XML 50 R35.htm IDEA: XBRL DOCUMENT
v3.25.4

Debt and Derivatives (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2025
Debt Disclosure [Abstract] |
Schedule of Total Outstanding Debt | The table below summarizes the total outstanding debt of the Company (in thousands):
|  | December 31, 2025 |  |  | December 31, 2024 |
|  | Rate |  |  | Amount |  |  | Rate |  |  | Amount |
First Lien Incremental Term Loan Tranche B-5 - payable to lenders at SOFR plus applicable margin |  |  | 6.22 | % |  | $ | 2,521,255 |  |  |  | 6.86 | % |  | $ | 2,546,787 |
Revolving Credit Loans - payable to lenders at SOFR plus applicable margin |  |  | 6.47 | % |  |  | — |  |  |  | 7.61 | % |  |  | — |
Swingline/Base Rate - payable to lenders at ABR plus applicable margin |  |  | 8.50 | % |  |  | — |  |  |  | 9.75 | % |  |  | 63,300 |
Amortizing Notes (1) |  |  |  |  |  | 31,360 |  |  |  |  |  |  | 53,804 |
Notes payable and other |  |  |  |  |  | 17,129 |  |  |  |  |  |  | 19,428 |
Total debt |  |  |  |  |  | 2,569,744 |  |  |  |  |  |  | 2,683,319 |
Less: debt issuance costs, net |  |  |  |  |  | 62,200 |  |  |  |  |  |  | 72,736 |
Total debt, net of debt issuance costs |  |  |  |  |  | 2,507,544 |  |  |  |  |  |  | 2,610,583 |
Less: current portion of long-term debt |  |  |  |  |  | 52,340 |  |  |  |  |  |  | 48,725 |
Total long-term debt, net of current portion |  |  |  |  | $ | 2,455,204 |  |  |  |  |  | $ | 2,561,858 |
(1) See Note 7 for discussion of Amortizing Notes. |  |  |  |  |  |  |  |  |  |  |  |
Schedule of Maturities of Long-Term Debt | As of December 31, 2025, maturities of long-term debt for the next five years and thereafter are as follows (in thousands):
2026 |  | $ | 52,340 |
2027 |  |  | 32,135 |
2028 |  |  | 40,549 |
2029 |  |  | 25,549 |
2030 |  |  | 25,549 |
Thereafter |  |  | 2,393,622 |
|  | $ | 2,569,744 |
Summary of Estimated Fair Values of Debt Obligations | The following table presents the estimated fair values of the Company’s debt obligations as of December 31, 2025 (in millions):
|  |  |  |  | Fair Value at Reporting Date Using |
Financial Instrument |  | Carrying Value as of December 31, 2025 |  |  | Markets for Identical Item (Level 1) |  |  | Significant Other Observable Inputs (Level 2) |  |  | Significant Unobservable Inputs (Level 3) |
First Lien Term Loan |  | $ | 2,521,255 |  |  | $ | — |  |  | $ | 2,540,164 |  |  | $ | — |
Amortizing Notes |  |  | 31,360 |  |  |  | — |  |  |  | 31,948 |  |  |  | — |
Total debt instruments |  | $ | 2,552,615 |  |  | $ | — |  |  | $ | 2,572,112 |  |  | $ | — |
Schedule of Interest Rate Swap with Notional Value |
|  | Notional Amount as of |  |  |  |  |  |
Financial Institution |  | December 31, 2025 |  |  | December 31, 2024 |  |  | Effective Dates |  | Fixed Rates |
Credit Suisse |  | $ | — |  |  | $ | 500 |  |  | 3-year period ending September 30, 2025 |  |  | 3.41650 | %
Morgan Stanley |  |  | — |  |  |  | 1,050 |  |  | 3-year period ending September 30, 2025 |  |  | 3.42000 | %
Credit Agricole Corporate and Investment Bank |  |  | — |  |  |  | 450 |  |  | 3-year period ending September 30, 2025 |  |  | 3.52410 | %
Matured contracts |  | $ | — |  |  | $ | 2,000 |  |  |  |  |  |
Credit Agricole Corporate and Investment Bank |  | $ | 500 |  |  | $ | — |  |  | 1-year period ending September 30, 2026 |  |  | 3.72500 | %
Mizuho Capital Markets |  |  | 500 |  |  |  | — |  |  | 1-year period ending September 30, 2026 |  |  | 3.61121 | %
Credit Agricole Corporate and Investment Bank |  |  | 250 |  |  |  | — |  |  | 3-year period ending September 30, 2028 |  |  | 3.33150 | %
Morgan Stanley |  |  | 250 |  |  |  | — |  |  | 3-year period ending September 30, 2028 |  |  | 3.17700 | %
Existing contracts |  | $ | 1,500 |  |  | $ | — |  |  |  |  |  |
Mizuho Capital Markets |  | $ | 500 |  |  | $ | — |  |  | 2-year period ending September 30, 2028 |  |  | 3.20220 | %
Forward starting contracts (1) |  | $ | 500 |  |  | $ | — |  |  |  |  |  |
(1) During the fourth fiscal quarter of 2025, we entered into a forward starting interest rate swap agreement, with a $500 million notional amount, to hedge the cash flow risk of variability in interest payment on our variable rate borrowings. The effective date of the forward starting interest rate swap agreement is September 30, 2026. As of December 31, 2025, this contract meets the criteria of a cash flow hedge.

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 information pertaining to carrying amount and estimated fair value of short-term and long-term debt instruments or arrangements, including but not limited to, identification of terms, features, and collateral requirements. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCarryingValuesAndEstimatedFairValuesOfDebtInstrumentsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
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 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 942 -SubTopic 235 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477314/942-235-S99-2 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480738/235-10-S50-4 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3 Reference 5: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69E -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69E Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2 Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3 Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 942 -SubTopic 470 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477734/942-470-50-3 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-8 Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-6 Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-7 + 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 pertinent information about a derivative or group of derivatives on a disaggregated basis, such as for individual instruments, or small groups of similar instruments. May include a combination of the type of instrument, risks being hedged, notional amount, hedge designation, related hedged item, inception date, maturity date, or other relevant item. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDerivativeInstrumentsTextBlock
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 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 470 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-1 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration