XML 46 R36.htm IDEA: XBRL DOCUMENT v3.22.2
Senior Debt (Details) - USD ($)
3 Months Ended 6 Months Ended
Sep. 21, 2021
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Dec. 31, 2021
Feb. 17, 2021
Debt Instrument [Line Items]              
Original issue discount             $ 4,400,000
Debt issuance costs $ 1,500,000           30,200,000
Other charges   $ 53,668,000 $ 72,653,000 $ 123,816,000 $ 123,772,000    
Letters of credit, amount outstanding   72,200,000   $ 72,200,000      
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage       0.375%      
Line of credit commitment fee       $ 800,000      
2022   4,375,000   4,375,000      
2023   8,750,000   8,750,000      
2024   8,750,000   8,750,000      
2025   8,750,000   8,750,000      
2026   98,750,000   98,750,000      
Thereafter   824,687,000   824,687,000      
Senior debt, net   954,062,000   954,062,000      
Write-off of debt financing fees 5,400,000     0 $ 4,546,000    
Debt Issuance Costs [Member]              
Debt Instrument [Line Items]              
Unamortized Debt Issuance Expense $ 100,000 18,300,000   18,300,000      
Other charges       4,900,000      
Original Issue Discount [Member]              
Debt Instrument [Line Items]              
Unamortized Debt Issuance Expense   $ 2,700,000   $ 2,700,000      
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%      
Actual margin on variable rate   4.94%   4.94%      
2022   $ 4,375,000   $ 4,375,000      
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   824,687,000   824,687,000      
Senior debt, net   864,062,000   $ 864,062,000   $ 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%      
Term loan credit [Member] | Debt Issuance Costs [Member]              
Debt Instrument [Line Items]              
Unamortized Debt Issuance Expense             25,300,000
ABL credit facility [Member]              
Debt Instrument [Line Items]              
Revolving credit facility commitments             $ 550,000,000
ABL Credit Facility amount available   $ 387,800,000   $ 387,800,000      
Debt Instrument, Maturity Date       Feb. 17, 2026      
Actual margin on variable rate   3.375%   3.375%      
Required consolidated fixed charge coverage ratio, minimum   1.10   1.10      
Actual fixed charge coverage ratio   0.81   0.81      
2022   $ 0   $ 0      
2023   0   0      
2024   0   0      
2025   0   0      
2026   90,000,000   90,000,000      
Thereafter   0   0      
Senior debt, net   $ 90,000,000   $ 90,000,000      
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%