XML 47 R36.htm IDEA: XBRL DOCUMENT v3.21.2
Senior Debt (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 21, 2021
Sep. 30, 2021
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Feb. 17, 2021
Dec. 31, 2020
Debt Instrument [Line Items]              
Original issue discount           $ 4,400,000  
Debt issuance costs $ 1,500,000         30,200,000  
Other charges (gains)   $ 88,323,000 $ (1,856,000) $ 212,095,000 $ 7,768,000    
Letters of credit, amount outstanding   86,400,000   $ 86,400,000      
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage       0.375%      
Line of credit commitment fee       $ 900,000      
2021   2,188,000   2,188,000      
2022   8,750,000   8,750,000      
2023   8,750,000   8,750,000      
2024   8,750,000   8,750,000      
2025   8,750,000   8,750,000      
Thereafter   833,437,000   833,437,000      
Senior debt, net   870,625,000   870,625,000      
Write-off of debt financing fees 5,400,000     9,926,000 $ 0    
Debt Issuance Costs [Member]              
Debt Instrument [Line Items]              
Unamortized Debt Issuance Expense $ 100,000 21,300,000   21,300,000   25,300,000  
Other charges (gains)       4,900,000      
Original Issue Discount [Member]              
Debt Instrument [Line Items]              
Unamortized Debt Issuance Expense   3,000,000   $ 3,000,000      
Term loan credit [Member]              
Debt Instrument [Line Items]              
Senior secured term loan facility           875,000,000  
Debt Instrument, Maturity Date       Feb. 17, 2028      
Debt Instrument, Frequency of Periodic Payment       quarterly      
Debt Instrument, Periodic Payment, Percent       1.00%      
2021   2,188,000   $ 2,188,000      
2022   8,750,000   8,750,000      
2023   8,750,000   8,750,000      
2024   8,750,000   8,750,000      
2025   8,750,000   8,750,000      
Thereafter   833,437,000   833,437,000      
Senior debt, net   870,625,000   $ 870,625,000     $ 197,500,000
Term loan credit [Member] | Eurodollar [Member]              
Debt Instrument [Line Items]              
Basis margin on variable rate       3.25%      
Term loan credit [Member] | LIBOR [Member]              
Debt Instrument [Line Items]              
Basis margin on variable rate       0.50%      
ABL credit facility [Member]              
Debt Instrument [Line Items]              
Revolving credit facility commitments           $ 550,000,000  
ABL Credit Facility amount available   $ 463,600,000   $ 463,600,000      
Debt Instrument, Maturity Date       Feb. 17, 2026      
Actual margin on variable rate   1.875%   1.875%      
Required consolidated fixed charge coverage ratio, minimum   1.10   1.10      
Actual fixed charge coverage ratio   1.66   1.66      
2021   $ 0   $ 0      
2022   0   0      
2023   0   0      
2024   0   0      
2025   0   0      
Thereafter   0   0      
Senior debt, net   $ 0   $ 0      
Maximum [Member]              
Debt Instrument [Line Items]              
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage       0.375%      
Maximum [Member] | Term loan credit [Member] | Eurodollar [Member]              
Debt Instrument [Line Items]              
Basis margin on variable rate       4.00%      
Maximum [Member] | Term loan credit [Member] | LIBOR [Member]              
Debt Instrument [Line Items]              
Basis margin on variable rate       0.75%      
Maximum [Member] | ABL credit facility [Member] | Eurodollar [Member]              
Debt Instrument [Line Items]              
Basis margin on variable rate       2.00%      
Minimum [Member]              
Debt Instrument [Line Items]              
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage       0.25%      
Minimum [Member] | Term loan credit [Member] | Eurodollar [Member]              
Debt Instrument [Line Items]              
Basis margin on variable rate       3.25%      
Minimum [Member] | Term loan credit [Member] | LIBOR [Member]              
Debt Instrument [Line Items]              
Basis margin on variable rate       0.50%      
Minimum [Member] | ABL credit facility [Member] | Eurodollar [Member]              
Debt Instrument [Line Items]              
Basis margin on variable rate       1.50%