XML 52 R35.htm IDEA: XBRL DOCUMENT v3.25.4
Debt (Tables)
12 Months Ended
Dec. 31, 2025
Debt Instrument [Line Items]  
Schedule of Debt

As of December 31, 2025 and 2024, our debt consisted of the following:

 

 

 

December 31,

 

 

 

2025

 

 

2024

 

6.25% Senior Notes due 2030

 

$

825,000

 

 

$

-

 

6.50% Senior Notes due 2033

 

 

600,000

 

 

 

-

 

2025 Revolving Credit Facility

 

 

25,000

 

 

 

-

 

NDB Revolving Credit Facility

 

 

-

 

 

 

35,000

 

NDB Term Loan

 

 

-

 

 

 

573,562

 

Insurance financing notes

 

 

8,657

 

 

 

744

 

Asset financing notes

 

 

6,272

 

 

 

68

 

Total debt

 

 

1,464,929

 

 

 

609,374

 

Current portion of long-term debt

 

 

(12,546

)

 

 

(6,536

)

Unamortized debt issuance costs

 

 

(20,546

)

 

 

(16,421

)

Total long-term debt

 

$

1,431,837

 

 

$

586,417

 

Summary Of Debt Obligations Estimated Future Payments For Amount Outstanding

The following table summarizes our debt obligations as of December 31, 2025. Estimated future payments for the debt based on the amount outstanding are shown below:

 

As of December 31,

 

 

 

2026

 

 

2027

 

 

2028

 

 

2029

 

 

2030

 

 

Thereafter

 

 

Total

 

Notes

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

825,000

 

 

$

600,000

 

 

$

1,425,000

 

2025 Revolving Credit Facility

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

25,000

 

 

 

-

 

 

 

25,000

 

Insurance financing notes

 

 

8,657

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,657

 

Asset financing notes

 

 

3,889

 

 

 

1,829

 

 

 

554

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,272

 

Total debt

 

$

12,546

 

 

$

1,829

 

 

$

554

 

 

$

-

 

 

$

850,000

 

 

$

600,000

 

 

$

1,464,929

 

2025 Revolving Credit Facility  
Debt Instrument [Line Items]  
Schedule of Margin Ranges

The applicable margin on the interest rate, the commitment fees and the letter of credit fees are determined based on the Company’s leverage ratio. The applicable margin ranges are:

 

Term SOFR applicable margin

 

2.00% - 3.00%

Base Rate applicable margin

 

1.00% - 2.00%

Commitment fees

 

0.375% - 0.500%

Letter of credit fees

 

2.00% - 3.00%

NDB Revolving Credit Facility  
Debt Instrument [Line Items]  
Schedule of Margin Ranges

The applicable margin on the interest rate, the commitment fees and the letter of credit fees are determined based on the Company’s leverage ratio. The applicable margin ranges are:

 

Term SOFR applicable margin

 

2.00% - 3.00%

Base Rate applicable margin

 

1.00% - 2.00%

Commitment fees

 

0.375% - 0.500%

Letter of credit fees

 

2.00% - 3.00%

The weighted average interest rate on the total amount of borrowings under the NDB Revolving Credit Facility prior to its termination during the year end December 31, 2025, as of December 31, 2024, was 8.05%, and 8.67%, respectively.

SDB Revolving Credit Facility  
Debt Instrument [Line Items]  
Schedule of Margin Ranges

The applicable margin on the interest rate, the commitment fees and the letter of credit fees are determined based on the Company’s leverage ratio. The applicable margin ranges are:

 

Term SOFR applicable margin

 

2.00% - 3.00%

Base Rate applicable margin

 

1.00% - 2.00%

Commitment fees

 

0.375% - 0.500%

Letter of credit fees

 

2.00% - 3.00%

WBEF  
Debt Instrument [Line Items]  
Schedule of Debt

As of December 31, 2024 our debt consisted of the following:

 

 

 

December 31,
2024

 

Term Loan B

 

$

1,147,125

 

Revolver

 

 

-

 

Insurance note

 

 

7,717

 

Asset financing notes

 

 

7,399

 

Total debt

 

 

1,162,241

 

Current portion of long-term debt

 

 

(22,585

)

Unamortized discount and debt issuance costs

 

 

(38,335

)

Total long-term debt

 

$

1,101,321

 

Schedule of Margin Ranges The applicable margin ranges are:

 

Term SOFR applicable margin

 

2.50% - 3.75%

Base Rate applicable margin

 

1.50% - 2.75%

Commitment fees

 

0.375% - 0.500%

Letter of credit fees

 

2.50% - 3.75%

WBEF | Revolving Credit Facility  
Debt Instrument [Line Items]  
Summary of Amortization of Debt Issuance Costs and Interest Expense

Insurance Note

In 2024, the Company entered into promissory notes to finance insurance premium payments, totaling $10.4 million in aggregate principal, bearing interest at 7% annually, and maturing on August 1, 2025. The notes were payable in eleven monthly installments. As of December 31, 2024, the outstanding balance was $7.7 million.

Asset Financing Notes

In 2023, the Company entered into a Master Equipment Finance Loan and Security Agreement (the “Master Agreement”), under which it executed various secured promissory notes to finance vehicle purchases. The Master Agreement is an uncommitted credit facility, allowing but not obligating the lender to provide loans for vehicle acquisitions. Each loan and related promissory note is (a) secured by a first-priority lien on the financed vehicle(s) and (b) repaid in 36 equal monthly installments.