XML 42 R34.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Debt (Tables)
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
Summary of Debt

Debt outstanding as of March 31, 2024 and December 31, 2023 consisted of the following (in thousands):

 

 

 

March 31,
2024

 

 

December 31,
2023

 

Exchange Credit Agreement

 

 

 

 

 

 

Tranche 1 Loans

 

$

791,480

 

 

$

791,480

 

Unamortized premium on tranche 1 loans

 

 

17,021

 

 

 

18,359

 

Unamortized debt issuance costs on tranche 1 loans

 

 

(16,417

)

 

 

(17,707

)

Tranche 2 Loans

 

 

115,232

 

 

 

115,232

 

Unamortized discount on tranche 2 loans

 

 

(1,060

)

 

 

(1,136

)

Unamortized debt issuance costs on tranche 2 loans

 

 

(2,482

)

 

 

(2,659

)

Revolver

 

 

 

 

 

-

 

Total Exchange Credit Agreement

 

 

903,774

 

 

 

903,569

 

10.500% Public Second Lien Notes due 2028

 

 

 

 

 

 

Notes Due in 2028

 

 

286,521

 

 

 

286,521

 

Unamortized discount

 

 

(12,827

)

 

 

(13,386

)

Unamortized debt issuance costs

 

 

(6,936

)

 

 

(7,237

)

Total 10.500% Public Second Lien Notes due 2028

 

 

266,758

 

 

 

265,898

 

9.500% Private Second Lien Notes due 2028

 

 

 

 

 

 

Notes Due in 2028

 

 

239,142

 

 

 

239,142

 

Unamortized discount

 

 

(19,121

)

 

 

(19,843

)

Unamortized debt issuance costs

 

 

(6,009

)

 

 

(6,236

)

Total 9.500% Private Second Lien Notes due 2028

 

 

214,012

 

 

 

213,063

 

6.50% Exchangeable Senior Notes:

 

 

 

 

 

 

Notes Due in 2026

 

 

230,000

 

 

 

230,000

 

Unamortized debt issuance costs

 

 

(4,100

)

 

 

(4,595

)

Total 6.50% Exchangeable Senior Notes Due in 2026

 

 

225,900

 

 

 

225,405

 

6.00% Senior Notes:

 

 

 

 

 

 

Notes Due in 2026

 

 

110,858

 

 

 

110,858

 

Unamortized debt issuance costs

 

 

(500

)

 

 

(557

)

Total 6.00% Senior Notes Due in 2026

 

 

110,358

 

 

 

110,301

 

5.875% Senior Notes:

 

 

 

 

 

 

Notes Due in 2024

 

 

 

 

 

23,253

 

Unamortized debt issuance costs

 

 

 

 

 

(44

)

Total 5.875% Senior Notes Due in 2024

 

 

 

 

 

23,209

 

Finance Lease Liabilities

 

 

1,102

 

 

 

1,280

 

Other debt, net of unamortized debt issuance costs

 

 

38,916

 

 

 

39,208

 

Total debt

 

 

1,760,820

 

 

 

1,781,933

 

Current portion of finance lease liabilities and long-term debt

 

 

(43,400

)

 

 

(55,882

)

Finance Lease Liabilities, long-term portion

 

 

(372

)

 

 

(549

)

Long-Term Debt

 

$

1,717,048

 

 

$

1,725,502