XML 50 R40.htm IDEA: XBRL DOCUMENT v3.23.3
Senior Debt (Details) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended
Jul. 31, 2023
Sep. 21, 2021
Feb. 17, 2021
Mar. 31, 2023
Sep. 30, 2023
Sep. 30, 2023
Sep. 30, 2022
Debt Instrument [Line Items]              
Original issue discount     $ 4,400,000        
Debt issuance costs     30,200,000        
Letters of credit, amount outstanding         $ 64,400,000 $ 64,400,000  
Repayments of secured debt           $ 134,229,000 $ 296,563,000
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage           0.375%  
Line of credit commitment fee         800,000    
Write-off of debt financing fees   $ 5,400,000          
Debt Issuance Costs [Member]              
Debt Instrument [Line Items]              
Unamortized Debt Issuance Expense         13,400,000 $ 13,400,000  
Original Issue Discount [Member]              
Debt Instrument [Line Items]              
Unamortized Debt Issuance Expense         $ 2,100,000 $ 2,100,000  
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         8.881% 8.881%  
2023         $ 0 $ 0  
2024         0 0  
2025         0 0  
2026         0 0  
2027         0 0  
Thereafter         815,458,000 815,458,000  
Senior debt, net         $ 815,458,000 $ 815,458,000  
Term loan credit | London Interbank Offered Rate (LIBOR)              
Debt Instrument [Line Items]              
Decrease to basis spread on variable rate   0.25%          
Term loan credit | Eurodollar              
Debt Instrument [Line Items]              
Decrease to basis spread on variable rate   0.75%          
Term loan credit | Secured Overnight Financing Rate (SOFR)              
Debt Instrument [Line Items]              
Increase to basis spread on variable rate 0.26%            
Basis margin on variable rate           3.51%  
Term loan credit | Secured Overnight Financing Rate (SOFR) Floor              
Debt Instrument [Line Items]              
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        
Percent of line cap         15.00%    
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        
Interest rate, stated percentage         1.00% 1.00%  
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         $ 485,600,000 $ 485,600,000  
Debt Instrument, Maturity Date           Feb. 17, 2026  
Actual margin on variable rate         7.52% 7.52%  
Required consolidated fixed charge coverage ratio, minimum         1.10 1.10  
Actual fixed charge coverage ratio         1.19 1.19  
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 | London Interbank Offered Rate (LIBOR)              
Debt Instrument [Line Items]              
Basis margin on variable rate     0.75%        
Maximum [Member] | Term loan credit | Eurodollar              
Debt Instrument [Line Items]              
Basis margin on variable rate     4.00%        
Maximum [Member] | ABL credit facility [Member] | Secured Overnight Financing Rate (SOFR)              
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 | London Interbank Offered Rate (LIBOR)              
Debt Instrument [Line Items]              
Basis margin on variable rate   0.50%          
Minimum [Member] | Term loan credit | Eurodollar              
Debt Instrument [Line Items]              
Basis margin on variable rate   3.25%          
Minimum [Member] | Term loan credit | Secured Overnight Financing Rate (SOFR)              
Debt Instrument [Line Items]              
Basis margin on variable rate 3.51%         3.25%  
Minimum [Member] | ABL credit facility [Member] | Secured Overnight Financing Rate (SOFR)              
Debt Instrument [Line Items]              
Basis margin on variable rate           1.50%