XML 59 R46.htm IDEA: XBRL DOCUMENT v3.25.2
Debt - Schedule of Outstanding Debt (Details) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2025
Mar. 31, 2024
Mar. 29, 2024
Jun. 13, 2023
Jun. 30, 2025
Jun. 04, 2025
Dec. 31, 2024
Nov. 25, 2024
Mar. 07, 2024
Debt Instrument [Line Items]                  
Face value of total debt outstanding $ 5,164,878       $ 5,164,878   $ 5,220,920    
Less current portion of debt outstanding (42,543)       (42,543)   (230,704)    
Face value of long-term debt outstanding 5,122,335       5,122,335   4,990,216    
Term Loan | 2021 Term Loan B-1                  
Debt Instrument [Line Items]                  
Face value of outstanding debt 312,840       $ 312,840   314,860    
Term Loan | 2021 Term Loan B-1 | SOFR                  
Debt Instrument [Line Items]                  
Basis spread on rate         3.50%        
Term Loan | 2021 Term Loan B-2                  
Debt Instrument [Line Items]                  
Face value of outstanding debt 366,280       $ 366,280   366,280    
Term Loan | 2021 Term Loan B-2 | SOFR                  
Debt Instrument [Line Items]                  
Basis spread on rate         3.50%        
Term Loan | 2022 Term Loan B-1                  
Debt Instrument [Line Items]                  
Face value of outstanding debt 382,147       $ 382,147   382,147    
Term Loan | 2022 Term Loan B-1 | SOFR                  
Debt Instrument [Line Items]                  
Basis spread on rate         4.25%        
Term Loan | 2022 Term Loan B-2                  
Debt Instrument [Line Items]                  
Face value of outstanding debt 414,482       $ 414,482   414,482    
Term Loan | 2022 Term Loan B-2 | SOFR                  
Debt Instrument [Line Items]                  
Basis spread on rate         5.00%        
Term Loan | 2024 Term Loan B-1                  
Debt Instrument [Line Items]                  
Face value of outstanding debt 696,500       $ 696,500   700,000    
Term Loan | 2024 Term Loan B-1 | SOFR                  
Debt Instrument [Line Items]                  
Basis spread on rate         6.00%        
Term Loan | 2024 Term Loan B-2                  
Debt Instrument [Line Items]                  
Face value of outstanding debt 74,625       $ 74,625   75,000    
Term Loan | 2024 Term Loan B-2 | SOFR                  
Debt Instrument [Line Items]                  
Basis spread on rate         6.00%        
Term Loan | Senior Secured Term Loan Due 2028                  
Debt Instrument [Line Items]                  
Face value of outstanding debt 0       $ 0   871,611    
Term Loan | Senior Secured Term Loan Due 2028 | Interest Paid In Cash                  
Debt Instrument [Line Items]                  
Basis spread on rate       0.25% 0.25%        
Term Loan | Senior Secured Term Loan Due 2028 | Interest Paid In Cash | Minimum                  
Debt Instrument [Line Items]                  
Debt instrument interest rate percentage       11.50%          
Term Loan | Senior Secured Term Loan Due 2028 | Interest Paid In Cash | Maximum                  
Debt Instrument [Line Items]                  
Debt instrument interest rate percentage       17.50%          
Term Loan | Senior Secured Term Loan Due 2028 | Interest Paid-In-Kind (PIK)                  
Debt Instrument [Line Items]                  
Basis spread on rate       1.75% 1.75%        
Term Loan | Senior Secured Term Loan Due 2028 | Interest Paid-In-Kind (PIK) | Minimum                  
Debt Instrument [Line Items]                  
Debt instrument interest rate percentage       13.00%          
Term Loan | Senior Secured Term Loan Due 2028 | Interest Paid-In-Kind (PIK) | Maximum                  
Debt Instrument [Line Items]                  
Debt instrument interest rate percentage       19.00%          
Term Loan | Senior Secured Term Loan Due 2028 | Reference Rate                  
Debt Instrument [Line Items]                  
Basis spread on rate         1.75%        
Line of Credit | Securitization facility:                  
Debt Instrument [Line Items]                  
Face value of outstanding debt 217,000       $ 217,000        
Line of Credit | AR Facility | Securitization facility:                  
Debt Instrument [Line Items]                  
Face value of outstanding debt $ 97,300       $ 97,300   82,200    
Drawn fee percentage 4.00% 4.00% 2.25%            
Line of Credit | AR Facility | Securitization facility: | SOFR                  
Debt Instrument [Line Items]                  
Basis spread on rate         4.00%        
Line of Credit | FILO Facility | Securitization facility:                  
Debt Instrument [Line Items]                  
Face value of outstanding debt $ 120,000       $ 120,000   120,000    
Incremental increase in drawn fee percentages     0.25%            
Line of Credit | FILO Facility | Securitization facility: | Minimum                  
Debt Instrument [Line Items]                  
Drawn fee percentage     3.00%            
Line of Credit | FILO Facility | Securitization facility: | Maximum                  
Debt Instrument [Line Items]                  
Drawn fee percentage     4.00%            
Line of Credit | FILO Facility | Securitization facility: | SOFR                  
Debt Instrument [Line Items]                  
Basis spread on rate         8.00%        
Drawn fee percentage     8.00%            
Senior Secured Notes | 9.25% senior secured notes due 2025                  
Debt Instrument [Line Items]                  
Debt instrument interest rate percentage 9.25%       9.25%       9.25%
Face value of outstanding debt $ 0       $ 0   10,416    
Senior Secured Notes | 4.00% senior exchangeable notes due 2025                  
Debt Instrument [Line Items]                  
Debt instrument interest rate percentage 4.00%       4.00%        
Face value of outstanding debt $ 0       $ 0   183,220    
Senior Secured Notes | 7.375% senior secured notes due 2025                  
Debt Instrument [Line Items]                  
Debt instrument interest rate percentage 7.375%       7.375%       7.375%
Face value of outstanding debt $ 23,393       $ 23,393   23,393    
Senior Secured Notes | 7.32% senior exchangeable notes due 2026                  
Debt Instrument [Line Items]                  
Debt instrument interest rate percentage 7.32%       7.32%        
Face value of outstanding debt $ 150,000       $ 150,000   150,000    
Senior Secured Notes | 8.625% senior secured notes due 2027                  
Debt Instrument [Line Items]                  
Debt instrument interest rate percentage 8.625%       8.625%       8.625%
Face value of outstanding debt $ 331,783       $ 331,783   656,783    
Senior Secured Notes | 11.25% senior secured notes due 2027                  
Debt Instrument [Line Items]                  
Debt instrument interest rate percentage 11.25%       11.25%     11.25%  
Face value of outstanding debt $ 45,814       $ 45,814   45,814    
Senior Secured Notes | 10.75% senior secured notes due 2029                  
Debt Instrument [Line Items]                  
Debt instrument interest rate percentage 10.75%       10.75%     10.75%  
Face value of outstanding debt $ 824,714       $ 824,714   824,714    
Senior Secured Notes | 11.125% senior secured notes due 2030                  
Debt Instrument [Line Items]                  
Debt instrument interest rate percentage 11.125%       11.125% 11.125%      
Face value of outstanding debt $ 1,325,000       $ 1,325,000   $ 0