XML 88 R72.htm IDEA: XBRL DOCUMENT v3.22.4
Debt (Details) - USD ($)
$ in Thousands
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Line Of Credit Facility [Line Items]      
Long-term debt $ 2,046,006    
Finance Lease Obligations 1,977 $ 3,843 $ 1,977
Other debt, net of unamortized debt issuance costs   41,363 40,323
Total debt   2,944,360 1,979,147
Current portion of finance lease obligations, long-term debt and non-recourse debt (44,722) (18,568) (44,722)
Finance Lease Obligations, long-term portion (1,280) (1,977) (1,280)
Non-Recourse Debt, long-term portion 0 (297,856)  
Long-Term Debt 1,933,145 2,625,959 $ 1,933,145
Exchange Credit Agreement      
Line Of Credit Facility [Line Items]      
Revolver [1] 30,000    
Long-term debt [1] 1,106,777    
6.00% Senior Notes      
Line Of Credit Facility [Line Items]      
Unamortized debt issuance costs on term loan (23,400)    
Long-term debt 110,900    
5.875% Senior Notes      
Line Of Credit Facility [Line Items]      
Long-term debt 23,300    
5.125% Senior Notes      
Line Of Credit Facility [Line Items]      
Long-term debt 125,700    
Tranche 1 loans | Exchange Credit Agreement      
Line Of Credit Facility [Line Items]      
Term loan [1] 846,445    
Unamortized premium [1] 25,345    
Unamortized debt issuance costs [1] (22,575)    
Tranche 2 loans | Exchange Credit Agreement      
Line Of Credit Facility [Line Items]      
Term loan [1] 236,794    
Unamortized debt issuance costs on term loan [1] (2,922)    
Unamortized debt issuance costs [1] (6,310)    
Line of Credit      
Line Of Credit Facility [Line Items]      
Term loan   762,000  
Unamortized debt issuance costs on term loan   (2,733)  
Unamortized debt issuance costs   (1,152)  
Revolver   784,895  
Long-term debt 930,682    
Total Senior Credit Facility   1,543,010  
Senior Notes | 10.500% Public Second Lien Notes due 2028      
Line Of Credit Facility [Line Items]      
Unamortized debt issuance costs on term loan (15,457)    
Unamortized debt issuance costs (7,811)    
Long-term debt 263,253    
Long-term debt, gross 286,521    
Senior Notes | 9.500% Private Second Lien Notes due 2028      
Line Of Credit Facility [Line Items]      
Unamortized debt issuance costs on term loan (22,524)    
Unamortized debt issuance costs (6,551)    
Long-term debt 210,067    
Long-term debt, gross 239,142    
Senior Notes | 6.50% Exchangeable Senior Notes      
Line Of Credit Facility [Line Items]      
Unamortized debt issuance costs (6,489) (8,246)  
Long-term debt 223,511 221,754  
Long-term debt, gross 230,000 230,000  
Senior Notes | 6.00% Senior Notes      
Line Of Credit Facility [Line Items]      
Unamortized debt issuance costs (776) (3,099)  
Long-term debt 110,082 346,901  
Long-term debt, gross 110,858 350,000  
Senior Notes | 5.875% Senior Notes      
Line Of Credit Facility [Line Items]      
Unamortized debt issuance costs (96) (1,410)  
Long-term debt 23,157 223,883  
Long-term debt, gross $ 23,253 225,293  
Senior Notes | 5.125% Senior Notes      
Line Of Credit Facility [Line Items]      
Unamortized debt issuance costs   (1,221)  
Long-term debt   258,054  
Long-term debt, gross   259,275  
Non Recourse Debt      
Line Of Credit Facility [Line Items]      
Unamortized debt issuance costs   (4,556)  
Long-term debt   305,552  
Non-Recourse Debt   $ 310,108  
[1] As further discussed below, the exchange credit agreement included Tranche 3 Loans which were redeemed prior to December 31, 2022.