XML 40 R33.htm IDEA: XBRL DOCUMENT v3.24.3
Debt (Tables)
9 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Summary of Debt

Debt outstanding as of September 30, 2024 and December 31, 2023 consisted of the following (in thousands):

 

 

 

September 30,
2024

 

 

December 31,
2023

 

Exchange Credit Agreement

 

 

 

 

 

 

Tranche 1 Loans

 

$

 

 

$

791,480

 

Unamortized premium on tranche 1 loans

 

 

 

 

 

18,359

 

Unamortized debt issuance costs on tranche 1 loans

 

 

 

 

 

(17,707

)

Tranche 2 Loans

 

 

 

 

 

115,232

 

Unamortized discount on tranche 2 loans

 

 

 

 

 

(1,136

)

Unamortized debt issuance costs on tranche 2 loans

 

 

 

 

 

(2,659

)

Revolver

 

 

 

 

 

 

Total Exchange Credit Agreement

 

 

 

 

 

903,569

 

Credit Agreement

 

 

 

 

 

 

Term Loan

 

 

373,750

 

 

 

 

Unamortized discount on term loan

 

 

(3,525

)

 

 

 

Unamortized debt issuance costs on term loan

 

 

(6,161

)

 

 

 

Revolver

 

 

40,000

 

 

 

 

Total Credit Agreement

 

 

404,064

 

 

 

 

8.625% Secured Notes due 2029

 

 

 

 

 

 

Notes Due in 2029

 

 

650,000

 

 

 

 

Unamortized debt issuance costs

 

 

(12,624

)

 

 

 

Total 8.625% Secured Notes due 2029

 

 

637,376

 

 

 

 

10.250% Unsecured Notes due 2031

 

 

 

 

 

 

Notes Due in 2031

 

 

625,000

 

 

 

 

Unamortized debt issuance costs

 

 

(11,845

)

 

 

 

Total 10.25% Unsecured Notes due 2031

 

 

613,155

 

 

 

 

10.500% Public Second Lien Notes due 2028

 

 

 

 

 

 

Notes Due in 2028

 

 

 

 

 

286,521

 

Unamortized discount

 

 

 

 

 

(13,386

)

Unamortized debt issuance costs

 

 

 

 

 

(7,237

)

Total 10.500% Public Second Lien Notes due 2028

 

 

 

 

 

265,898

 

9.500% Private Second Lien Notes due 2028

 

 

 

 

 

 

Notes Due in 2028

 

 

 

 

 

239,142

 

Unamortized discount

 

 

 

 

 

(19,843

)

Unamortized debt issuance costs

 

 

 

 

 

(6,236

)

Total 9.500% Private Second Lien Notes due 2028

 

 

 

 

 

213,063

 

6.50% Exchangeable Senior Notes:

 

 

 

 

 

 

Notes Due in 2026

 

 

300

 

 

 

230,000

 

Unamortized debt issuance costs

 

 

 

 

 

(4,595

)

Total 6.50% Exchangeable Senior Notes due 2026

 

 

300

 

 

 

225,405

 

6.00% Senior Notes:

 

 

 

 

 

 

Notes Due in 2026

 

 

 

 

 

110,858

 

Unamortized debt issuance costs

 

 

 

 

 

(557

)

Total 6.00% Senior Notes due 2026

 

 

 

 

 

110,301

 

5.875% Senior Notes:

 

 

 

 

 

 

Notes Due in 2024

 

 

 

 

 

23,253

 

Unamortized debt issuance costs

 

 

 

 

 

(44

)

Total 5.875% Senior Notes due 2024

 

 

 

 

 

23,209

 

Finance Lease Liabilities

 

 

740

 

 

 

1,280

 

Other debt, net of unamortized debt issuance costs

 

 

38,349

 

 

 

39,208

 

Total debt

 

 

1,693,984

 

 

 

1,781,933

 

Current portion of finance lease liabilities and long-term debt

 

 

(55,109

)

 

 

(55,882

)

Finance Lease Liabilities, long-term portion

 

 

(189

)

 

 

(549

)

Long-Term Debt

 

$

1,638,686

 

 

$

1,725,502