XML 92 R77.htm IDEA: XBRL DOCUMENT v3.24.0.1
Debt - Derivative Financial Instruments (Details) - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Jul. 31, 2019
Derivative Instruments, Gain (Loss) [Line Items]        
Amount of Gain (Loss) Recognized in OCI on Derivatives $ 670,000 $ 16,007,000 $ 1,955,000  
Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Expense) 12,177,000 (3,541,000) (16,501,000)  
Interest expense 211,370,000 148,406,000 $ 125,347,000  
Derivatives in Cash Flow Hedging | Interest Expense [Member]        
Derivative Instruments, Gain (Loss) [Line Items]        
Estimated reclassification from AOCI to interest expenses (300,000)      
Amount of Gain (Loss) Recognized in OCI on Derivatives 670,000 16,007,000    
Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Expense) 12,177,000 (3,541,000)    
Interest rate swaps        
Derivative Instruments, Gain (Loss) [Line Items]        
Fair value of derivative liability 1,200,000      
Termination value in case of breach of provisions 1,200,000      
Interest rate swaps | Derivatives in Cash Flow Hedging        
Derivative Instruments, Gain (Loss) [Line Items]        
Estimated Fair Value Asset (Liability) Balance $ (1,322,000) 10,186,000    
$500 Million Term Loan B [Member] | Interest rate swaps | Derivative Instrument One Term Loan B Maturing on May 11, 2023 [Member] | London Interbank Offered Rate (LIBOR) [Member]        
Derivative Instruments, Gain (Loss) [Line Items]        
Derivative, maturity date May 11, 2023      
$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%      
Notional amount $ 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] | London Interbank Offered Rate (LIBOR) [Member]        
Derivative Instruments, Gain (Loss) [Line Items]        
Derivative, maturity date May 11, 2023      
$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%      
Notional amount $ 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] | London Interbank Offered Rate (LIBOR) [Member]        
Derivative Instruments, Gain (Loss) [Line Items]        
Derivative, maturity date May 11, 2023      
$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%      
Notional amount $ 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] | London Interbank Offered Rate (LIBOR) [Member]        
Derivative Instruments, Gain (Loss) [Line Items]        
Derivative, maturity date May 11, 2023      
$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%      
Notional amount $ 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      
$800M Gaylord Rockies Term Loan [Member] | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]        
Derivative Instruments, Gain (Loss) [Line Items]        
Strike rate 5.2105%      
$800M Gaylord Rockies Term Loan [Member] | Interest rate swaps | Derivative Instrument Gaylord Rockies Term Loan Maturing on August 1, 2023 [Member] | London Interbank Offered Rate (LIBOR) [Member]        
Derivative Instruments, Gain (Loss) [Line Items]        
Derivative, maturity date Aug. 01, 2023      
$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%      
Notional amount $ 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] | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]        
Derivative Instruments, Gain (Loss) [Line Items]        
Derivative, maturity date Jul. 02, 2024      
$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%      
Notional amount $ 800,000,000      
Estimated Fair Value Asset (Liability) Balance (474,000)      
$800M Gaylord Rockies Term Loan [Member] | Secured Debt [Member]        
Derivative Instruments, Gain (Loss) [Line Items]        
Face amount $ 800,000,000     $ 800,000,000.0
$300M OEG Term Loan [Member] | Interest rate swaps | Derivative Instrument OEG Term Loan Maturing on December 18, 2025 [Member] | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]        
Derivative Instruments, Gain (Loss) [Line Items]        
Derivative, maturity date Dec. 18, 2025      
$300M OEG Term Loan [Member] | Interest rate swaps | Derivative Instrument OEG Term Loan Maturing on December 18, 2025 [Member] | Derivatives in Cash Flow Hedging        
Derivative Instruments, Gain (Loss) [Line Items]        
Notional amount   $ 100,000,000.0    
$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      
Estimated Fair Value Asset (Liability) Balance (848,000) $ (1,164,000)    
$300M OEG Term Loan [Member] | Secured Debt [Member]        
Derivative Instruments, Gain (Loss) [Line Items]        
Face amount $ 300,000,000