XML 21 R13.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Debt
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
Debt

Note 6—Debt

At March 31, 2024 and December 31, 2023, debt consisted of the following (in millions):

 

 

March 31,

 

 

December 31,

 

 

 

 

2024

 

 

2023

 

 

Senior secured credit facilities, weighted-average interest rate of 7.32% and 7.35%, respectively

 

$

4,675.2

 

 

$

4,755.1

 

 

5.5% senior notes due 2027

 

 

2,000.0

 

 

 

2,000.0

 

 

Unamortized original issue discount and debt issuance costs

 

 

(30.9

)

 

 

(35.1

)

 

 

 

 

6,644.3

 

 

 

6,720.0

 

 

Less: current portion of long-term debt

 

 

50.8

 

 

 

51.5

 

 

Long-term debt

 

$

6,593.5

 

 

$

6,668.5

 

 

 

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

 

 

Amount Outstanding
at March 31, 2024

 

 

Maturity

 

Scheduled Quarterly

 

 

(in millions)

 

 

Date

 

Payments Required

Senior Secured Credit Facilities

 

 

 

 

 

 

 

Term Loan B-3

 

$

994.4

 

 

April 16, 2025

 

0.25%

Term Loan B-4

 

 

938.9

 

 

April 16, 2025

 

0.25%

Term Loan B-5

 

 

1,582.0

 

 

April 16, 2025

 

0.25%

Term Loan B-6

 

 

394.0

 

 

March 22, 2029

 

0.25%

Term Loan B-7

 

 

765.9

 

 

March 22, 2029

 

0.25%

Revolving Credit Facility

 

 

 

 

December 28, 2027

 

None

Senior Notes

 

 

2,000.0

 

 

September 30, 2027

 

None

 

We intend to refinance the $3,515.3 million Term Loans B-3, B-4 and B-5, which are due April 16, 2025, in the near term. However, there can be no assurance that we will be able to obtain such financing on acceptable terms, or at all.

 

Fair Value of Debt

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

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Carrying

 

 

Fair

 

 

Carrying

 

 

Fair

 

 

 

Amount

 

 

Value

 

 

Amount

 

 

Value

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Senior secured credit facilities

 

$

4,646.9

 

 

$

4,688.4

 

 

$

4,722.7

 

 

$

4,774.4

 

5.5% senior notes due 2027

 

 

1,997.4

 

 

 

1,958.9

 

 

 

1,997.3

 

 

 

1,974.0

 

 

The above fair values, which are Level 2 liabilities, were computed based on comparable quoted market prices. The fair values of cash, accounts receivable, net, short-term borrowings, and accounts payable approximate the carrying amounts due to the short-term maturities of these instruments.