XML 106 R41.htm IDEA: XBRL DOCUMENT
v3.22.4

Debt (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2022
Debt Disclosure [Abstract] |
Schedule of Total Debt Outstanding | The following table presents our total debt outstanding:
| December 31, 2022
(in millions) | Outstanding Principal |  | Issuance Costs and Fees |  | Long-Term Debt, Net
Term Loan B due 2024 | $ | 380.0 |  |  | $ | 1.6 |  |  | $ | 378.4 |
Term Loan B-1 due 2028 | 294.7 |  |  | 3.1 |  |  | 291.6 |
Term Loan A due 2027 | 800.0 |  |  | 5.5 |  |  | 794.5 |
Revolver | 664.1 |  |  | — |  |  | 664.1 |
2027 Senior Notes | 600.0 |  |  | 4.7 |  |  | 595.3 |
2028 Senior Notes | 700.0 |  |  | 1.6 |  |  | 698.4 |
2030 Senior Notes | 1,200.0 |  |  | 16.6 |  |  | 1,183.4 |
Total debt | 4,638.8 |  |  | 33.1 |  |  | 4,605.7 |
Current maturities of long-term debt | 47.0 |  |  | — |  |  | 47.0 |
Total debt, net of current maturities | $ | 4,591.8 |  |  | $ | 33.1 |  |  | $ | 4,558.7 |
| December 31, 2021 |  |
(in millions) | Outstanding Principal |  | Issuance Costs and Fees |  | Long-Term Debt, Net |  |
Term Loan B due 2024 | $ | 384.0 |  |  | $ | 2.4 |  |  | $ | 381.6 |  |  |
Term Loan B-1 due 2028 | 297.8 |  |  | 3.8 |  |  | 294.0 |  |  |
2027 Senior Notes | 600.0 |  |  | 5.7 |  |  | 594.3 |  |  |
2028 Senior Notes | 700.0 |  |  | 1.9 |  |  | 698.1 |  |  |
Total debt | 1,981.8 |  |  | 13.8 |  |  | 1,968.0 |  |  |
Current maturities of long-term debt | 7.0 |  |  | — |  |  | 7.0 |  |  |
Total debt, net of current maturities | $ | 1,974.8 |  |  | $ | 13.8 |  |  | $ | 1,961.0 |  |  |
Schedule of Future Aggregate Maturities of Total Debt | Future aggregate maturities of total debt are as follows (in millions):
Years Ended December 31,
2023 |  | $ | 47.0 |
2024 |  | 419.0 |
2025 |  | 43.0 |
2026 |  | 43.0 |
2027 |  | 1,907.0 |
Thereafter |  | 2,179.8 |
Total |  | $ | 4,638.8 |
Interest Coverage Ratio and Net Leverage Ratio |
|  |  | Actual as of December 31, 2022 |  | Requirement
Interest coverage ratio |  |  | 6.6 to 1.0 |  | > 2.5 to 1.0
Consolidated total secured net leverage ratio |  | 0.9 to 1.0 |  | < 4.0 to 1.0

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.22) -URI https://asc.fasb.org/extlink&oid=120391452&loc=d3e13212-122682 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -URI https://asc.fasb.org/extlink&oid=120395691&loc=d3e24072-122690 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 45 -Paragraph 1A -URI https://asc.fasb.org/extlink&oid=124435984&loc=d3e28541-108399 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 6 -URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21506-112644 Reference 5: http://www.xbrl.org/2003/role/exampleRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 55 -Paragraph 69B -URI https://asc.fasb.org/extlink&oid=123466577&loc=SL123495735-112612 Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 45 -Paragraph 2 -URI https://asc.fasb.org/extlink&oid=124435984&loc=d3e28551-108399 Reference 7: http://www.xbrl.org/2003/role/exampleRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 55 -Paragraph 69E -URI https://asc.fasb.org/extlink&oid=123466577&loc=SL123495743-112612 Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 7 -URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21521-112644 Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 8 -URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21538-112644 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 470 -Section 50 -Paragraph 3 -URI https://asc.fasb.org/extlink&oid=123599511&loc=d3e64711-112823 Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 55 -Paragraph 8 -URI https://asc.fasb.org/extlink&oid=114775985&loc=d3e28878-108400 Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21475-112644 + Details
Name: | us-gaap_ScheduleOfDebtInstrumentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of maturity and sinking fund requirement for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 10 -Section 50 -Paragraph 1 -URI https://asc.fasb.org/extlink&oid=123465755&loc=d3e1835-112601 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration