XML 67 R57.htm IDEA: XBRL DOCUMENT v3.23.3
Debt - Derivative Financial Instruments (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Derivative Instruments, Gain (Loss) [Line Items]          
Interest expense $ 58,521,000 $ 40,092,000 $ 150,228,000 $ 105,987,000  
Derivatives in Cash Flow Hedging          
Derivative Instruments, Gain (Loss) [Line Items]          
Amount of Gain (Loss) Recognized in OCI on Derivatives 1,562,000 7,453,000 3,029,000 15,642,000  
Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Expense) 1,578,000 (251,000) 11,734,000 (6,375,000)  
Derivatives in Cash Flow Hedging | Interest Expense [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Estimated reclassification from AOCI to interest expenses     1,600,000    
Interest rate swaps | Derivatives in Cash Flow Hedging          
Derivative Instruments, Gain (Loss) [Line Items]          
Estimated Fair Value Asset (Liability) Balance 1,480,000   1,480,000   $ 10,186,000
Amount of Gain (Loss) Recognized in OCI on Derivatives 1,562,000 7,453,000 3,029,000 15,642,000  
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) $ 1,578,000 $ (251,000) $ 11,734,000 $ (6,375,000)  
$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%   1.2235%    
Derivative, maturity date     May 11, 2023    
Notional amount $ 87,500,000   $ 87,500,000    
Estimated Fair Value Asset (Liability) Balance         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%   1.2235%    
Derivative, maturity date     May 11, 2023    
Notional amount $ 87,500,000   $ 87,500,000    
Estimated Fair Value Asset (Liability) Balance         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%   1.2235%    
Derivative, maturity date     May 11, 2023    
Notional amount $ 87,500,000   $ 87,500,000    
Estimated Fair Value Asset (Liability) Balance         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%   1.2315%    
Derivative, maturity date     May 11, 2023    
Notional amount $ 87,500,000   $ 87,500,000    
Estimated Fair Value Asset (Liability) Balance         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   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%   3.341%    
Derivative, maturity date     Aug. 01, 2023    
Notional amount $ 800,000,000   $ 800,000,000    
Estimated Fair Value Asset (Liability) Balance         6,969,000
$800M Gaylord Rockies Term Loan [Member] | Interest rate swaps | Derivative Instrument Gaylord Rockies Term Loan Maturing On July 2 2024 [Member] | Derivatives in Cash Flow Hedging | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Strike rate 5.2105%   5.2105%    
Derivative, maturity date     Jul. 02, 2024    
Notional amount $ 800,000,000   $ 800,000,000    
Estimated Fair Value Asset (Liability) Balance 864,000   864,000    
$800M Gaylord Rockies Term Loan [Member] | Secured Debt [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Face amount $ 800,000,000   $ 800,000,000   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%   4.533%    
Derivative, maturity date     Dec. 18, 2025    
Notional amount $ 100,000,000   $ 100,000,000    
Estimated Fair Value Asset (Liability) Balance 616,000   616,000   $ (1,164,000)
$300M OEG Term Loan [Member] | Secured Debt [Member]          
Derivative Instruments, Gain (Loss) [Line Items]          
Face amount $ 300,000,000   $ 300,000,000