XML 41 R25.htm IDEA: XBRL DOCUMENT
v3.25.1

Long-Term Debt (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Debt Disclosure [Abstract] |
Schedule of Long-term Debt, Net of Current Maturities, Debt Discounts and Issuance Costs | The table below presents long-term debt, net of current maturities, debt discounts, and issuance costs:
(in millions) | March 31, 2025 |  | December 31, 2024
Amended Credit Facilities: |  |  |
Amended Revolving Credit Facility due 2027 | $ | 60.0 |  |  | $ | — |
Amended Term Loan A Facility due 2027 | 474.4 |  |  | 481.3 |
Amended Term Loan B Facility due 2029 | 972.5 |  |  | 975.0 |
5.625% Notes due 2027 | 400.0 |  |  | 400.0 |
4.125% Notes due 2029 | 400.0 |  |  | 400.0 |
2.75% Convertible Notes due 2026 | 330.5 |  |  | 330.5 |
Other long-term obligations | 8.6 |  |  | 210.5 |
| 2,646.0 |  |  | 2,797.3 |
Less: Current maturities of long-term debt | (38.2) |  |  | (38.2) |
Less: Debt discounts | (3.0) |  |  | (3.1) |
Less: Debt issuance costs | (21.3) |  |  | (23.5) |
| $ | 2,583.5 |  |  | $ | 2,732.5 |
Schedule of Maturities of Long-term Debt | The following is a schedule of future minimum repayments of long-term debt as of March 31, 2025 (in millions):
Years ending December 31: |
2025 (excluding the three months ended March 31, 2025) | $ | 28.2 |
2026 | 368.7 |
2027 | 897.0 |
2028 | 10.8 |
2029 | 1,335.8 |
Thereafter | 5.5 |
Total minimum payments | $ | 2,646.0 |
Schedule Convertible Notes | The Convertible Notes consisted of the following components:
(in millions) | March 31, 2025 |  | December 31, 2024
Liability: |  |  |
Principal | $ | 330.5 |  |  | $ | 330.5 |
Unamortized debt issuance costs | (2.2) |  |  | (2.6) |
Net carrying amount | $ | 328.3 |  |  | $ | 327.9 |
Schedule of Interest Expense, Net | The table below presents interest expense, net:
|  |  | For the three months ended March 31,
(in millions) |  |  |  |  | 2025 |  | 2024
Interest expense |  |  |  |  | $ | 120.3 |  |  | $ | 120.6 |
Capitalized interest |  |  |  |  | (9.5) |  |  | (1.5) |
Interest expense, net |  |  |  |  | $ | 110.8 |  |  | $ | 119.1 |
The table below presents interest expense related to the Convertible Notes:
|  |  | For the three months ended March 31,
(in millions) |  |  |  |  | 2025 |  | 2024
Coupon interest |  |  |  |  | $ | 2.3 |  |  | $ | 2.3 |
Amortization of debt issuance costs |  |  |  |  | 0.4 |  |  | 0.4 |
Convertible Notes interest expense |  |  |  |  | $ | 2.7 |  |  | $ | 2.7 |

X
- Definition Tabular disclosure of convertible debt instrument. Includes, but is not limited to, principal amount and amortized premium or discount. + References No definition available. + Details
Name: | us-gaap_ConvertibleDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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 interest income and expense, including, but not limited to, interest income and expense from investments, loans, and securities. + References No definition available. + Details
Name: | us-gaap_InterestIncomeAndInterestExpenseDisclosureTableTextBlock
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/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 3: 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 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/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 6: 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 7: 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 8: 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 9: 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 10: 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 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