XML 64 R43.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Income Taxes (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Income Tax Disclosure [Abstract] |
Schedule of Components of Deferred Tax Assets and Liabilities | The components of the Company’s deferred tax assets and liabilities were as follows:
| December 31,
(in millions) | 2024 |  | 2023
Deferred tax assets: |  |  |
Stock-based compensation expense | $ | 6.7 |  |  | $ | 7.6 |
Accrued expenses | 156.5 |  |  | 128.6 |
Financing and operating leasing obligations | 2,185.6 |  |  | 2,292.8 |
Unrecognized tax benefits | 9.5 |  |  | 9.9 |
Investments in and advances to unconsolidated affiliates | 15.5 |  |  | 15.2 |
Discount on convertible notes | 0.2 |  |  | 0.3 |
Net operating losses and tax credit carryforwards | 171.8 |  |  | 138.4 |
Capital loss carryforwards | 127.2 |  |  | 126.1 |
Interest limitation carryforwards | 26.7 |  |  | 12.1 |
Gross deferred tax assets | 2,699.7 |  |  | 2,731.0 |
Less: Valuation allowance | (268.0) |  |  | (210.5) |
Net deferred tax assets | 2,431.7 |  |  | 2,520.5 |
Deferred tax liabilities: |  |  |
Property and equipment, not subject to the Master Leases | (73.6) |  |  | (123.9) |
Property and equipment, subject to the Master Leases | (593.4) |  |  | (635.0) |
Intangible assets | (298.4) |  |  | (259.1) |
Lease right-of-use assets | (1,527.3) |  |  | (1,620.1) |
Net deferred tax liabilities | (2,492.7) |  |  | (2,638.1) |
Long-term deferred tax liabilities, net | $ | (61.0) |  |  | $ | (117.6) |
Schedule of Components of Income Before Income Tax Benefit (Expense) | The domestic and foreign components of income (loss) before income taxes were as follows:
| For the year ended December 31,
(in millions) | 2024 |  | 2023 |  | 2022
Domestic | $ | (179.3) |  |  | $ | (382.6) |  |  | $ | 295.3 |
Foreign | (162.0) |  |  | (117.0) |  |  | (120.0) |
Total | $ | (341.3) |  |  | $ | (499.6) |  |  | $ | 175.3 |
Schedule of Provision for Income Taxes | The components of income tax benefit were as follows:
| For the year ended December 31,
(in millions) | 2024 |  | 2023 |  | 2022
Current tax benefit (expense) |  |  |  |  |
Federal | $ | (25.6) |  |  | $ | (20.8) |  |  | $ | (89.0) |
State | (4.7) |  |  | (4.9) |  |  | (15.3) |
Foreign | 0.2 |  |  | — |  |  | — |
Total current | (30.1) |  |  | (25.7) |  |  | (104.3) |
Deferred tax benefit (expense) |  |  |  |  |
Federal | 53.9 |  |  | 13.2 |  |  | 33.7 |
State | 4.0 |  |  | 22.8 |  |  | 78.5 |
Foreign | 0.2 |  |  | (2.1) |  |  | 38.5 |
Total deferred | 58.1 |  |  | 33.9 |  |  | 150.7 |
Total income tax benefit | $ | 28.0 |  |  | $ | 8.2 |  |  | $ | 46.4 |
Schedule of Reconciliation of the Statutory Federal Income Tax Rate to the Actual Effective Income Tax Rate | The following table reconciles the statutory federal income tax rate to the actual effective income tax rate, and related amounts of income tax benefit:
| For the year ended December 31,
| 2024 |  | 2023 |  | 2022
(in millions, except tax rates) |  |  |  |  |
Amount of pre-tax income |  |  |  |  |
Federal statutory rate | $ | 71.7 |  |  | $ | 105.0 |  |  | $ | (36.8) |
State and local income taxes, net of federal benefits | 17.7 |  |  | 16.1 |  |  | (5.2) |
Tax law change | — |  |  | — |  |  | (10.8) |
Nondeductible expenses | (4.0) |  |  | (48.5) |  |  | (7.8) |
Compensation | (6.8) |  |  | (7.2) |  |  | (6.2) |
Foreign | 4.4 |  |  | 1.9 |  |  | 0.9 |
Valuation allowance | (61.1) |  |  | (56.4) |  |  | 113.4 |
Tax credits | 5.9 |  |  | 4.9 |  |  | 4.6 |
Equity investment write-off | — |  |  | (2.6) |  |  | — |
Other | 0.2 |  |  | (5.0) |  |  | (5.7) |
Income tax benefit | $ | 28.0 |  |  | $ | 8.2 |  |  | $ | 46.4 |
Effective Tax Rate | 8.2 | % |  | 1.7 | % |  | (26.5) | %
Schedule of Reconciliation of Unrecognized Tax Benefits | A reconciliation of the beginning and ending amounts of unrecognized tax benefits is as follows:
(in millions) | Unrecognized tax benefits
Unrecognized tax benefits as of January 1, 2022 | $ | 40.0 |
Additions based on prior year positions | 2.9 |
Decreases due to settlements and/or reduction in reserves | (0.2) |
Unrecognized tax benefits as of December 31, 2022 | 42.7 |
Additions based on prior year positions | 2.2 |
Decreases due to settlements and/or reduction in reserves | (1.3) |
Unrecognized tax benefits as of December 31, 2023 | 43.6 |
Additions based on prior year positions | 1.4 |
Decreases due to settlements and/or reduction in reserves | (3.1) |
Unrecognized tax benefits as of December 31, 2024 | $ | 41.9 |

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

X
- Definition Tabular disclosure of the components of income tax expense attributable to continuing operations for each year presented including, but not limited to: current tax expense (benefit), deferred tax expense (benefit), investment tax credits, government grants, the benefits of operating loss carryforwards, tax expense that results from allocating certain tax benefits either directly to contributed capital or to reduce goodwill or other noncurrent intangible assets of an acquired entity, adjustments of a deferred tax liability or asset for enacted changes in tax laws or rates or a change in the tax status of the entity, and adjustments of the beginning-of-the-year balances of a valuation allowance because of a change in circumstances that causes a change in judgment about the realizability of the related deferred tax asset in future years. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-9 + Details
Name: | us-gaap_ScheduleOfComponentsOfIncomeTaxExpenseBenefitTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the components of net deferred tax asset or liability recognized in an entity's statement of financial position, including the following: the total of all deferred tax liabilities, the total of all deferred tax assets, the total valuation allowance recognized for deferred tax assets. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-2 + Details
Name: | us-gaap_ScheduleOfDeferredTaxAssetsAndLiabilitiesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the reconciliation using percentage or dollar amounts of the reported amount of income tax expense attributable to continuing operations for the year to the amount of income tax expense that would result from applying domestic federal statutory tax rates to pretax income from continuing operations. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 231 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482663/740-10-55-231 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12A -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12A Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12 + Details
Name: | us-gaap_ScheduleOfEffectiveIncomeTaxRateReconciliationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of income before income tax between domestic and foreign jurisdictions. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(h)(1)(Note 1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1 + Details
Name: | us-gaap_ScheduleOfIncomeBeforeIncomeTaxDomesticAndForeignTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the change in unrecognized tax benefits. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 217 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482663/740-10-55-217 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 15A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-15A + Details
Name: | us-gaap_ScheduleOfUnrecognizedTaxBenefitsRollForwardTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration