XML 86 R68.htm IDEA: XBRL DOCUMENT v3.22.0.1
Credit Agreement - Narrative (Details) - USD ($)
3 Months Ended 12 Months Ended
Oct. 25, 2021
Apr. 16, 2021
Mar. 31, 2021
Feb. 12, 2021
Mar. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Feb. 28, 2021
Nov. 30, 2020
Oct. 27, 2020
May 06, 2020
Apr. 23, 2019
Aug. 15, 2018
Debt Instrument [Line Items]                            
Embedded derivative   $ 17,800,000             $ 5,600,000          
Loss on debt extinguishment           $ 18,236,000 $ 0 $ 0            
Line of credit non current outstanding     $ 400,000,000   $ 400,000,000                  
Change in fair value recognized in earnings           7,600,000 $ 5,700,000              
Debt discount and debt issuance costs           $ 44,630,000                
Percentage of net cash proceeds above a threshold amount           100.00%                
Percentage of annual excess cash flow above a threshold amount           50.00%                
Percentage of net cash proceeds of certain other debt incurrences           100.00%                
Secured Debt                            
Debt Instrument [Line Items]                            
Quarterly repayments       $ 4,600,000                    
Embedded derivative   17,800,000                        
Change in fair value recognized in earnings   $ 1,100,000                        
Annual Excess Cash Flow Above A Threshold Amount Step Down Event One                            
Debt Instrument [Line Items]                            
Annual excess cash flow above a threshold amount, step down percentage           25.00%                
Less than or equal to 3.50 to 1.00 | Annual Excess Cash Flow Above A Threshold Amount Step Down Event Two                            
Debt Instrument [Line Items]                            
Net leverage ratio           3.50                
Less than or equal to 4.00 to 1.00 | Annual Excess Cash Flow Above A Threshold Amount Step Down Event One                            
Debt Instrument [Line Items]                            
Consolidated first lien secured debt to consolidated EBITDA, ratio           4.00                
Greater than 3.50 to 1.00 | Annual Excess Cash Flow Above A Threshold Amount Step Down Event One                            
Debt Instrument [Line Items]                            
Consolidated first lien secured debt to consolidated EBITDA, ratio           3.50                
Net Cash Proceeds Above A Threshold Amount Step Down Event One                            
Debt Instrument [Line Items]                            
Net cash proceeds above a threshold amount, step down percentage           50.00%                
Net Cash Proceeds Above A Threshold Amount Step Down Event One | Less than or equal to 3.50 to 1.00                            
Debt Instrument [Line Items]                            
Consolidated first lien secured debt to consolidated EBITDA, ratio           3.50                
Net Cash Proceeds Above A Threshold Amount Step Down Event One | Greater than 2.50 to 1.00                            
Debt Instrument [Line Items]                            
Consolidated first lien secured debt to consolidated EBITDA, ratio           2.50                
Net Cash Proceeds Above A Threshold Amount Step Down Event Two                            
Debt Instrument [Line Items]                            
Net cash proceeds above a threshold amount, step down percentage           0.00%                
Net Cash Proceeds Above A Threshold Amount Step Down Event Two | Greater than 2.50 to 1.00                            
Debt Instrument [Line Items]                            
Consolidated first lien secured debt to consolidated EBITDA, ratio           2.50                
Minimum                            
Debt Instrument [Line Items]                            
Extinguishment of debt, amount           $ 10,000,000                
Closing Term Loans | Secured Debt                            
Debt Instrument [Line Items]                            
New term loan                         $ 400,000,000 $ 820,000,000
Amended Revolving Credit Facility                            
Debt Instrument [Line Items]                            
Lender commitment under the line of credit                     $ 540,000,000     $ 50,000,000
Debt instrument increase in the credit facility     250,000,000   250,000,000         $ 150,000,000        
Amended Revolving Credit Facility | Secured Debt                            
Debt Instrument [Line Items]                            
Lender commitment under the line of credit       10,000,000                    
Interest rate, effective percentage   3.90%                        
Amended Revolving Credit Facility | Affiliate of KKR Denali                            
Debt Instrument [Line Items]                            
Decrease in the variable interest rate margin   0.25%       0.25%                
Additional decrease in the variable interest rate margin           0.25%                
Proceeds from long term line of credit facility     250,000,000                      
Line of credit facility maximum borrowing capacity     $ 600,000,000   600,000,000                  
Amended Revolving Credit Facility | Affiliate of KKR Denali | Secured Debt                            
Debt Instrument [Line Items]                            
Decrease in the variable interest rate margin   0.25%                        
Amended Revolving Credit Facility | Base Rate                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage           1.50%                
Amended Revolving Credit Facility | LIBOR                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage           2.50%                
Third Amendment Term Loans | Secured Debt                            
Debt Instrument [Line Items]                            
New term loan                       $ 300,000,000    
Quarterly repayments           $ 3,100,000                
Debt instrument, periodic payment, principal percentage           0.25%                
Repayment of long term debt       298,200,000                    
Term Loans And Amended Revolving Credit Facility | Base Rate                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage           2.50%                
Term Loans And Amended Revolving Credit Facility | LIBOR                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage           3.50%                
Term Loans And Amended Revolving Credit Facility | Federal Funds Rate | Base Rate                            
Debt Instrument [Line Items]                            
Debt instrument, basis spread on variable rate           0.50%                
Term Loans And Amended Revolving Credit Facility | LIBOR Rate | Base Rate                            
Debt Instrument [Line Items]                            
Debt instrument, basis spread on variable rate           1.00%                
Fifth Amendment Term Loan | Secured Debt                            
Debt Instrument [Line Items]                            
New term loan       $ 597,800,000                    
Percentage change of present value of cash flow between the original and modified debt       10.00%                    
Third party debt issuance costs that were expensed immediately         2,900,000                  
Debt issuance costs       $ 3,500,000                    
Debt issuance costs, gross       600,000                    
Loss on debt extinguishment         $ 16,900,000                  
Fifth Amendment Term Loan | Contingent Interest Adjustment Feature | Secured Debt                            
Debt Instrument [Line Items]                            
Embedded derivative       5,600,000                    
Fifth Amendment Term Loan And Revolving Credit Facility | Secured Debt                            
Debt Instrument [Line Items]                            
Debt issuance costs paid to related party       $ 800,000                    
Sixth Amendment Term Loan | Secured Debt                            
Debt Instrument [Line Items]                            
New term loan $ 1,500,000,000                          
Debt instrument, periodic payment, principal percentage 0.25%                          
Debt instrument, interest rate, stated percentage 3.70%                          
Debt instrument, periodic payment $ 3,800,000                          
Debt discount and debt issuance costs 15,700,000                          
Sixth Amendment Term Loan | KKR Capital Markets LLC | Secured Debt                            
Debt Instrument [Line Items]                            
Expenses from transactions with related party $ 1,400,000                          
Sixth Amendment Term Loan | Base Rate | Secured Debt                            
Debt Instrument [Line Items]                            
Debt instrument, basis spread on variable rate           2.00%                
Sixth Amendment Term Loan | LIBOR | Secured Debt                            
Debt Instrument [Line Items]                            
Debt instrument, basis spread on variable rate           3.00%                
Sixth Amendment Term Loan | LIBOR | Minimum | Secured Debt                            
Debt Instrument [Line Items]                            
Debt instrument, basis spread on variable rate           0.50%