XML 45 R29.htm IDEA: XBRL DOCUMENT v3.25.3
Basis Of Presentation Financial Instruments - Fair Value Indebtedness Table (Details) - USD ($)
$ in Millions
Sep. 30, 2025
Dec. 31, 2024
Long-term debt principal amount $ 2,599  
Secured Debt | 9.75% Senior Secured Second Lien Notes    
Long-term debt principal amount 500 [1] $ 0
Long-term debt fair value [2] 544 0
Secured Debt | 7.00% Senior Secured Second Lien Notes    
Long-term debt principal amount 640 640
Long-term debt fair value [2] 650 564
Senior Notes | 5.75% Senior Notes    
Long-term debt principal amount 559 558
Long-term debt fair value [2] 535 442
Senior Notes | 5.25% Senior Notes    
Long-term debt principal amount 449 449
Long-term debt fair value [2] 421 337
Convertible Debt | 0.25% Exchangeable Senior Notes    
Long-term debt principal amount 36 [1] 403
Long-term debt fair value [2] 36 359
Line of Credit | Revolving Credit Facility    
Line of credit facility outstanding 415 [3],[4],[5] 490
Line of credit facility fair value [2] $ 415 $ 490
[1] See below under the header "Issuance of 9.75% Senior Secured Second Lien Notes due 2030 and Partial Repurchases of Exchangeable Senior Notes" for additional information related to the debt transactions during the second and third quarters of 2025.
[2] The fair value of the Company's indebtedness is categorized as Level II.
[3] The maturity date of the Revolving Credit Facility is July 27, 2027; however, it may spring forward to March 16, 2026 if the Exchangeable Senior Notes have not been extended, refinanced or replaced to have a maturity date after October 26, 2027 (or are not otherwise discharged, defeased or repaid by March 16, 2026).
[4] The interest rate with respect to revolving loans under the Revolving Credit Facility at September 30, 2025 is based on, at the Company's option, Term Secured Overnight Financing Rate ("SOFR") plus a 10 basis point credit spread adjustment or JP Morgan Chase Bank, N.A.'s prime rate ("ABR") plus (in each case) an additional margin subject to adjustment based on the then current senior secured leverage ratio. Based on the previous quarter's senior secured leverage ratio, the SOFR margin was 1.75% and the ABR margin was 0.75% for the three months ended September 30, 2025.
[5] As of September 30, 2025, the Company had $1,100 million of borrowing capacity under its Revolving Credit Facility. As of September 30, 2025, there were $415 million of outstanding borrowings under the Revolving Credit Facility and $30 million of outstanding undrawn letters of credit. The Merger Agreement includes customary covenants, including the following limits on outstanding borrowings under the Revolving Credit Facility: (i) $800 million from September 22, 2025 to May 31, 2026; (ii) $700 million from June 1, 2026 to December 31, 2026; (iii) $800 million from January 1, 2027 to March 31, 2027, and (iv) $700 million from April 1, 2027 to December 31, 2027. Under the Merger Agreement, Compass may consent to increases to these limits, and such consent shall not be unreasonably withheld, delayed, or conditioned. On November 3, 2025, the Company had $425 million of outstanding borrowings under the Revolving Credit Facility and $30 million of outstanding undrawn letters of credit.