XML 48 R38.htm IDEA: XBRL DOCUMENT v3.23.1
Senior Debt (Details) - USD ($)
1 Months Ended 3 Months Ended
Sep. 21, 2021
Feb. 17, 2021
Mar. 31, 2023
Mar. 31, 2023
Mar. 31, 2022
Debt Instrument [Line Items]          
Original issue discount   $ 4,400,000      
Debt issuance costs   30,200,000      
Letters of credit, amount outstanding     $ 62,900,000 $ 62,900,000  
Repayments of secured debt       $ 42,042,000 $ 172,188,000
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage       0.375%  
Line of credit commitment fee       $ 700,000  
Write-off of debt financing fees $ 5,400,000        
2023     0 0  
2024     0 0  
2025     0 0  
2026     90,000,000 90,000,000  
2027     1,708,000 1,708,000  
Thereafter     815,938,000 815,938,000  
Senior debt, net     907,646,000 907,646,000  
Debt Issuance Costs [Member]          
Debt Instrument [Line Items]          
Unamortized Debt Issuance Expense     15,300,000 15,300,000  
Original Issue Discount [Member]          
Debt Instrument [Line Items]          
Unamortized Debt Issuance Expense     $ 2,300,000 $ 2,300,000  
Term loan credit          
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     8.125% 8.125%  
Long-Term Debt, Maturities, Repayment Terms       1.000  
2023     $ 0 $ 0  
2024     0 0  
2025     0 0  
2026     0 0  
2027     1,708,000 1,708,000  
Thereafter     815,938,000 815,938,000  
Senior debt, net     817,646,000 $ 817,646,000  
Term loan credit | Eurodollar [Member]          
Debt Instrument [Line Items]          
Decrease to basis spread on variable rate 0.75%        
Basis margin on variable rate       3.25%  
Term loan credit | London Interbank Offered Rate (LIBOR)          
Debt Instrument [Line Items]          
Decrease to basis spread on variable rate 0.25%        
Basis margin on variable rate       0.50%  
Term loan credit | Debt Issuance Costs [Member]          
Debt Instrument [Line Items]          
Unamortized Debt Issuance Expense   $ 25,300,000      
ABL credit facility | ABL credit facility [Member]          
Debt Instrument [Line Items]          
Debt Instrument, Term   5 years      
Maximum borrowing capacity   $ 125,000,000      
Line of Credit Facility, Covenant Terms       15  
Line of Credit Facility, Covenant Compliance, Remaining Borrowing Capacity, Maximum     56,250,000 $ 56,250,000  
ABL credit facility | Letter of Credit          
Debt Instrument [Line Items]          
Maximum borrowing capacity   $ 150,000,000      
Term Loan Facility | Secured Debt          
Debt Instrument [Line Items]          
Debt Instrument, Term   7 years      
Consolidated secured leverage ratio       100.00%  
Repayments of secured debt     42,600,000    
Accrued interest     600,000    
Incremental term loans available   $ 500,000,000      
ABL credit facility [Member]          
Debt Instrument [Line Items]          
Revolving credit facility commitments   $ 550,000,000      
ABL Credit Facility amount available     $ 397,100,000 $ 397,100,000  
Debt Instrument, Maturity Date       Feb. 17, 2026  
Actual margin on variable rate     6.635% 6.635%  
Required consolidated fixed charge coverage ratio, minimum     1.10 1.10  
Actual fixed charge coverage ratio     1.16 1.16  
2023     $ 0 $ 0  
2024     0 0  
2025     0 0  
2026     90,000,000 90,000,000  
2027     0 0  
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 | Eurodollar [Member]          
Debt Instrument [Line Items]          
Basis margin on variable rate   4.00%      
Maximum [Member] | Term loan credit | London Interbank Offered Rate (LIBOR)          
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 | Eurodollar [Member]          
Debt Instrument [Line Items]          
Basis margin on variable rate       3.25%  
Minimum [Member] | Term loan credit | London Interbank Offered Rate (LIBOR)          
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%