockies Term Loan [Member] | Interest rate swaps | Derivative Instrument Gaylord Rockies Term Loan Maturing on August 1, 2022 [Member] | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Derivative, maturity date Aug. 01, 2022        
$800M Gaylord Rockies Term Loan [Member] | Interest rate swaps | Derivative Instrument Gaylord Rockies Term Loan Maturing on August 1, 2022 [Member] | Derivatives in Cash Flow Hedging | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Strike rate 1.65%        
Notional amount $ 800,000,000        
Estimated Fair Value Asset (Liability) Balance   $ (6,421,000)      
$800M Gaylord Rockies Term Loan [Member] | Interest rate swaps | Derivative Instrument Gaylord Rockies Term Loan Maturing on August 1, 2023 [Member] | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Derivative, maturity date Aug. 01, 2023        
$800M Gaylord Rockies Term Loan [Member] | Interest rate swaps | Derivative Instrument Gaylord Rockies Term Loan Maturing on August 1, 2023 [Member] | Derivatives in Cash Flow Hedging | London Interbank Offered Rate (LIBOR) [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Strike rate 3.341%        
Notional amount $ 800,000,000        
Estimated Fair Value Asset (Liability) Balance 6,969,000        
$800M Gaylord Rockies Term Loan [Member] | Secured Debt [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Face amount $ 800,000,000       $ 800,000,000.0
$300M OEG Term Loan [Member] | Interest rate swaps | Derivative Instrument OEG Term Loan Maturing on December 18, 2025 [Member] | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Derivative, maturity date Dec. 18, 2025        
$300M OEG Term Loan [Member] | Interest rate swaps | Derivative Instrument OEG Term Loan Maturing on December 18, 2025 [Member] | Derivatives in Cash Flow Hedging          
Derivative Instruments, Gain (Loss) [Line Items]          
Notional amount $ 100,000,000.0        
$300M OEG Term Loan [Member] | Interest rate swaps | Derivative Instrument OEG Term Loan Maturing on December 18, 2025 [Member] | Derivatives in Cash Flow Hedging | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Strike rate 4.533%        
Derivative, maturity date Dec. 18, 2025        
Notional amount $ 100,000,000        
Estimated Fair Value Asset (Liability) Balance (1,164,000)        
$300M OEG Term Loan [Member] | Secured Debt [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Face amount $ 300,000,000