XML 49 R33.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Long-Term Debt (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Debt Disclosure [Abstract] |
Schedule of Long-Term Debt | A summary of long-term debt follows (in millions):
|  | December 31,
|  | 2024 |  | 2023
Senior secured term loan (1) |  | $ | 1,388.1 |  |  | $ | 1,398.4 |
Senior secured revolving credit facility |  | 192.0 |  |  | — |
6.750% senior unsecured notes due 2025 |  | — |  |  | 185.0 |
10.000% senior unsecured notes due 2027 |  | — |  |  | 320.0 |
7.250% senior unsecured notes due 2032 |  | 800.0 |  |  | — |
Notes payable and other secured loans |  | 224.4 |  |  | 205.2 |
Finance lease obligations |  | 798.7 |  |  | 693.6 |
Less: unamortized debt issuance costs and discounts |  | (32.9) |  |  | (27.1) |
Total debt |  | 3,370.3 |  |  | 2,775.1 |
Less: current maturities |  | 101.4 |  |  | 73.3 |
Total long-term debt |  | $ | 3,268.9 |  |  | $ | 2,701.8 |
(1)Includes unamortized fair value discount of $1.4 million and $1.6 million as of December 31, 2024 and 2023, respectively.
Schedule of Maturities of Long-Term Debt | A summary of maturities for the Company's long-term debt, excluding unamortized debt issuance costs and the unamortized fair value discount discussed above, for the next five years and thereafter as of December 31, 2024 follows (in millions):
2025 |  | $ | 101.4 |
2026 |  | 81.2 |
2027 |  | 73.7 |
2028 |  | 260.0 |
2029 |  | 58.7 |
Thereafter |  | 2,829.6 |
Total |  | $ | 3,404.6 |

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 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 -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