XML 43 R28.htm IDEA: XBRL DOCUMENT v3.22.4
Debt (Tables)
12 Months Ended
Dec. 31, 2022
Debt  
Summary of Debt and Finance Lease Obligations

The Company’s debt and finance lease obligations at December 31 consisted of (amounts in thousands):

    

2022

    

2021

$700M Revolving Credit Facility

$

$

190,000

$300M Term Loan A

 

 

300,000

$500M Term Loan B

 

371,250

 

376,250

$600M Senior Notes

600,000

600,000

$700M Senior Notes

700,000

700,000

$800M Gaylord Rockies Term Loan

800,000

800,000

$300M OEG Term Loan (Note 2)

 

299,250

 

$65M OEG Revolver (Note 2)

 

 

Block 21 CMBS Loan

134,636

Finance lease obligations

 

685

 

884

Unamortized deferred financing costs

(30,482)

(32,203)

Unamortized premium (discount)

(12,747)

1,888

Total debt

$

2,862,592

$

2,936,819

Annual Maturities of Long-Term Debt Excluding Finance Lease Obligations

Annual maturities of long-term debt, excluding finance lease obligations, are as follows (amounts in thousands):

Years

2023

2024

2025

2026

2027

Thereafter

Total

$700M Revolving Credit Facility

$

$

$

$

$

$

$

$500M Term Loan B

5,000

366,250

371,250

$600M 4.50% Senior Notes

600,000

600,000

$700M 4.75% Senior Notes

700,000

700,000

$800M Gaylord Rockies Term Loan (1)

800,000

800,000

$300M OEG Term Loan

3,000

3,000

3,000

3,000

3,000

284,250

299,250

$65M OEG Revolver

Block 21 CMBS Loan

2,765

2,904

3,094

125,873

134,636

Total

$

810,765

$

372,154

$

6,094

$

128,873

$

703,000

$

884,250

$

2,905,136

(1)$800 Million Gaylord Rockies Term Loan includes three, one-year extension options, subject to certain requirements.

Schedule of Fair Value of the Company's Derivative Financial Instruments

The estimated fair values of the Company’s derivative financial instruments at December 31 are as follows (in thousands):

Estimated Fair Value

Asset (Liability) Balance

Strike

Notional

December 31, 

December 31, 

Hedged Debt

Type

Rate

Index

Maturity Date

Amount

2022

2021

Term Loan B

Interest Rate Swap

1.2235%

1-month LIBOR

May 11, 2023

$ 87,500

$

1,096

$

(733)

Term Loan B

Interest Rate Swap

1.2235%

1-month LIBOR

May 11, 2023

$ 87,500

1,096

(733)

Term Loan B

Interest Rate Swap

1.2235%

1-month LIBOR

May 11, 2023

$ 87,500

1,096

(733)

Term Loan B

Interest Rate Swap

1.2315%

1-month LIBOR

May 11, 2023

$ 87,500

1,093

(742)

Gaylord Rockies Term Loan

Interest Rate Swap

1.6500%

1-month LIBOR

August 1, 2022

$ 800,000

-

(6,421)

Gaylord Rockies Term Loan

Interest Rate Swap

3.3410%

1-month LIBOR

August 1, 2023

$ 800,000

6,969

-

OEG Term Loan

Interest Rate Swap

4.5330%

3-month SOFR

December 18, 2025

$ 100,000

(1,164)

-

$

10,186

$

(9,362)

Summary of Effect of Derivative Financial Instruments on the Accompanying Consolidated Statements of Operations

The effect of the Company’s derivative financial instruments on the accompanying consolidated statements of operations and comprehensive income (loss) for the years ended December 31 is as follows (in thousands):

Amount of Gain (Loss)

Location of Gain (Loss)

Amount of Gain (Loss)

Recognized in OCI

Reclassified from

Reclassified from Accumulated

on Derivative

Accumulated OCI

OCI into Income (Expense)

2022

2021

   

into Income (Expense)

   

2022

2021

Derivatives in Cash Flow Hedging Relationships:

   

Interest rate swaps

$

16,007

$

1,955

Interest expense

$

(3,541)

$

(16,501)

Total derivatives

$

16,007

$

1,955

$

(3,541)

$

(16,501)