XML 69 R55.htm IDEA: XBRL DOCUMENT v3.22.0.1
Senior Debt (Details) - USD ($)
3 Months Ended 12 Months Ended
Sep. 21, 2021
Dec. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Feb. 17, 2021
Debt Instrument [Line Items]            
Original issue discount           $ 4,400,000
Debt issuance costs $ 1,500,000         30,200,000
Unamortized debt issuance expense   $ 23,231,000 $ 23,231,000 $ 7,010,000    
Letters of credit, amount outstanding   86,400,000 86,400,000 90,700,000    
Senior debt, net   1,135,207,000 1,135,207,000 190,490,000    
Debt and Lease Obligation   1,158,438,000 $ 1,158,438,000      
Line of credit commitment fee percentage     0.375%      
Line of credit commitment fee   800,000        
Other charges and (gains)     $ 289,913,000 36,555,000 $ (60,728,000)  
Debt refinancing charges 1,400,000   15,582,000 0 2,168,000  
Write-off of debt financing fees 5,400,000   9,926,000 0 $ 2,168,000  
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      
2026   298,750,000 298,750,000      
Thereafter   824,688,000 824,688,000      
Debt Issuance Costs [Member]            
Debt Instrument [Line Items]            
Unamortized debt issuance expense $ (100,000) (20,300,000) (20,300,000)     (25,300,000)
Other charges and (gains)     4,900,000      
Original Issue Discount [Member]            
Debt Instrument [Line Items]            
Unamortized debt issuance expense   (2,900,000) $ (2,900,000)      
Minimum [Member]            
Debt Instrument [Line Items]            
Line of credit commitment fee percentage     0.25%      
Maximum [Member]            
Debt Instrument [Line Items]            
Line of credit commitment fee percentage     0.375%      
Term loan [Member]            
Debt Instrument [Line Items]            
Maximum borrowing capacity   875,000,000 $ 875,000,000 0    
Maturity date     Feb. 17, 2028      
Debt and Lease Obligation   868,438,000 $ 868,438,000 0    
Long-term Debt, Gross           875,000,000
Frequency of periodic payment     quarterly      
Periodic Payment, Percent     1.00%      
Debt Instrument, Unused Borrowing Capacity, Fee     $ 0 0    
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      
2026   8,750,000 8,750,000      
Thereafter   824,688,000 $ 824,688,000      
Term loan [Member] | Eurodollar [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate     3.25%      
Term loan [Member] | Eurodollar [Member] | Minimum [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate     3.25%      
Term loan [Member] | Eurodollar [Member] | Maximum [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate     4.00%      
Term loan [Member] | LIBOR [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate     0.50%      
Term loan [Member] | LIBOR [Member] | Minimum [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate     0.50%      
Term loan [Member] | LIBOR [Member] | Maximum [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate     0.75%      
ABL credit facility [Member]            
Debt Instrument [Line Items]            
ABL credit facility availability   173,600,000 $ 173,600,000      
Maximum borrowing capacity   550,000,000 $ 550,000,000 300,000,000    
Maturity date     Feb. 17, 2026      
Debt and Lease Obligation   $ 290,000,000 $ 290,000,000 0    
Required minimum consolidated fixed charge coverage ratio   1.10 1.10      
Actual fixed charge coverage ratio   1.07 1.07      
Line of Credit Facility, Current Borrowing Capacity           $ 550,000,000
Actual margin on variable rate   1.875% 1.875%      
Debt Instrument, Unused Borrowing Capacity, Fee     $ 173,616,000 209,268,000    
2022   $ 0 0      
2023   0 0      
2024   0 0      
2025   0 0      
2026   290,000,000 290,000,000      
Thereafter   0 $ 0      
ABL credit facility [Member] | Eurodollar [Member] | Minimum [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate     1.50%      
ABL credit facility [Member] | Eurodollar [Member] | Maximum [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate     2.00%      
Term Loan and Revolving Credit Facility [Member]            
Debt Instrument [Line Items]            
Maximum borrowing capacity   1,425,000,000 $ 1,425,000,000 500,000,000    
Debt and Lease Obligation   1,158,438,000 1,158,438,000 197,500,000    
Debt Instrument, Unused Borrowing Capacity, Fee     173,616,000 209,268,000    
Prior Senior Loan            
Debt Instrument [Line Items]            
Maximum borrowing capacity   0 $ 0 200,000,000    
Maturity date          
Debt and Lease Obligation   $ 0 $ 0 197,500,000    
Debt Instrument, Unused Borrowing Capacity, Fee     $ 0 $ 0