XML 74 R51.htm IDEA: XBRL DOCUMENT v3.25.0.1
DEBT (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Long-term Debt
Long-term debt consisted of the following:
 As of December 31,
20242023
(In millions)
4.50% Senior Notes due 2028
$405.0 $405.0 
4.625% Senior Notes due 2029
800.0 800.0 
4.75% Senior Notes due 2030
445.0 445.0 
5.00% Senior Notes due 2032
600.0 600.0 
Mortgage notes payable bearing interest at fixed rates29.6 31.9 
2021 Real Estate Facility579.9 614.4 
2021 BofA Real Estate Facility158.6 165.9 
2018 Bank of America Facility37.9 50.3 
2018 Wells Fargo Master Loan Facility62.2 72.0 
2015 Wells Fargo Master Loan Facility32.0 37.2 
Finance lease liability8.4 8.4 
Total debt outstanding3,158.5 3,230.1 
Add—unamortized premium on 4.50% Senior Notes due 2028
0.5 0.6 
Add—unamortized premium on 4.75% Senior Notes due 2030
1.1 1.3 
Less—debt issuance costs(21.5)(25.9)
Long-term debt, including current portion3,138.6 3,206.2 
Less—current portion, net of debt issuance costs(114.7)(84.9)
Long-term debt$3,023.9 $3,121.2 
Schedule of Aggregate Maturities
The aggregate maturities of long-term debt as of December 31, 2024 are as follows (in millions): 
2025$119.1 
2026555.5 
202715.1 
2028467.4 
2029810.4 
Thereafter1,191.1 
Total maturities of long-term debt$3,158.5 
Schedule of Mortgage Notes Payable
Below is a summary of our outstanding mortgage notes payable, the carrying values of the related collateralized real estate, and year of maturity as of December 31, 2024 and 2023:
As of December 31, 2024As of December 31, 2023
Mortgage AgreementAggregate Principal OutstandingCarrying Value of Collateralized Related Real EstateMaturity DatesAggregate Principal OutstandingCarrying Value of Collateralized Related Real EstateMaturity Dates
Captive mortgages$29.6 $84.9 2034$31.9 $86.3 2024
2021 Real Estate Facility579.9 845.9 2026614.4 852.4 2026
2021 BofA Real Estate Facility158.6 195.0 2031165.9 198.4 2031
2018 BofA Real Estate Facility37.9 59.4 202550.3 72.7 2025
2018 Wells Fargo Master Loan Facility62.2 94.4 202872.0 103.6 2028
2015 Wells Fargo Master Loan Facility32.0 93.4 202537.2 83.1 2025
Total mortgage debt$900.2 $1,362.8 $971.7 $1,396.5