XML 86 R70.htm IDEA: XBRL DOCUMENT v3.22.4
Debt Obligation (Detail) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Debt Instrument [Line Items]    
Long term debt [1] $ 5,539,803 $ 5,381,163
Unamortized debt premiums and discounts (34,884) (40,643)
Debt, net of unamortized costs 5,504,919 5,340,520
Debt, net of unamortized costs - current 377,898 380,207
Debt, net of unamortized costs - non-current 5,127,021 4,960,313
Amount due within one year 377,898 380,207
Amounts due beyond one year 5,127,021 4,960,313
TL Revolving Credit Facility    
Debt Instrument [Line Items]    
Long term debt $ 1,367,858 $ 1,062,858
Weighted average variable interest rate 5.78% 1.60%
Final Maturity Aug. 31, 2027  
TL 2019 Term Loan    
Debt Instrument [Line Items]    
Long term debt $ 127,293 $ 138,578
Weighted average variable interest rate 3.50% 3.50%
Final Maturity Dec. 31, 2026  
TL 2021-1 Term loan    
Debt Instrument [Line Items]    
Long term debt $ 60,314 $ 65,804
Weighted average variable interest rate 2.65% 2.65%
Final Maturity Feb. 29, 2028  
TL 2021-2 Term Loan    
Debt Instrument [Line Items]    
Long term debt $ 192,202 $ 206,635
Weighted average variable interest rate 2.90% 2.90%
Final Maturity Oct. 31, 2028  
TMCL II Secured Debt Facility    
Debt Instrument [Line Items]    
Long term debt [2] $ 1,239,440 $ 1,073,741
Weighted average variable interest rate [2] 6.00% 1.75%
Final Maturity [2] Nov. 30, 2028  
TMCL VII 2020-1 Bonds    
Debt Instrument [Line Items]    
Long term debt $ 332,413 $ 388,194
Weighted average variable interest rate 3.06% 3.07%
Final Maturity Aug. 31, 2045  
TMCL VII 2020-2 Bonds    
Debt Instrument [Line Items]    
Long term debt $ 476,279 $ 535,690
Weighted average variable interest rate 2.26% 2.26%
Final Maturity Sep. 30, 2045  
TMCL VII 2020-3 Bonds    
Debt Instrument [Line Items]    
Long term debt $ 175,750 $ 195,861
Weighted average variable interest rate 2.15% 2.15%
Final Maturity Sep. 30, 2045  
TMCL VII 2021-1 Bonds    
Debt Instrument [Line Items]    
Long term debt $ 467,881 $ 513,333
Weighted average variable interest rate 1.72% 1.72%
Final Maturity Feb. 28, 2046  
TMCL VII 2021-2 Bonds    
Debt Instrument [Line Items]    
Long term debt $ 564,373 $ 616,469
Weighted average variable interest rate 2.27% 2.27%
Final Maturity Apr. 30, 2046  
TMCL VII 2021-3 Bonds    
Debt Instrument [Line Items]    
Long term debt $ 536,000 $ 584,000
Weighted average variable interest rate 1.98% 1.98%
Final Maturity Aug. 31, 2046  
[1] The fair value of total debt based on the borrowing rates available to the Company was approximately $5,107,874 and $5,320,366 at December 31, 2022 and 2021, respectively, and was measured using Level 2 inputs.
[2] Final maturity of the TMCL II Secured Debt Facility is based on the assumption that the facility will not be extended on its scheduled conversion date.