XML 48 R37.htm IDEA: XBRL DOCUMENT v3.21.2
Long-term Debt (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
May 10, 2021
USD ($)
Sep. 30, 2021
USD ($)
$ / shares
shares
Jun. 30, 2021
USD ($)
Sep. 30, 2021
USD ($)
aircraft
$ / shares
shares
Dec. 31, 2020
USD ($)
Debt Instrument [Line Items]          
Current portion long-term debt   $ 363,379   $ 363,379 $ 406,005
Current portion of unamortized debt issue cost, net   (3,491)   (3,491) (3,847)
Current portion of long-term debt, net of debt issue costs   359,888   359,888 402,158
Long-term debt, net of current maturities   2,633,194   2,633,194 2,829,997
Long-term portion of unamortized debt issue cost, net   (28,131)   (28,131) (28,459)
Long-term debt, net of current maturities and debt issue costs   2,605,063   2,605,063 2,801,538
Total long-term debt (including current portion)   2,996,573   2,996,573 3,236,002
Total unamortized debt issue cost, net   (31,622)   (31,622) (32,306)
Total long-term debt, net of debt issue costs   $ 2,964,951   $ 2,964,951 3,203,696
Warrants to purchase shares | shares   78,000   78,000  
Long-term debt   $ 2,964,951   $ 2,964,951 3,203,696
Warrants exercise price | $ / shares   $ 57.47   $ 57.47  
Repayments of secured debt $ 61,200 $ 80,100 $ 61,200    
Amount outstanding   0   $ 0  
Maximum borrowing capacity   75,000   75,000  
Current borrowing capacity   41,000   41,000  
Letters of credit and surety bonds          
Debt Instrument [Line Items]          
Amount outstanding   59,500   59,500 $ 61,100
Letters of credit          
Debt Instrument [Line Items]          
Amount outstanding   34,000   34,000  
Promissory note          
Debt Instrument [Line Items]          
Total long-term debt, net of debt issue costs   95,400   95,400  
Principal amount   95,400   95,400  
Long-term debt   95,400   95,400  
Common stock value issued   5,800   $ 5,800  
E175          
Debt Instrument [Line Items]          
Number of aircraft delivered | aircraft       6  
Debt instrument, term       12 years  
Principal amount   $ 117,900   $ 117,900  
Minimum | E175          
Debt Instrument [Line Items]          
Interest rate (as a percent)   2.70%   2.70%  
Maximum | Promissory note          
Debt Instrument [Line Items]          
Warrants to purchase shares | shares   203,090   203,090  
Maximum | E175          
Debt Instrument [Line Items]          
Interest rate (as a percent)   2.80%   2.80%  
PSP Extension Agreement          
Debt Instrument [Line Items]          
Principal amount   $ 268,100   $ 268,100  
PSP 3 Agreement          
Debt Instrument [Line Items]          
Principal amount   $ 250,000   $ 250,000  
Warrant Shares | PSP Extension Agreement          
Debt Instrument [Line Items]          
Warrants to purchase shares | shares   124,773   124,773  
Warrants exercise price | $ / shares   $ 40.41   $ 40.41  
Warrant term       5 years  
Warrant Shares | PSP Extension Agreement | Maximum          
Debt Instrument [Line Items]          
Warrants to purchase shares | shares   124,773   124,773  
Warrant Shares | PSP 3 Agreement          
Debt Instrument [Line Items]          
Warrants to purchase shares | shares   78,317   78,317  
Warrants exercise price | $ / shares   $ 57.47   $ 57.47  
Warrant term       5 years  
Warrant Shares | PSP 3 Agreement | Maximum          
Debt Instrument [Line Items]          
Warrants to purchase shares | shares   78,317   78,317