XML 85 R46.htm IDEA: XBRL DOCUMENT v3.25.4
Borrowings (Tables)
12 Months Ended
Dec. 31, 2025
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt Instruments The Company’s borrowings consist of the following amounts (in thousands) as of the reporting periods presented:
As of December 31,
Instrument
Interest Rate
2025
2024
Credit Facility
7.04%
and
8.63%
respectively)(a)
$485,400
$284,400
Term Loan I, due May 2030
6.50%
88,948
Term Loan II, due August 2027
8.83%
(a)
83,851
ABS I Note, due January 2037
5.00%
80,157
ABS II Notes, due July 2037
5.25%
102,431
ABS IV Notes, due February 2037
4.95%
64,560
79,653
ABS VI Notes, due November 2039
7.50%
(b)
191,651
242,010
ABS VIII Notes, due May 2044
7.28%
546,340
585,747
ABS IX Notes, due September 2044
6.89%
67,177
75,316
ABS X Notes, due February 2045
7.07%
488,369
ABS XI Notes, due November 2045
6.61%
400,000
ABS Maverick Notes, due December 2038
9.10%
412,244
Nordic Bonds, due April 2029
9.75%
300,000
Other miscellaneous borrowings(c)
29,504
113,060
Total borrowings
$2,985,245
$1,735,573
Less: Current portion of long-term debt
(236,553)
(209,463)
Less: Deferred financing costs
(31,616)
(22,426)
Plus: Market premiums
8,133
Less: Original issue discounts
(9,748)
(8,216)
Total noncurrent borrowings, net
$2,715,461
$1,495,468
(a)Represents the variable interest rate as of period end.
(b)Includes $133 million for the assumption of Oaktree’s proportionate share of the ABS VI debt as part of the Oaktree transaction
as of December 31, 2024. Refer to Note 3 for additional information regarding the Oaktree transaction.
(c)Includes $76 million in notes payable issued as part of the consideration in the Oaktree transaction as of December 31, 2024.
Includes $23 million and $30 million in notes payable issued by a third party financial institution in November 2024,
collateralized by two natural gas processing plants and various natural gas compressors and related support equipment in the
Central Region, as of December 31, 2025 and 2024, respectively. Refer to Note 3 for additional information regarding the
Oaktree acquisition.
The table below represents the fair value of the Company’s debt structures as of the periods presented:
As of December 31,
(in thousands)
2025
2024
Credit Facility(a)
$485,400
$284,400
Term Loans(b)
170,128
ABS notes(b)
2,215,749
1,156,858
Nordic Bond(b)
306,088
Other miscellaneous borrowings(a)
24,478
107,588
Total fair value of outstanding debt
$3,031,715
$1,718,974
(a)Carrying value approximates fair value.
(b)Fair values are measured using a market approach, based upon market rates, which are Level 2 inputs.
Schedule of Future Maturities of Total Borrowings The table below represents the Company’s future maturities of its total borrowings as of December 31, 2025, excluding deferred
financing costs, premiums, and discounts:
(in thousands)
2026
2027
2028
2029
2030
Thereafter
Total debt
Debt maturity
$236,553
$217,426
$197,691
$969,696
$253,467
$1,110,412
$2,985,245
Schedule of Interest Expense The table details the Company’s interest expense for each of the periods presented:
For the Year Ended December 31,
(In thousands)
2025
2024
2023
Interest incurred
Borrowings
$216,132
$138,829
$133,142
Other
1,432
554
606
Total interest incurred
217,564
139,383
133,748
LESS: Capitalized interest
7,597
2,582
2,889
Interest expense
$209,967
$136,801
$130,859