XML 57 R42.htm IDEA: XBRL DOCUMENT v3.20.4
Debt (Tables)
12 Months Ended
Dec. 31, 2020
Debt Instrument [Line Items]  
Summary of Debt

Debt consisted of the following (in thousands):

 

 

 

December 31, 2020

 

 

December 31, 2019

 

Senior Credit Facility:

 

 

 

 

 

 

 

 

Term loan

 

$

770,000

 

 

$

778,000

 

Unamortized debt issuance costs on term loan

 

 

(4,043

)

 

 

(5,410

)

Unamortized discount on term loan

 

 

(1,705

)

 

 

(2,281

)

Revolver

 

 

704,437

 

 

 

520,671

 

Total Senior Credit Facility

 

$

1,468,689

 

 

$

1,290,980

 

6.00% Senior Notes:

 

 

 

 

 

 

 

 

Notes Due in 2026

 

$

350,000

 

 

$

350,000

 

Unamortized debt issuance costs

 

 

(3,709

)

 

 

(4,282

)

Total 6.00% Senior Notes Due in 2026

 

$

346,291

 

 

$

345,718

 

5.875% Senior Notes:

 

 

 

 

 

 

 

 

Notes Due in 2024

 

$

242,500

 

 

$

250,000

 

Unamortized debt issuance costs

 

 

(2,000

)

 

 

(2,532

)

Total 5.875% Senior Notes Due in 2024

 

$

240,500

 

 

$

247,468

 

5.125% Senior Notes:

 

 

 

 

 

 

 

 

Notes Due in 2023

 

$

281,783

 

 

$

300,000

 

Unamortized debt issuance costs

 

 

(2,033

)

 

 

(2,876

)

Total 5.125% Senior Notes Due in 2023

 

$

279,750

 

 

$

297,124

 

5.875% Senior Notes:

 

 

 

 

 

 

 

 

Notes Due in 2022

 

$

193,958

 

 

$

193,958

 

Unamortized debt issuance costs

 

 

(710

)

 

 

(1,351

)

Total 5.875% Senior Notes Due in 2022

 

$

193,248

 

 

$

192,607

 

Non-Recourse Debt:

 

 

 

 

 

 

 

 

Non-Recourse Debt

 

$

344,614

 

 

$

328,178

 

Unamortized debt issuance costs on non-recourse debt

 

 

(5,237

)

 

 

(5,279

)

Discount on Non-Recourse Debt

 

 

(25

)

 

 

(81

)

Total Non-Recourse Debt

 

$

339,352

 

 

$

322,818

 

Finance Lease Obligations

 

 

5,029

 

 

 

4,570

 

Other debt

 

 

42,413

 

 

 

43,410

 

Total debt

 

$

2,915,272

 

 

$

2,744,695

 

Current portion of finance lease obligations, long-term debt and non-recourse debt

 

 

(26,180

)

 

 

(24,208

)

Finance Lease Obligations, long-term portion

 

 

(2,988

)

 

 

(2,954

)

Non-Recourse Debt, long-term portion

 

 

(324,223

)

 

 

(309,236

)

Long-Term Debt

 

$

2,561,881

 

 

$

2,408,297

 

Debt Repayment Schedules Under Capital Lease Obligations, Long-Term Debt and Non-Recourse Debt

Debt repayment schedules under Finance Lease Obligations, Long-Term Debt, Non-Recourse Debt and the Senior Credit Facility are as follows:

 

Fiscal Year

 

Finance

Leases

 

 

Long-Term

Debt

 

 

Non-

Recourse

Debt

 

 

Revolver

 

 

Term

Loans

 

 

Total

Annual

Repayment

 

 

 

(In thousands)

 

2021

 

$

2,433

 

 

$

1,071

 

 

$

15,446

 

 

$

 

 

$

8,000

 

 

$

26,950

 

2022

 

 

1,729

 

 

 

195,075

 

 

 

8,487

 

 

 

 

 

 

8,000

 

 

 

213,291

 

2023

 

 

497

 

 

 

282,949

 

 

 

9,033

 

 

 

 

 

 

8,000

 

 

 

300,479

 

2024

 

 

497

 

 

 

243,708

 

 

 

9,549

 

 

 

704,437

 

 

 

746,000

 

 

 

1,704,191

 

2025

 

 

274

 

 

 

1,274

 

 

 

10,274

 

 

 

 

 

 

 

 

 

11,822

 

Thereafter

 

 

 

 

 

387,262

 

 

 

291,825

 

 

 

 

 

 

 

 

 

679,087

 

 

 

 

5,430

 

 

 

1,111,339

 

 

 

344,614

 

 

 

704,437

 

 

 

770,000

 

 

 

2,935,820

 

Interest imputed on Capital Leases

 

 

(401

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(401

)

Original issue discount

 

 

 

 

 

 

 

 

(25

)

 

 

 

 

 

(1,705

)

 

 

(1,730

)

Current portion

 

 

(2,041

)

 

 

(1,071

)

 

 

(15,446

)

 

 

 

 

 

(8,000

)

 

 

(26,558

)

Non-current portion

 

$

2,988

 

 

$

1,110,268

 

 

$

329,143

 

 

$

704,437

 

 

$

760,295

 

 

$

2,907,131

 

6.00% Senior Notes due 2026 | Senior Notes  
Debt Instrument [Line Items]  
Debt Instrument Redemption

On or after April 15, 2021, GEO may, at its option, redeem all or part of the 6.00% Senior Notes upon not less than 30 nor more than 60 days’ notice, at the redemption prices (expressed as percentages of principal amount) set forth below, plus accrued and unpaid interest, if any, on the 6.00% Senior Notes redeemed, to the applicable redemption date, if redeemed during the 12-month period beginning on April 15 of the years indicated below:

 

Year

 

Percentage

 

2022

 

 

102.000

%

2023

 

 

101.000

%

2024 and thereafter

 

 

100.000

%

 

 

 

 

 

5.875% Senior Notes due 2024 | Senior Notes  
Debt Instrument [Line Items]  
Debt Instrument Redemption

The Company could have, at its option, redeemed the 5.875% Senior Notes due 2024 in whole or in part before October 15, 2019 at a redemption price equal to 100% of the principal amount of the 5.875% Senior Notes due 2024 being redeemed plus a “make-whole” premium, together with accrued and unpaid interest, if any, to the redemption date. In addition, the Company may, at its option, redeem the 5.875% Senior Notes due 2024 in whole or in part on or after October 15, 2019 through 2024 and thereafter as indicated below:

 

Year

 

Percentage

 

2021

 

 

100.979

%

2022 and thereafter

 

 

100.000

%

 

 

 

 

 

5.125% Senior Notes due 2023 | Senior Notes  
Debt Instrument [Line Items]  
Debt Instrument Redemption

At any time prior to April 1, 2018, the Company could have, at its option, redeemed all or a part of the 5.125% Senior Notes upon not less than 30 days nor more than 60 days prior notice at a redemption price equal to the sum of (i) 100% of the principal amount thereof, plus (ii) the Applicable Premium (as defined in the indenture) as of the date of redemption, plus (iii) accrued and unpaid interest and liquidated damages, if any, to the date of redemption. On or after April 1, 2018, the Company may, at its option, redeem all or a part of the 5.125% Senior Notes upon not less than 30 days nor more than 60 days notice at the redemption prices (expressed as percentages of principal amount) set forth below, plus accrued and unpaid interest and liquidated damages, if any, on the 5.125% Senior Notes redeemed, to the applicable redemption date, if redeemed during the period beginning on April 1 of the years indicated below:

 

Year

 

Percentage

 

2021 and thereafter

 

 

100.000

%

 

 

 

 

 

5.875% Senior Notes due 2022 | Senior Notes  
Debt Instrument [Line Items]  
Debt Instrument Redemption

On or after January 15, 2017, GEO may, at its option, redeem all or part of the 5.875% Senior Notes 2022 upon not less than 30 days nor more than 60 days’ notice, at the redemption prices (expressed as percentages of principal amount) set forth below, plus accrued and unpaid interest and including liquidated damages, if any, on the 5.875% Senior Notes due 2022 redeemed, to the applicable redemption date, if redeemed during the 12-month period beginning on January 15 of the years indicated below:

 

Year

 

Percentage

 

2021 and thereafter

 

 

100.000

%