XML 65 R53.htm IDEA: XBRL DOCUMENT v3.25.3
DEBT (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments
Our debt consisted of the following at December 31, 2024 and 2023:
20242023
Debt:
Senior Notes due 2031 at a fixed interest rate of 2.75%
$450,000 $450,000 
2015 Term Loan borrowings due 2028 at a variable interest rate of 6.15% (a)
200,000 350,000 
2021 Incremental Term Loan borrowings due 2029 at a variable interest rate of 6.20% (a)
200,000 200,000 
2016 Incremental Term Loan borrowings due 2026 at a variable interest rate of 6.30% (a)
200,000 200,000 
2022 Incremental Term Loan borrowings due 2027
— 100,000 
Total principal debt1,050,000 1,300,000 
Less: Unamortized discounts(2,431)(2,772)
Less: Deferred financing costs(3,159)(4,164)
Total long-term debt$1,044,410 $1,293,064 
(a)Reflects variable interest rates as of December 31, 2024.
Schedule of Maturities of Long-term Debt
Principal payments due during the next five years and thereafter are as follows: 
Total
2025— 
2026200,000 
2027— 
2028200,000 
2029200,000 
Thereafter450,000 
Total debt$1,050,000 
Schedule of Debt Covenants
The covenants listed below, which are the most significant financial covenants in effect as of December 31, 2024, are calculated on a trailing 12-month basis:
Covenant RequirementActual RatioFavorable
Covenant EBITDA to consolidated interest expense should not be less than
2.5 to 1
7.1 to 1
4.6
Covenant debt to covenant net worth plus covenant debt shall not exceed65%38%27%