XML 105 R77.htm IDEA: XBRL DOCUMENT v3.25.0.1
Senior Debt - Narrative (Details) - USD ($)
1 Months Ended 12 Months Ended
Jun. 07, 2024
May 28, 2024
Feb. 17, 2021
Mar. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Debt Instrument [Line Items]              
Original issue discount     $ 4,400,000        
Debt issuance costs     30,200,000        
Unamortized debt issuance expense         $ 9,607,000 $ 14,376,000  
Payments of Debt Issuance Costs         5,186,000 0 $ 0
Debt refinancing charges         6,604,000 0 0
Writeoff of debt financing fees         4,817,000 0 0
Total senior debt         877,333,000    
Letters of credit, amount outstanding         46,700,000 50,400,000  
Repayments of secured debt         323,750,000 138,604,000 298,750,000
Interest         $ 108,509,000 106,161,000 $ 71,195,000
Line of credit commitment fee percentage         0.375%    
Line of credit commitment fee         $ 2,800,000    
Maximum              
Debt Instrument [Line Items]              
Line of credit commitment fee percentage         0.375%    
Minimum              
Debt Instrument [Line Items]              
Line of credit commitment fee percentage         0.25%    
Debt Issuance Costs              
Debt Instrument [Line Items]              
Unamortized debt issuance expense     $ 25,300,000   $ 8,800,000    
Term Loan Facility              
Debt Instrument [Line Items]              
Payments of Debt Issuance Costs   $ 2,000,000          
Debt refinancing charges   1,800,000          
Writeoff of debt financing fees   4,400,000          
Revolving Credit Facility              
Debt Instrument [Line Items]              
Payments of Debt Issuance Costs $ 3,200,000            
Writeoff of debt financing fees $ 400,000            
Original Issue Discount              
Debt Instrument [Line Items]              
Unamortized debt issuance expense         800,000    
Term Loan Facility              
Debt Instrument [Line Items]              
Debt issuance costs   $ 200,000          
Term Loan Facility | Secured Overnight Financing Rate (SOFR)              
Debt Instrument [Line Items]              
Decrease to basis spread on variable rate   0.50%          
Term Loan Facility | Secured Overnight Financing Rate (SOFR) | Maximum              
Debt Instrument [Line Items]              
Basis margin on variable rate   3.25%          
Term Loan Facility | London Interbank Offered Rate (LIBOR) | Minimum              
Debt Instrument [Line Items]              
Basis margin on variable rate   2.75%          
Term Loan Facility | Secured Debt              
Debt Instrument [Line Items]              
Debt instrument, term     7 years        
Amount available     $ 500,000,000        
Repayments of secured debt       $ 42,600,000      
Interest       $ 600,000      
Term loan              
Debt Instrument [Line Items]              
Long-term debt, gross     $ 875,000,000        
Total senior debt         $ 802,333,000 811,083,000  
Frequency of periodic payment         quarterly    
Periodic payment, percent         1.00%    
Actual margin on variable rate         7.34%    
Term loan | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate              
Debt Instrument [Line Items]              
Basis margin on variable rate         2.75%    
Term loan | Secured Overnight Financing Rate (SOFR) Floor              
Debt Instrument [Line Items]              
Basis margin on variable rate         0.50%    
ABL Credit Facility | Revolving Credit Facility              
Debt Instrument [Line Items]              
Debt instrument, term     5 years        
Additional borrowing capacity available     $ 125,000,000        
ABL Credit Facility | Letter of Credit              
Debt Instrument [Line Items]              
Maximum borrowing capacity     150,000,000        
Revolving Credit Facility              
Debt Instrument [Line Items]              
Current borrowing capacity     $ 550,000,000        
Total senior debt         $ 75,000,000 $ 70,000,000  
ABL credit facility availability         $ 428,300,000    
Actual margin on variable rate         6.48%    
Revolving Credit Facility | Secured Overnight Financing Rate (SOFR)              
Debt Instrument [Line Items]              
Basis margin on variable rate         2.00%    
Revolving Credit Facility | Secured Overnight Financing Rate (SOFR) | Maximum              
Debt Instrument [Line Items]              
Basis margin on variable rate         2.00%    
Revolving Credit Facility | Secured Overnight Financing Rate (SOFR) | Minimum              
Debt Instrument [Line Items]              
Basis margin on variable rate         1.50%