XML 39 R27.htm IDEA: XBRL DOCUMENT v3.22.2.2
Long-term debt (Tables)
9 Months Ended
Sep. 30, 2022
Debt Disclosure [Abstract]  
Long-term Debt
Long-term debt was comprised of the following:
As of September 30, 2022
September 30,
2022
December 31, 2021Maturity dateInterest rate
Estimated fair value(1)
Senior Secured Credit Facilities:  
Term Loan A$1,531,250 $1,596,875 8/12/2024LIBOR+1.75%$1,500,625 
Term Loan B-12,667,689 2,688,263 8/12/2026LIBOR+1.75%$2,530,970 
Revolving line of credit275,000 — 8/12/2024LIBOR+1.75%$275,000 
Senior Notes:
4.625% Senior Notes2,750,000 2,750,000 6/1/20304.625 %$2,124,375 
3.75% Senior Notes1,500,000 1,500,000 2/15/20313.75 %$1,068,750 
Acquisition obligations and other notes payable(2)
125,809 130,599 2022-20365.82 %$125,809 
Financing lease obligations(3)
279,213 299,128 2023-20384.53 %
Total debt principal outstanding9,128,961 8,964,865 
Discount, premium and deferred financing costs(4)
(47,520)(56,685)
 9,081,441 8,908,180 
Less current portion(214,254)(179,030)
 $8,867,187 $8,729,150 
(1)For the Company's senior secured credit facilities and senior notes, fair value estimates are based upon bid and ask quotes, typically a level 2 input. For acquisition obligations and other notes payable, the carrying values presented approximate their estimated fair values, based on estimates of their present values using level 2 interest rate inputs.
(2)The interest rate presented for acquisition obligations and other notes payable is their weighted average interest rate based on the current fixed and variable interest rate components in effect as of September 30, 2022.
(3)Financing lease obligations are measured at their approximate present values at inception. The interest rate presented is the weighted average discount rate embedded in financing leases outstanding.
(4)As of September 30, 2022, the carrying amount of the Company's senior secured credit facilities have been reduced by a discount of $3,740 and deferred financing costs of $20,891, and the carrying amount of the Company's senior notes have been reduced by deferred financing costs of $37,380 and increased by a debt premium of $14,491. As of December 31, 2021, the carrying amount of the Company's senior secured credit facilities were reduced by a discount of $4,473 and deferred financing costs of $27,207, and the carrying amount of the Company's senior notes were reduced by deferred financing costs of $40,914 and increased by a debt premium of $15,909.
Schedule of Derivative Instruments
The following table summarizes the Company’s interest rate cap agreements outstanding as of September 30, 2022 and December 31, 2021, which are classified in "Other long-term assets" on its consolidated balance sheet: 
 Nine months ended
September 30, 2022
Fair value
Notional amountLIBOR maximum rateEffective dateExpiration dateDebt expenseRecorded OCI gainSeptember 30,
2022
December 31, 2021
2019 cap agreements$3,500,000 2.00%6/30/20206/30/2024$1,497 $127,460 $139,663 $12,203