XML 51 R36.htm IDEA: XBRL DOCUMENT v3.22.4
Financing Arrangements (Tables)
12 Months Ended
Dec. 31, 2022
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments
The Company’s debt obligations are summarized as follows (in millions, except percentages):
Maturity DateInterest RateDecember 31, 2022December 31, 2021
Short-Term Credit Facilities
U.S. Asset-Based Revolving Credit Facility(1)
May 17, 20245.65%$181.1 $9.1 
Japan ABL Facility(2)
January 21, 20250.87%38.2 — 
Total Principal Amount$219.3 $9.1 
Unamortized Debt Issuance Costs$0.9 $0.9 
Balance Sheet Location
Asset-based credit facilities$219.3 $9.1 
Prepaid expenses$0.6 $0.9 
Other long-term assets$0.3 $— 
Maturity DateInterest RateDecember 31, 2022December 31, 2021
Long-Term Debt and Credit Facilities
Japan Term LoanJuly 31, 20250.85%$— $13.0 
Term Loan B(3)
January 4, 20268.88%432.0 436.8 
Topgolf Term Loan February 8, 202610.58%336.9 340.4 
Topgolf Revolving Credit FacilityFebruary 8, 20248.08%110.0 — 
Convertible NotesMay 1, 20262.75%258.3 258.8 
Equipment Notes July 24, 2023 - December 27, 2027
2.36% - 5.93%
27.8 31.1 
Mortgage LoansJuly 1, 2033 - July 29, 2036
9.75% - 11.31%
45.9 46.4 
Financed Tenant ImprovementsFebruary 1, 20358.00%3.5 3.7 
Total Principal Amount$1,214.4 $1,130.2 
Less: Unamortized Debt Issuance Costs24.3 85.8 
Total Debt, net of Unamortized Debt Issuance Costs$1,190.1 $1,044.4 
Balance Sheet Location
Other current liabilities$13.8 $19.1 
Long-term debt1,176.3 1,025.3 
$1,190.1 $1,044.4 
(1) Interest rate fluctuates depending on the Company’s availability ratio.
(2) Subject to an effective interest rate equal to the Tokyo Interbank Offered Rate plus 0.80%.
(3) As of December 31, 2022, subject to an interest rate per annum equal to either, at the Company’s option, the London Interbank Offered Rate (“LIBOR”) or the base rate, plus 4.50% or 3.50%, respectively.
Schedule Of Interest Expense, Debt
Interest expense related to the Company’s debt obligations and credit facilities, which is included in “Interest Expense, net” in the Consolidated Statement of Operations, is summarized as follows (in millions):
Year Ended December 31,
202220212020
Short-Term Credit Facilities
U.S. Asset-Based Revolving Credit Facility$4.3 $1.6 $5.1 
Japan ABL Facility (1)
0.3 — 0.2 
Total$4.6 $1.6 $5.3 
Long-Term Debt and Credit Facilities
Japan Term Loan$— $0.1 $0.1 
Term Loan B31.2 24.1 25.6 
Topgolf Term Loan29.9 21.4 — 
Topgolf Revolving Credit Facility4.4 6.2 — 
Convertible Notes7.1 7.1 4.7 
Equipment Notes0.7 0.9 0.5 
Mortgage Loans4.8 4.0 — 
Total$78.1 $63.8 $30.9 
(1) Includes interest expense incurred on all revolving credit facilities with the Bank of Tokyo-Mitsubishi UFJ
Schedule of Aggregate Amount of Maturities for Debt
The following table presents the Company’s combined aggregate amount of maturities and minimum principal repayment obligations for the Company’s long-term debt over the next five years and thereafter as of December 31, 2022.
(in millions)
2023$17.7 
2024126.6 
202514.4 
20261,007.8 
20273.0 
Thereafter44.9 
1,214.4 
Less: Unamortized Debt Issuance Costs24.3 
Total$1,190.1