XML 40 R29.htm IDEA: XBRL DOCUMENT v3.25.1
Debt (Tables)
3 Months Ended
Mar. 31, 2025
Debt Disclosure [Abstract]  
Schedule of Debt

Debt, net of unamortized deferred financing costs, consists of the following:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

March 31, 2025

    

December 31, 2024

​

    

Carrying 

    

Estimated

    

Carrying

    

Estimated 

​

​

Amount

​

Fair Value

​

Amount

​

Fair Value

Term Loan A

​

$

323,379

​

$

327,066

​

$

322,957

​

$

327,066

Revolving Credit Facility

​

​

97,500

​

​

97,500

​

​

—

​

​

—

4.500% Senior Notes, due March 2029

​

 

474,251

​

 

401,648

​

 

473,976

​

 

427,117

Term Loan B

​

 

500,525

​

 

488,966

​

 

499,871

​

 

518,665

6.625% Senior Notes, due April 2030

​

 

542,774

​

 

483,105

​

 

542,311

​

 

518,671

Finance leases and other

​

 

9,033

​

 

9,033

​

 

14,481

​

 

14,481

Total debt

​

 

1,947,462

​

 

1,807,318

​

 

1,853,596

​

 

1,806,000

Less current maturities

​

 

(49,947)

​

 

(49,947)

​

 

(45,549)

​

 

(45,549)

Long-term debt

​

$

1,897,515

​

$

1,757,371

​

$

1,808,047

​

$

1,760,451

Schedule of Maturities of Long-Term Debt

As of March 31, 2025, scheduled future principal payments of debt, excluding finance leases and other, were as follows:

​

​

​

​

​

Year

    

​

​

2025 (remainder)

​

$

47,500

2026

​

 

—

2027

​

 

376,250

2028

​

 

—

2029

​

 

989,654

2030

​

 

552,189