XML 98 R83.htm IDEA: XBRL DOCUMENT v3.25.4
Debt - Schedule of Outstanding Debt (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Mar. 30, 2024
Mar. 29, 2024
Jun. 13, 2023
Dec. 31, 2025
Dec. 08, 2025
Dec. 05, 2025
Jun. 04, 2025
Dec. 31, 2024
Nov. 25, 2024
Mar. 07, 2024
Debt Instrument [Line Items]                      
Face value of total debt outstanding $ 4,532,032       $ 4,532,032       $ 5,220,920    
Less current portion of debt outstanding (247,665)       (247,665)       (230,704)    
Face value of long-term debt outstanding 4,284,367       4,284,367       4,990,216    
Term Loan | 2021 Term Loan B-1                      
Debt Instrument [Line Items]                      
Face value of outstanding debt 0       $ 0       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 0       $ 0       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 0       $ 0       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 0       $ 0       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 397,100       $ 397,100       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 74,250       $ 74,250       75,000    
Term Loan | 2024 Term Loan B-2 | SOFR                      
Debt Instrument [Line Items]                      
Basis spread on rate         6.00%            
Term Loan | 2025 Term Loan B-1                      
Debt Instrument [Line Items]                      
Face value of outstanding debt 288,240       $ 288,240       0    
Term Loan | 2025 Term Loan B-1 | SOFR                      
Debt Instrument [Line Items]                      
Basis spread on rate         6.25%            
Term Loan | 2025 Term Loan B-2                      
Debt Instrument [Line Items]                      
Face value of outstanding debt 86,760       $ 86,760       0    
Term Loan | 2025 Term Loan B-2 | SOFR                      
Debt Instrument [Line Items]                      
Basis spread on rate         6.25%            
Term Loan | 2028 Term Loan                      
Debt Instrument [Line Items]                      
Face value of outstanding debt 0       $ 0       871,611    
Term Loan | 2028 Term Loan | Interest Paid In Cash                      
Debt Instrument [Line Items]                      
Basis spread on rate       0.25% 0.25%            
Term Loan | 2028 Term Loan | Interest Paid In Cash | Minimum                      
Debt Instrument [Line Items]                      
Interest rate       11.50%              
Term Loan | 2028 Term Loan | Interest Paid In Cash | Maximum                      
Debt Instrument [Line Items]                      
Interest rate       17.50%              
Term Loan | 2028 Term Loan | Interest Paid-In-Kind (PIK)                      
Debt Instrument [Line Items]                      
Basis spread on rate       1.75% 1.75%            
Term Loan | 2028 Term Loan | Interest Paid-In-Kind (PIK) | Minimum                      
Debt Instrument [Line Items]                      
Interest rate       13.00%              
Term Loan | 2028 Term Loan | Interest Paid-In-Kind (PIK) | Maximum                      
Debt Instrument [Line Items]                      
Interest rate       19.00%              
Term Loan | 2028 Term Loan | 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 202,000       $ 202,000            
Line of Credit | AR Facility | Securitization facility:                      
Debt Instrument [Line Items]                      
Face value of outstanding debt $ 82,000       $ 82,000       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]                      
Interest rate 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]                      
Interest rate 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]                      
Interest rate 7.375%       7.375%           7.375%
Face value of outstanding debt $ 0       $ 0       23,393    
Senior Secured Notes | 7.32% senior exchangeable notes due 2026                      
Debt Instrument [Line Items]                      
Interest rate 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]                      
Interest rate 8.625%       8.625%           8.625%
Face value of outstanding debt $ 91,607       $ 91,607       656,783    
Senior Secured Notes | 11.25% senior secured notes due 2027                      
Debt Instrument [Line Items]                      
Interest rate 11.25%       11.25%         11.25%  
Face value of outstanding debt $ 1,558       $ 1,558       45,814    
Senior Secured Notes | 10.75% senior secured notes due 2029                      
Debt Instrument [Line Items]                      
Interest rate 10.75%       10.75%         10.75%  
Face value of outstanding debt $ 445,715       $ 445,715       824,714    
Senior Secured Notes | 11.125% senior secured notes due 2030                      
Debt Instrument [Line Items]                      
Interest rate 11.125%       11.125%     11.125%      
Face value of outstanding debt $ 1,325,000       $ 1,325,000       0    
Senior Secured Notes | 10.75% senior secured notes due 2030                      
Debt Instrument [Line Items]                      
Interest rate 10.75%       10.75% 10.75%          
Face value of outstanding debt $ 469,802       $ 469,802       0    
Senior Secured Notes | 11.125% senior secured notes due 2029                      
Debt Instrument [Line Items]                      
Interest rate 11.125%       11.125%   11.125%        
Face value of outstanding debt $ 1,000,000       $ 1,000,000       $ 0