XML 65 R55.htm IDEA: XBRL DOCUMENT v3.22.1
Long-Term Debt - Narrative (Details)
1 Months Ended 3 Months Ended 12 Months Ended
May 15, 2021
USD ($)
Jan. 07, 2021
USD ($)
Dec. 30, 2020
USD ($)
Jul. 26, 2019
USD ($)
May 01, 2019
USD ($)
Oct. 02, 2017
USD ($)
May 31, 2021
USD ($)
Mar. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Mar. 31, 2021
USD ($)
Dec. 31, 2021
USD ($)
Jan. 06, 2021
USD ($)
Debt Instrument [Line Items]                        
Total outstanding principal               $ 3,157,938,000 $ 3,210,912,000   $ 3,210,912,000  
Debt issuance costs               57,813,000 62,907,000   62,907,000  
Aggregate amount of debt principal repurchase program authorized             $ 439,300,000          
Gain on extinguishment of debt               1,234,000   $ 0    
Revolving credit facility | Letter of credit                        
Debt Instrument [Line Items]                        
Letters of credit outstanding               7,100,000 6,900,000   6,900,000  
Revolving credit facility | Revolving credit facility                        
Debt Instrument [Line Items]                        
Revolving credit borrowing capacity   $ 400,000,000                   $ 210,000,000
Number of days before maturity   91 days                    
Total outstanding principal               $ 75,000,000 0   0  
Net leverage ratio requirement               4.75        
Revolving credit facility | Revolving credit facility | LIBOR                        
Debt Instrument [Line Items]                        
Interest rate on line of credit facility               2.94%        
Weighted average interest rate during the period   2.87%                    
Revolving credit facility | Revolving credit facility | Minimum                        
Debt Instrument [Line Items]                        
Percentage of commitment fees of total unused commitment under revolving credit facility   0.30%                    
Revolving credit facility | Revolving credit facility | Minimum | LIBOR                        
Debt Instrument [Line Items]                        
LIBOR plus margin range   1.75%                    
Revolving credit facility | Revolving credit facility | Maximum                        
Debt Instrument [Line Items]                        
Percentage of commitment fees of total unused commitment under revolving credit facility   0.50%                    
Revolving credit facility | Revolving credit facility | Maximum | LIBOR                        
Debt Instrument [Line Items]                        
LIBOR plus margin range   2.50%                    
Term loan, due in 2024                        
Debt Instrument [Line Items]                        
Total outstanding principal               $ 286,500,000 $ 287,250,000   $ 287,250,000  
Debt face value           $ 300,000,000            
Net leverage ratio requirement           2.75            
Annual principal payments           $ 3,000,000            
Variable interest rate               2.46% 2.10%   2.10%  
Weighted average interest rate               2.15%   2.13%    
Term loan, due in 2024 | Minimum | LIBOR                        
Debt Instrument [Line Items]                        
LIBOR plus margin range           2.00%            
Term loan, due in 2024 | Maximum | LIBOR                        
Debt Instrument [Line Items]                        
LIBOR plus margin range           1.75%            
Term loan, due in 2026                        
Debt Instrument [Line Items]                        
Total outstanding principal               $ 742,146,000 $ 744,049,000   $ 744,049,000  
Debt face value         $ 765,000,000              
Annual principal payments         7,600,000              
Variable interest rate               3.31% 3.31%   3.31%  
Weighted average interest rate               3.31%   3.26%    
Debt issuance costs         $ 23,000,000              
Minimum LIBOR Rate   0.75%                    
Term loan, due in 2026 | LIBOR                        
Debt Instrument [Line Items]                        
LIBOR plus margin range         2.56%              
Sixth Amendment Facility | LIBOR                        
Debt Instrument [Line Items]                        
LIBOR plus margin range   3.00%                    
Sixth Amendment Facility | Term loans                        
Debt Instrument [Line Items]                        
Debt issuance costs   $ 23,400,000                    
Sixth Amendment Facility | Term loans | ION Media                        
Debt Instrument [Line Items]                        
Debt face value   800,000,000                    
Term loan, due in 2028                        
Debt Instrument [Line Items]                        
Total outstanding principal               $ 665,000,000 $ 667,000,000   $ 667,000,000  
Annual principal payments   $ 8,000,000                    
Minimum LIBOR Rate   0.75%                    
Additional loan principal payment                     $ 125,000,000  
Term loan, due in 2028 | Term loans                        
Debt Instrument [Line Items]                        
Weighted average interest rate               3.75%   3.75%    
Debt stated rate               3.75% 3.75%   3.75%  
Senior secured notes due 2029 | Senior notes                        
Debt Instrument [Line Items]                        
Debt face value     $ 550,000,000                  
Debt issuance costs     $ 13,800,000                  
Additional loan principal payment               $ 26,600,000        
Debt stated rate     3.875%                  
Debt issuance price as a percentage of par     100.00%                  
Senior secured notes due 2029 | Senior notes | Redemption Period One                        
Debt Instrument [Line Items]                        
Redemption as a percent of principal     40.00%                  
Debt redemption price     103.875%                  
Senior secured notes due 2029 | Senior notes | Redemption Period Two                        
Debt Instrument [Line Items]                        
Debt redemption price     100.00%                  
Senior unsecured notes, due in 2025 | Senior unsecured notes                        
Debt Instrument [Line Items]                        
Additional loan principal payment $ 400,000,000                      
Debt redemption price 102.563%                      
Senior unsecured notes, due in 2027                        
Debt Instrument [Line Items]                        
Additional loan principal payment               42,200,000        
Senior unsecured notes, due in 2027 | Senior notes                        
Debt Instrument [Line Items]                        
Debt face value       $ 500,000,000                
Debt issuance costs       $ 10,700,000                
Additional loan principal payment               42,200,000 $ 15,400,000      
Debt stated rate       5.875%                
Debt issuance price as a percentage of par       100.00%                
Senior unsecured notes, due in 2027 | Senior notes | Redemption Period One                        
Debt Instrument [Line Items]                        
Redemption as a percent of principal       40.00%                
Debt redemption price       105.875%                
Senior unsecured notes, due in 2027 | Senior notes | Redemption Period Two                        
Debt Instrument [Line Items]                        
Debt redemption price       100.00%                
Senior unsecured notes, due in 2027 | Senior unsecured notes                        
Debt Instrument [Line Items]                        
Total outstanding principal               442,473,000 484,655,000   $ 484,655,000  
Senior unsecured notes, due in 2031                        
Debt Instrument [Line Items]                        
Additional loan principal payment               54,500,000        
Senior unsecured notes, due in 2031 | Senior notes                        
Debt Instrument [Line Items]                        
Debt face value     $ 500,000,000                  
Debt issuance costs     $ 12,500,000                  
Additional loan principal payment               54,500,000 22,000,000      
Debt stated rate     5.375%                  
Debt issuance price as a percentage of par     100.00%                  
Senior unsecured notes, due in 2031 | Senior notes | Redemption Period One                        
Debt Instrument [Line Items]                        
Redemption as a percent of principal     40.00%                  
Debt redemption price     105.375%                  
Senior unsecured notes, due in 2031 | Senior notes | Redemption Period Two                        
Debt Instrument [Line Items]                        
Debt redemption price     100.00%                  
Senior unsecured notes, due in 2031 | Senior unsecured notes                        
Debt Instrument [Line Items]                        
Total outstanding principal               $ 423,463,000 $ 477,958,000   $ 477,958,000