| Schedule of Debt |
The following table sets forth the face values of our outstanding debt as of September 30, 2026 and December 31, 2025 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | Rate | | Maturity | | September 30, 2026 | | December 31, 2025 | | Senior secured credit facilities: | | | | | | | | | 2024 Term Loan B-1 | S(1) + 6.00% | | November 2029 | | 397,100 | | | 397,100 | | | 2024 Term Loan B-2 | S(1) + 6.00% | | November 2029 | | 73,688 | | | 74,250 | | | 2025 Term Loan B-1 | S(1) + 6.25% | | July 2029 | | 286,078 | | | 288,240 | | | 2025 Term Loan B-2 | S(1) + 6.25% | | July 2029 | | 86,109 | | | 86,760 | | | Securitization facility: | | | | | | | | | AR Facility | S(1) + 2.75%(2) | | March 2029(2) | | 93,000 | | | 82,000 | | | FILO Facility | S(1) + 6.25% | | March 2029(2) | | 120,000 | | | 120,000 | | 7.32% senior exchangeable notes due 2026 | 7.32% | | August 2026 | | — | | | 150,000 | | 7.00% senior exchangeable notes due 2031 | 7.00% | | May 2031(3) | | 150,000 | | | — | | 8.625% senior secured notes due 2027 | 8.625% | | June 2027 | | — | | | 91,607 | | 11.25% senior secured notes due 2027 | 11.25% | | December 2027 | | — | | | 1,558 | | 10.75% senior secured notes due 2029 | 10.75% | | November 2029 | | 193,827 | | | 445,715 | | 11.125% senior secured notes due 2030 | 11.125% | | July 2030 | | 1,325,000 | | | 1,325,000 | | 10.75% senior secured notes due 2030 | 10.750% | | March 2030 | | 469,802 | | | 469,802 | | 11.125% senior secured notes due 2029 | 11.125% | | June 2029 | | 69,318 | | | 1,000,000 | | 9.875% senior secured notes due 2032 | 9.875% | | October 2032 | | 1,350,000 | | | — | | | Face value of total debt outstanding | | | | | 4,613,922 | | | 4,532,032 | | | Less current portion of debt outstanding | | | | | (73,818) | | | (247,665) | | | Face value of long-term debt outstanding | | | | | $ | 4,540,104 | | | $ | 4,284,367 | | ______________________
(1) Represents the Secured Overnight Financing Rate ("SOFR"). (2) The Securitization Facility (as defined below) is subject to certain "springing" maturity conditions; the maturity may extend to September 2029 at the latest. (3) The 2031 Exchangeable Notes (as defined below) contractually mature in May 2031; however, the holders possess a non-contingent, unilateral option to require us to repurchase all or any portion of their notes at 100% of the principal amount plus accrued and unpaid interest, exercisable solely on May 15, 2029.
|
| Schedule of Interest Rate Swaps Outstanding |
Interest rate swaps outstanding during the nine months ended September 30, 2026 and 2025, are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | Notional Amount | | Interest Rate Received | | Interest Rate Paid | | Effective Date | | Maturity Date | | Designated as Hedging Instrument | | | | | | | | | | | | | | | | | $250 million | | 1 month SOFR(1) | | 4.72% | | June 30, 2023 | | June 30, 2026 | | | | | | | | | | | $250 million | | 1 month SOFR(1) | | 4.37% | | January 16, 2024 | | January 31, 2026 | ______________________(1) Subject to a 0.5% floor.
|
| Schedule of Exchangeable Notes |
The following table sets forth the carrying value of the Exchangeable Notes as of September 30, 2026 and December 31, 2025 (in thousands): | | | | | | | | | | | | | | | | September 30, 2026 | | | December 31, 2025 | | | 2031 Exchangeable Notes | | | 2026 Exchangeable Notes | | Principal | | $ | 150,000 | | | | $ | 150,000 | | | | | | | | | Less: Unamortized debt issuance costs | | 4,830 | | | | 1,274 | | | Net carrying value | | $ | 145,170 | | | | $ | 148,726 | |
|
| Schedule of Interest Expense Recognized |
The following table sets forth interest expense recognized related to the Exchangeable Notes for the three and nine months ended September 30, 2026 and 2025 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | 2026 | | 2025 | | 2026 | | 2025 | | 2026 Exchangeable Notes | 2031 Exchangeable Notes | | 2025 Exchangeable Notes | 2026 Exchangeable Notes | | 2026 Exchangeable Notes | 2031 Exchangeable Notes | | 2025 Exchangeable Notes | 2026 Exchangeable Notes | | Contractual interest expense | $ | 305 | | $ | 2,625 | | | $ | — | | $ | 2,745 | | | $ | 4,921 | | $ | 3,879 | | | $ | 2,138 | | $ | 8,235 | | | Amortization of debt issuance costs | 62 | | 407 | | | — | | 515 | | | 974 | | 599 | | | 414 | | 1,511 | |
|