XML 255 R36.htm IDEA: XBRL DOCUMENT v3.22.2.2
Senior Debt (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 21, 2021
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 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   $ 61,619,000 $ 88,323,000 $ 185,435,000 $ 212,095,000  
Letters of credit, amount outstanding   86,200,000   $ 86,200,000    
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage       0.375%    
Line of credit commitment fee   700,000        
2022   2,188,000   $ 2,188,000    
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   951,875,000   951,875,000    
Write-off of debt financing fees 5,400,000     0 9,926,000  
Debt Issuance Costs [Member]            
Debt Instrument [Line Items]            
Unamortized Debt Issuance Expense $ 100,000 17,400,000   17,400,000    
Other charges         $ 4,900,000  
Original Issue Discount [Member]            
Debt Instrument [Line Items]            
Unamortized Debt Issuance Expense   $ 2,500,000   $ 2,500,000    
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   6.06%   6.06%    
2022   $ 2,188,000   $ 2,188,000    
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   861,875,000   $ 861,875,000   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   $ 373,800,000   $ 373,800,000    
Debt Instrument, Maturity Date       Feb. 17, 2026    
Actual margin on variable rate   4.783%   4.783%    
Required consolidated fixed charge coverage ratio, minimum   1.10   1.10    
Actual fixed charge coverage ratio   0.68   0.68    
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] | SOFR [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] | SOFR [Member]            
Debt Instrument [Line Items]            
Basis margin on variable rate       1.50%