XML 40 R25.htm IDEA: XBRL DOCUMENT v3.22.0.1
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2021
Debt Disclosure [Abstract]  
Summary of Long-Term Debt

A summary of long-term debt follows:

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

 

(amounts in thousands)

 

Long-term debt:

 

 

 

 

 

 

 

 

Notes and Mortgages payable (including obligations under finance leases of $79,331 in 2021 and $52,905 in 2020) and term loans with varying maturities through 2099; weighted average interest rates of 5.6% in 2021 and 6.8% in 2020 (see Note 7 regarding finance leases)

 

$

185,027

 

 

$

61,638

 

Tranche A term loan

 

 

1,689,375

 

 

 

1,900,000

 

Revolving credit facility

 

 

342,600

 

 

 

 

2.65% Senior Secured Notes due 2030, net of unamortized discount of $1,968 in 2021 and $2,193 in 2020

 

 

798,032

 

 

 

797,806

 

1.65% Senior Secured Notes due 2026, net of unamortized discount of $813 in 2021

 

 

699,187

 

 

 

 

2.65% Senior Secured Notes due 2032, net of unamortized discount of $1,254 in 2021

 

 

498,746

 

 

 

 

Term Loan B

 

 

 

 

 

490,000

 

Accounts receivable securitization program

 

 

 

 

 

225,000

 

5.00% Senior Secured Notes due 2026

 

 

 

 

 

400,000

 

Total debt before unamortized financing costs

 

 

4,212,967

 

 

 

3,874,444

 

Less-Unamortized financing costs

 

 

(22,679

)

 

 

(18,193

)

Total debt after unamortized financing costs

 

 

4,190,288

 

 

 

3,856,251

 

Less-Amounts due within one year

 

 

(48,409

)

 

 

(331,998

)

Long-term debt

 

$

4,141,879

 

 

$

3,524,253

 

 

Aggregate Scheduled Maturities of Debt Outstanding

The aggregate scheduled maturities of our total debt outstanding as of December 31, 2021 are as follows:

 

 

(000s)

 

2022

 

$

48,409

 

2023

 

 

59,648

 

2024

 

 

92,012

 

2025

 

 

91,274

 

2026

 

 

2,472,172

 

Later

 

 

1,449,452

 

Total maturities before unamortized financing costs

 

 

4,212,967

 

Less-Unamortized financing costs

 

 

(22,679

)

Total

 

$

4,190,288