XML 41 R28.htm IDEA: XBRL DOCUMENT v3.23.1
Debt (Tables)
3 Months Ended
Mar. 31, 2023
Debt Disclosure [Abstract]  
Component of Debt

At March 31, 2023 and December 31, 2022, debt consisted of the following (in millions):

 

 

March 31,

 

 

December 31,

 

 

 

 

2023

 

 

2022

 

 

Senior secured credit facilities, weighted-average interest rate of 6.74% and 6.27%, respectively

 

$

5,009.7

 

 

$

5,129.1

 

 

5.5% senior notes due 2027

 

 

2,000.0

 

 

 

2,000.0

 

 

Senior secured credit facilities revolving portion, weighted-average interest rate of 6.11%

 

 

75.0

 

 

 

 

 

Other indebtedness

 

 

0.6

 

 

 

0.8

 

 

Unamortized original issue discount and debt issuance costs

 

 

(46.3

)

 

 

(50.3

)

 

 

 

 

7,039.0

 

 

 

7,079.6

 

 

Less: current portion of long-term debt

 

 

129.4

 

 

 

55.7

 

 

Long-term debt

 

$

6,909.6

 

 

$

7,023.9

 

 

 

Schedule of Senior Secured Credit Facilities and Senior Notes [Table Text Block]

The table below provides a summary of the key terms of our Senior Secured Credit Facilities and Senior Notes:

 

 

Amount Outstanding
at March 31, 2023

 

 

Maturity

 

Scheduled Quarterly

 

 

(in millions)

 

 

Date

 

Payments Required

Senior Secured Credit Facilities

 

 

 

 

 

 

 

Term Loan B-3

 

$

1,093.0

 

 

April 16, 2025

 

0.25%

Term Loan B-4

 

 

969.3

 

 

April 16, 2025

 

0.25%

Term Loan B-5

 

 

1,645.6

 

 

April 16, 2025

 

0.25%

Term Loan B-6

 

 

519.3

 

 

March 22, 2029

 

0.25%

Term Loan B-7

 

 

782.5

 

 

March 22, 2029

 

0.25%

Revolving Credit Facility

 

 

75.0

 

 

December 28, 2027

 

None

Senior Notes

 

 

2,000.0

 

 

September 30, 2027

 

None

Schedule of Carrying Amounts and Fair Values of Financial Instruments

The carrying amounts and fair values of financial instruments are as follows (in millions):

 

 

March 31, 2023

 

 

December 31, 2022

 

 

 

Carrying

 

 

Fair

 

 

Carrying

 

 

Fair

 

 

 

Amount

 

 

Value

 

 

Amount

 

 

Value

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Senior secured credit facilities

 

$

4,966.6

 

 

$

5,006.4

 

 

$

5,082.2

 

 

$

5,069.0

 

5.5% senior notes due 2027

 

 

1,996.8

 

 

 

1,945.1

 

 

 

1,996.6

 

 

 

1,880.9

 

Senior secured credit facilities, revolving portion

 

 

75.0

 

 

 

74.2

 

 

 

 

 

 

 

Other indebtedness

 

 

0.6

 

 

 

0.6

 

 

 

0.8

 

 

 

0.8