XML 147 R51.htm IDEA: XBRL DOCUMENT v3.24.0.1
Long Term Debt & Available Facilities (Tables)
12 Months Ended
Dec. 31, 2023
Schedule of Debt

December 31, 2023

   

Interest Rate as of
December 31, 2023

   

Maturity Date

   

Carrying Amount

   

Unamortized Deferred Financing Fees (1)

    

Total Debt, Less Unamortized Deferred Financing Fees

   

2029 Senior Notes

5.125%

April 2029

$

447.0

$

(11.1)

$

435.9

2025 Senior Notes (2)

5.375%

September 2025

115.0

(0.6)

114.4

Senior Credit Facility

2028 Term Loan B

7.963%

May 2028

728.9

(11.8)

717.1

2026 Revolving Facility (3)

Various

May 2026

2028 Refinance Term Loans (2)

13.857%

May 2028

1,046.5

(22.6)

1,023.9

Accounts Receivable Securitization Facility (4)

Various

November 2024

Other indebtedness

Various

Various

7.2

7.2

Total debt

$

2,344.6

$

(46.1)

$

2,298.5

Less: current portion(5)

(20.9)

Total long-term debt, net of unamortized deferred financing fees

$

2,277.6

December 31, 2022

Interest Rate as of December 31, 2022

    

Maturity
Date

    

Carrying
Amount

    

Unamortized Deferred
Financing Fees (1)

    

Total Debt, Less
Unamortized
Deferred
Financing Fees

    

2029 Senior Notes

5.125%

April 2029

$

447.0

$

(12.9)

$

434.1

2025 Senior Notes

5.375%

September 2025

500.0

(3.7)

496.3

Senior Credit Facility

    

2024 Term Loan B

6.384%

September 2024

663.4

(5.1)

658.3

2028 Term Loan B

6.884%

May 2028

735.9

(14.4)

721.5

2026 Revolving Facility (3)

Various

May 2026

Accounts Receivable Securitization Facility (4)

Various

November 2024

 

Other indebtedness

Various

Various

 

7.4

7.4

Total debt

$

2,353.7

$

(36.1)

$

2,317.6

Less: current portion (5)

 

(16.0)

Total long-term debt, net of unamortized deferred financing fees

$

2,301.6

(1)This caption does not include unamortized deferred financing fees of $0.7 million and $1.0 million as of December 31, 2023 and 2022, respectively, related to the Company’s revolving facilities, which are included within “Deferred charges and other assets” on the consolidated balance sheets.
(2)The 2024 Term Loan B was repaid in full on September 8, 2023 using the proceeds of the 2028 Refinance Term Loans, discussed below. Additionally, the 2025 Senior Notes were partially repaid on September 8, 2023 using the proceeds of the 2028 Refinance Term Loans.
(3)As of December 31, 2023, under the 2026 Revolving Facility, the Company had a capacity of $375.0 million and $24.1 million outstanding letters of credit. As of December 31, 2023, the Company had funds available for borrowing of $98.4 million (net of the applicable $14.1 million outstanding letters of credit as defined in the secured credit agreement), which reflects the borrowing limit imposed by the springing covenant. The springing covenant applies when 30% or more of the 2026 Revolving Facility’s capacity is drawn which then requires the Company to
meet a first lien net leverage ratio (as defined in the secured credit agreement) not to exceed 3.50x at the end of each financial quarter. As of December 31, 2023, the first lien net leverage ratio was 5.43x and the outstanding borrowings did not exceed the 30% threshold. Additionally, the Company is required to pay a quarterly commitment fee in respect of any unused commitments under this facility equal to 0.375% per annum.
(4)As of December 31, 2023, this facility had a borrowing capacity of $150.0 million, and the Company had approximately $113.5 million of funds available for borrowing under this facility, based on the pool of eligible accounts receivable.
(5)As of December 31, 2023, the current portion of long-term debt was primarily related to $18.3 million of the scheduled future principal payments on both the 2028 Term Loan B and the 2028 Refinance Term Loans, while the current portion of long-term debt as of December 31, 2022 was primarily related to $14.5 million of the scheduled future principal payments on both the 2024 Term Loan B and 2028 Term Loan B.
2029 Senior Notes  
Redemption Price as Percentage of Principal Amount to Applicable Date of Redemption

12-month period commencing April 1 in Year 

Percentage

2024

 

102.563

%  

2025

 

101.281

%  

2026 and thereafter

 

100.000

%  

2025 Senior Notes  
Redemption Price as Percentage of Principal Amount to Applicable Date of Redemption

12-month period commencing September 1 in Year 

Percentage

2020

 

102.688

%  

2021

 

101.792

%  

2022

100.896

%  

2023 and thereafter

 

100.000

%