XML 42 R31.htm IDEA: XBRL DOCUMENT v3.23.3
Financial Commitments (Tables)
9 Months Ended
Sep. 30, 2023
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt
Long-term debt as reported on the Condensed Consolidated Balance Sheets consisted of the following:
(in thousands)As of September 30,
2023
As of December 31,
2022
2017 Senior Notes$498,122 $497,289 
Term Loan B358,556 404,169 
Revolver— — 
Equipment financing and mortgages38,344 48,681 
Other indebtedness9,812 8,300 
Total debt904,834 958,439 
Less: Current maturities28,040 70,285 
Long-term debt, net$876,794 $888,154 
Schedule of Reconciliation of Outstanding Debt Balance to Reported Debt Balance
The following table reconciles the outstanding debt balances to the reported debt balances as of September 30, 2023 and December 31, 2022:
As of September 30, 2023As of December 31, 2022
(in thousands)Outstanding DebtUnamortized Discounts and Issuance CostsDebt,
as reported
Outstanding DebtUnamortized Discounts and Issuance CostsDebt,
as reported
2017 Senior Notes$500,000 $(1,878)$498,122 $500,000 $(2,711)$497,289 
Term Loan B368,216 (9,660)358,556 415,438 (11,269)404,169 
Schedule of Interest Expense as Reported in the Consolidated Statements of Operations
Interest expense as reported in the Condensed Consolidated Statements of Operations consisted of the following:
Three Months Ended
September 30,
Nine Months Ended
September 30,
(in thousands)2023202220232022
Cash interest expense:
Interest on Term Loan B$9,674 $6,822 $28,673 $18,940 
Interest on 2017 Senior Notes8,594 8,593 25,782 25,781 
Interest on Revolver369 106 4,921 739 
Other interest689 559 1,474 1,499 
Total cash interest expense19,326 16,080 60,850 46,959 
Non-cash interest expense:(a)
Amortization of discount and debt issuance costs on Term Loan B509 528 1,609 1,549 
Amortization of debt issuance costs on 2017 Senior Notes283 263 833 776 
Amortization of debt issuance costs on Revolver195 144 550 427 
Total non-cash interest expense987 935 2,992 2,752 
Total interest expense$20,313 $17,015 $63,842 $49,711 
____________________________________________________________________________________________________
(a)The combination of cash and non-cash interest expense produces effective interest rates that are higher than contractual rates. Accordingly, the effective interest rates for the 2017 Senior Notes and Term Loan B were 7.13% and 11.10%, respectively, for the nine months ended September 30, 2023.