XML 43 R28.htm IDEA: XBRL DOCUMENT v3.24.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2023
Debt  
Summary of Debt and Finance Lease Obligations

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

    

2023

    

2022

$700M Revolving Credit Facility

$

$

$500M Term Loan B

 

496,250

 

371,250

$400M 7.25% Senior Notes

400,000

$600M 4.50% Senior Notes

600,000

600,000

$700M 4.75% Senior Notes

700,000

700,000

$800M Gaylord Rockies Term Loan

800,000

800,000

$300M OEG Term Loan

 

296,250

 

299,250

$65M OEG Revolver

 

5,000

 

Block 21 CMBS Loan

131,871

134,636

Finance lease obligations

 

138

 

685

Unamortized deferred financing costs

(38,309)

(30,482)

Unamortized discounts and premiums, net

(14,172)

(12,747)

Total debt

$

3,377,028

$

2,862,592

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

2024

2025

2026

2027

2028

Thereafter

Total

$700M Revolving Credit Facility

$

$

$

$

$

$

$

$500M Term Loan B

5,000

5,000

5,000

5,000

5,000

471,250

496,250

$400M 7.25% Senior Notes

400,000

400,000

$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

281,250

296,250

$65M OEG Revolver

5,000

5,000

Block 21 CMBS Loan

2,904

3,094

125,873

131,871

Total

$

810,904

$

11,094

$

133,873

$

713,000

$

408,000

$

1,352,500

$

3,429,371

(1)The $800 Million Gaylord Rockies Term Loan includes two, 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

2023

2022

Term Loan B

Interest Rate Swap

1.2235%

1-month LIBOR

May 11, 2023

$

87,500

$

-

$

1,096

Term Loan B

Interest Rate Swap

1.2235%

1-month LIBOR

May 11, 2023

87,500

-

1,096

Term Loan B

Interest Rate Swap

1.2235%

1-month LIBOR

May 11, 2023

87,500

-

1,096

Term Loan B

Interest Rate Swap

1.2315%

1-month LIBOR

May 11, 2023

87,500

-

1,093

Gaylord Rockies Term Loan

Interest Rate Swap

3.3410%

1-month LIBOR

August 1, 2023

800,000

-

6,969

Gaylord Rockies Term Loan

Interest Rate Swap

5.2105%

Daily SOFR

July 2, 2024

800,000

(474)

-

OEG Term Loan

Interest Rate Swap

4.5330%

3-month SOFR

December 18, 2025

100,000

(848)

(1,164)

$

(1,322)

$

10,186

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 Derivatives

Accumulated OCI

OCI into Income (Expense)

2023

2022

   

into Income (Expense)

   

2023

2022

Derivatives in Cash Flow Hedging Relationships:

   

Interest rate swaps

$

670

$

16,007

Interest expense

$

12,177

$

(3,541)

Total derivatives

$

670

$

16,007

$

12,177

$

(3,541)