XML 46 R31.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2024
Debt  
Summary of Debt and Finance Lease Obligations

The Company’s debt and finance lease obligations at December 31 consisted of (amounts in thousands):

    

2024

    

2023

$700M Revolving Credit Facility

$

$

Term Loan B

 

292,791

 

496,250

4.75% Senior Notes

700,000

700,000

7.25% Senior Notes

400,000

400,000

4.50% Senior Notes

600,000

600,000

6.50% Senior Notes

1,000,000

Gaylord Rockies Term Loan

800,000

$80M OEG Revolver

 

21,000

 

5,000

OEG Term Loan

 

299,250

 

296,250

Block 21 CMBS Loan

128,967

131,871

Finance lease obligations

 

55

 

138

Unamortized deferred financing costs

(51,484)

(38,309)

Unamortized discounts and premiums, net

(12,183)

(14,172)

Total debt

$

3,378,396

$

3,377,028

Annual Maturities of Long-Term Debt Excluding Finance Lease Obligations

Annual maturities of long-term debt, excluding finance lease obligations, are as follows (amounts in thousands):

Years

2025

2026

2027

2028

2029

Thereafter

Total

$700M Revolving Credit Facility

$

$

$

$

$

$

$

Term Loan B

2,935

2,935

2,935

2,935

2,935

278,116

292,791

4.75% Senior Notes

700,000

700,000

7.25% Senior Notes

400,000

400,000

4.50% Senior Notes

600,000

600,000

6.50% Senior Notes

1,000,000

1,000,000

$80M OEG Revolver

21,000

21,000

OEG Term Loan

3,000

3,000

3,000

3,000

3,000

284,250

299,250

Block 21 CMBS Loan

3,094

125,873

128,967

Total

$

9,029

$

131,808

$

705,935

$

405,935

$

626,935

$

1,562,366

$

3,442,008

Schedule of Fair Value of the Company's Derivative Financial Instruments

The estimated fair values of the Company’s derivative financial instruments at December 31 are as follows (in thousands):

Estimated Fair Value

Asset (Liability) Balance

Strike

Notional

December 31, 

December 31, 

Hedged Debt

Type

Rate

Index

Maturity Date

Amount

2024

2023

Gaylord Rockies Term Loan

Interest Rate Swap

5.2105%

Daily SOFR

July 2, 2024

$

800,000

$

-

$

(474)

OEG Term Loan

Interest Rate Swap

4.5330%

3-month SOFR

December 18, 2025

100,000

(386)

(848)

$

(386)

$

(1,322)

Summary of Effect of Derivative Financial Instruments on the Accompanying Consolidated Statements of Operations

The effect of the Company’s derivative financial instruments on the accompanying consolidated statements of operations and comprehensive income for the years ended December 31 is as follows (in thousands):

Amount of Gain (Loss)

Location of Gain (Loss)

Amount of Gain (Loss)

Recognized in OCI

Reclassified from

Reclassified from Accumulated

on Derivatives

Accumulated OCI

OCI into Income (Expense)

2024

2023

   

into Income (Expense)

   

2024

2023

Derivatives in Cash Flow Hedging Relationships:

   

Interest rate swaps

$

1,940

$

670

Interest expense

$

1,003

$

12,177

Total derivatives

$

1,940

$

670

$

1,003

$

12,177