XML 64 R53.htm IDEA: XBRL DOCUMENT v3.23.1
Debt - Derivative Financial Instruments (Details) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Derivative Instruments, Gain (Loss) [Line Items]      
Interest expense $ 42,528,000 $ 31,937,000  
Derivatives in Cash Flow Hedging      
Derivative Instruments, Gain (Loss) [Line Items]      
Amount of Gain (Loss) Recognized in OCI on Derivative (1,010,000) 6,070,000  
Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Expense) 5,268,000 (3,949,000)  
Derivatives in Cash Flow Hedging | Interest Expense [Member]      
Derivative Instruments, Gain (Loss) [Line Items]      
Estimated reclassification from AOCI to interest expenses 5,900,000    
Interest rate swaps      
Derivative Instruments, Gain (Loss) [Line Items]      
Fair value of derivative liability 1,900,000    
Termination value in case of breach of provisions 2,000,000.0    
Interest rate swaps | Derivatives in Cash Flow Hedging      
Derivative Instruments, Gain (Loss) [Line Items]      
Estimated Fair Value Asset (Liability) Balance 3,907,000   $ 10,186,000
Amount of Gain (Loss) Recognized in OCI on Derivative (1,010,000) 6,070,000  
Interest rate swaps | Derivatives in Cash Flow Hedging | Interest Expense [Member]      
Derivative Instruments, Gain (Loss) [Line Items]      
Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Expense) $ 5,268,000 $ (3,949,000)  
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument One Term Loan B Maturing on May 11, 2023 [Member] | Derivatives in Cash Flow Hedging | London Interbank Offered Rate (LIBOR) [Member]      
Derivative Instruments, Gain (Loss) [Line Items]      
Strike rate 1.2235%    
Derivative, maturity date May 11, 2023    
Notional amount $ 87,500,000    
Estimated Fair Value Asset (Liability) Balance $ 356,000   1,096,000
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument Two Term Loan B Maturing on May 11, 2023 [Member] | Derivatives in Cash Flow Hedging | London Interbank Offered Rate (LIBOR) [Member]      
Derivative Instruments, Gain (Loss) [Line Items]      
Strike rate 1.2235%    
Derivative, maturity date May 11, 2023    
Notional amount $ 87,500,000    
Estimated Fair Value Asset (Liability) Balance $ 356,000   1,096,000
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument Three Term Loan B Maturing on May 11, 2023 [Member] | Derivatives in Cash Flow Hedging | London Interbank Offered Rate (LIBOR) [Member]      
Derivative Instruments, Gain (Loss) [Line Items]      
Strike rate 1.2235%    
Derivative, maturity date May 11, 2023    
Notional amount $ 87,500,000    
Estimated Fair Value Asset (Liability) Balance $ 356,000   1,096,000
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument Four Term Loan B Maturing on May 11, 2023 [Member] | Derivatives in Cash Flow Hedging | London Interbank Offered Rate (LIBOR) [Member]      
Derivative Instruments, Gain (Loss) [Line Items]      
Strike rate 1.2315%    
Derivative, maturity date May 11, 2023    
Notional amount $ 87,500,000    
Estimated Fair Value Asset (Liability) Balance 355,000   1,093,000
$500 Million Term Loan B [Member] | Secured Debt [Member]      
Derivative Instruments, Gain (Loss) [Line Items]      
Face amount $ 500,000,000   500,000,000
$800M Gaylord Rockies Term Loan [Member] | Interest rate swaps | Derivative Instrument Gaylord Rockies Term Loan Maturing on August 1, 2023 [Member] | Derivatives in Cash Flow Hedging | London Interbank Offered Rate (LIBOR) [Member]      
Derivative Instruments, Gain (Loss) [Line Items]      
Strike rate 3.341%    
Derivative, maturity date Aug. 01, 2023    
Notional amount $ 800,000,000    
Estimated Fair Value Asset (Liability) Balance 4,388,000   6,969,000
$800M Gaylord Rockies Term Loan [Member] | Secured Debt [Member]      
Derivative Instruments, Gain (Loss) [Line Items]      
Face amount $ 800,000,000    
$300M OEG Term Loan [Member] | Interest rate swaps | Derivative Instrument OEG Term Loan Maturing on December 18, 2025 [Member] | Derivatives in Cash Flow Hedging | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]      
Derivative Instruments, Gain (Loss) [Line Items]      
Strike rate 4.533%    
Derivative, maturity date Dec. 18, 2025    
Notional amount $ 100,000,000    
Estimated Fair Value Asset (Liability) Balance (1,904,000)   $ (1,164,000)
$300M OEG Term Loan [Member] | Secured Debt [Member]      
Derivative Instruments, Gain (Loss) [Line Items]      
Face amount $ 300,000,000