XML 57 R45.htm IDEA: XBRL DOCUMENT v3.24.3
Debt - Schedule of Debt (Details) - USD ($)
$ in Thousands
Sep. 28, 2024
Aug. 07, 2024
Dec. 31, 2023
Jul. 31, 2022
Debt Instrument [Line Items]        
Principal Outstanding $ 4,839,699   $ 3,854,199  
Unamortized fair value adjustment (324,501)   (379,492)  
Unamortized Discount and Issuance Costs (66,052)   (63,157)  
Carrying Amount 4,449,146   3,411,550  
Current liabilities - Current portion of long-term debt 34,000   29,000  
Non-current liabilities - Long-term debt 4,415,146   3,382,550  
Total fair value 4,765,372   3,824,298  
Senior Notes | Level 1        
Debt Instrument [Line Items]        
Total fair value 1,507,131   988,702  
Term Loans | Level 2        
Debt Instrument [Line Items]        
Total fair value $ 3,258,241   2,835,596  
Term loan facility, due April 2028        
Debt Instrument [Line Items]        
Effective Interest Rate 8.57%      
Principal Outstanding $ 2,515,500   2,528,500  
Unamortized fair value adjustment (247,488)   (292,442)  
Unamortized Discount and Issuance Costs 0   0  
Carrying Amount $ 2,268,012   2,236,058  
Term loan facility, due August 2028        
Debt Instrument [Line Items]        
Effective Interest Rate 9.69%      
Principal Outstanding $ 295,500   297,000  
Unamortized fair value adjustment 0   0  
Unamortized Discount and Issuance Costs (15,817)   (18,370)  
Carrying Amount $ 279,683   278,630  
Term loan facility, due May 2031        
Debt Instrument [Line Items]        
Effective Interest Rate 10.04%      
Principal Outstanding $ 500,000   0  
Unamortized fair value adjustment 0   0  
Unamortized Discount and Issuance Costs (4,965)   0  
Carrying Amount $ 495,035   0  
6.125% senior notes, due January 2029        
Debt Instrument [Line Items]        
Debt instrument, interest rate, stated percentage 6.125%     6.125%
Effective Interest Rate 13.73%      
Principal Outstanding $ 318,699   318,699  
Unamortized fair value adjustment (77,013)   (87,050)  
Unamortized Discount and Issuance Costs 0   0  
Carrying Amount $ 241,686   231,649  
8.750% senior secured notes, due August 2028        
Debt Instrument [Line Items]        
Debt instrument, interest rate, stated percentage 8.75%      
Effective Interest Rate 10.61%      
Principal Outstanding $ 710,000   710,000  
Unamortized fair value adjustment 0   0  
Unamortized Discount and Issuance Costs (38,327)   (44,787)  
Carrying Amount $ 671,673   665,213  
9.500% senior secured notes, due August 2029        
Debt Instrument [Line Items]        
Debt instrument, interest rate, stated percentage 9.50% 9.50%    
Effective Interest Rate 9.94%      
Principal Outstanding $ 500,000   0  
Unamortized fair value adjustment 0   0  
Unamortized Discount and Issuance Costs (6,943)   0  
Carrying Amount $ 493,057   $ 0