XML 57 R33.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Financial Commitments (Tables)
6 Months Ended
Jun. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt
Long-term debt as reported on the Condensed Consolidated Balance Sheets consisted of the following:
(in thousands)As of June 30,
2024
As of December 31,
2023
2024 Senior Notes$376,232 $— 
2017 Senior Notes— 498,410 
Term Loan B266,369 357,744 
Revolver— — 
Equipment financing and mortgages31,724 34,807 
Other indebtedness2,112 8,784 
Total debt676,437 899,745 
Less: Current maturities(a)
18,602 117,431 
Long-term debt, net$657,835 $782,314 
____________________________________________________________________________________________________
(a)Current maturities at December 31, 2023 included the $91.0 million principal prepayment on the Term Loan B that was made in February 2024.
Schedule of Reconciliation of Outstanding Debt Balance to Reported Debt Balance
The following table reconciles the outstanding debt balances to the reported debt balances as of June 30, 2024 and December 31, 2023:
As of June 30, 2024As of December 31, 2023
(in thousands)Outstanding DebtUnamortized Discounts and Issuance CostsDebt,
as reported
Outstanding DebtUnamortized Discounts and Issuance CostsDebt,
as reported
2024 Senior Notes$400,000 $(23,768)$376,232 $— $— $— 
2017 Senior Notes— — — 500,000 (1,590)498,410 
Term Loan B273,988 (7,619)266,369 367,154 (9,410)357,744 
Schedule of Interest Expense as Reported in the Consolidated Statements of Operations
Interest expense as reported in the Condensed Consolidated Statements of Operations consisted of the following:
Three Months Ended
June 30,
Six Months Ended
June 30,
(in thousands)2024202320242023
Cash interest expense:
Interest on Term Loan B$7,084 $9,250 $15,572 $18,999 
Interest on 2017 Senior Notes2,960 8,594 11,554 17,188 
Interest on 2024 Senior Notes8,708 — 8,708 — 
Interest on Revolver973 2,807 973 4,552 
Other interest799 364 1,218 785 
Total cash interest expense20,524 21,015 38,025 41,524 
Non-cash interest expense:(a)
Amortization of discount and debt issuance costs on Term Loan B473 529 1,791 1,100 
Amortization of debt issuance costs on 2017 Senior Notes99 277 392 550 
Amortization of debt issuance costs on 2024 Senior Notes632 — 632 — 
Amortization of debt issuance costs on Revolver158 195 353 355 
Non-cash portion of loss on extinguishment1,198 — 1,198 — 
Total non-cash interest expense2,560 1,001 4,366 2,005 
Total interest expense$23,084 $22,016 $42,391 $43,529 
____________________________________________________________________________________________________
(a)The combination of cash and non-cash interest expense produces effective interest rates that are higher than contractual rates. Accordingly, the effective interest rates for the 2024 Senior Notes, 2017 Senior Notes and Term Loan B were 13.56%, 7.13% and 12.27%, respectively, for the six months ended June 30, 2024.