XML 511 R33.htm IDEA: XBRL DOCUMENT v3.24.0.1
Financial Commitments (Tables)
12 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
Long-Term Debt
Long-term debt as reported on the Consolidated Balance Sheets consisted of the following:
As of December 31,
(in thousands)20232022
2017 Senior Notes$498,410 $497,289 
Term Loan B357,744 404,169 
Revolver— — 
Equipment financing and mortgages34,807 48,681 
Other indebtedness8,784 8,300 
Total debt899,745 958,439 
Less: Current maturities(a)
117,431 70,285 
Long-term debt, net$782,314 $888,154 
_____________________________________________________________________________________________________________
(a)Current maturities at December 31, 2023 included the $91.0 million principal prepayment on the Term Loan B that was made in February 2024. Current maturities at December 31, 2022 included a $44.0 million principal prepayment on the Term Loan B.
Reconciliation of Outstanding Debt Balance to Reported Debt Balance
The following table reconciles the outstanding debt balances to the reported debt balances as of December 31, 2023 and 2022:
As of December 31, 2023As of December 31, 2022
(in thousands)Outstanding DebtUnamortized Discounts and Issuance Costs
Debt,
as reported
Outstanding DebtUnamortized Discounts and Issuance Costs
 Debt,
as reported
2017 Senior Notes$500,000 $(1,590)$498,410 $500,000 $(2,711)$497,289 
Term Loan B367,154 (9,410)357,744 415,438 (11,269)404,169 
Principal Payments of Long-Term Debt
The following table presents the future principal payments required under all of the Company’s debt obligations, discussed above:
Year (in thousands)
2024$117,431 
2025514,444 
202610,336 
2027264,778 
2028747 
Thereafter3,009 
910,745 
Less: Unamortized discounts and issuance costs11,000 
Total$899,745 
Summary of Interest Expense as Reported in the Consolidated Statements of Operations
Interest expense as reported in the Consolidated Statements of Operations consisted of the following:
For the year ended December 31,
(in thousands)202320222021
Cash interest expense:
Interest on Term Loan B$38,266 $27,880 $24,590 
Interest on 2017 Senior Notes34,375 34,375 34,375 
Interest on Revolver4,924 1,642 1,479 
Interest on convertible notes— — 921 
Other interest2,134 2,044 1,905 
Total cash interest expense79,699 65,941 63,270 
Non-cash interest expense(a):
Amortization of discount and debt issuance costs on Term Loan B3,592 2,084 2,175 
Amortization of debt issuance costs on 2017 Senior Notes1,121 1,045 973 
Amortization of debt issuance costs on Revolver745 568 568 
Amortization of discount and debt issuance costs on convertible notes— — 2,040 
Total non-cash interest expense5,458 3,697 5,756 
Total interest expense$85,157 $69,638 $69,026 
_____________________________________________________________________________________________________________
(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 11.16%, respectively, for the year ended December 31, 2023