XML 93 R77.htm IDEA: XBRL DOCUMENT v3.25.0.1
Long-Term Debt and Other Borrowings - Narrative (Details) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Oct. 10, 2024
Jun. 18, 2024
Jun. 17, 2024
Apr. 09, 2024
Apr. 08, 2024
Aug. 24, 2023
Jan. 31, 2023
Apr. 28, 2022
May 22, 2020
Dec. 20, 2019
Aug. 21, 2018
Oct. 31, 2024
Aug. 31, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Mar. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Jan. 20, 2020
Debt Instrument [Line Items]                                          
Debt instrument, face amount                                   $ 13,000,000 $ 15,700,000    
Gross carrying value of debt                                   3,000,000,000.0 3,200,000,000    
Loss on debt extinguishment                                   0 19,300,000 $ 0  
Repayment of borrowings                                   200,400,000 2,405,000,000 26,700,000  
Commitment fees                                   $ 4,100,000 3,800,000 $ 2,800,000  
Revolving Credit Facility                                          
Debt Instrument [Line Items]                                          
Debt issuance costs, amount                   $ 500,000                     $ 11,100,000
2018 Credit Agreement                                          
Debt Instrument [Line Items]                                          
Debt instrument, face amount                     $ 3,500,000,000                    
2018 Credit Agreement | Secured Debt                                          
Debt Instrument [Line Items]                                          
Net leverage ratio                                   5.00      
2018 Credit Agreement | Line of Credit | Revolving Credit Facility                                          
Debt Instrument [Line Items]                                          
Debt instrument, face amount                     $ 810,000,000                    
Debt issuance costs, amount               $ 3,700,000                          
Term loan increase               80,000,000.0   $ 210,000,000.0                      
Line of credit facility, initial borrowing capacity               1,000,000,000.0                          
Borrowing capacity for letters of credit               $ 1,100,000,000                          
2018 Credit Agreement | Line of Credit | Revolving Credit Facility | Secured Overnight Financing Rate (SOFR)                                          
Debt Instrument [Line Items]                                          
Basis spread on variable rate                     0.10%                    
2018 Credit Agreement | Line of Credit | Revolving Credit Facility | Base Rate | Minimum                                          
Debt Instrument [Line Items]                                          
Basis spread on variable rate                     1.75%                    
2018 Credit Agreement | Line of Credit | Revolving Credit Facility | Base Rate | Maximum                                          
Debt Instrument [Line Items]                                          
Basis spread on variable rate                     2.75%                    
2018 Credit Agreement | Line of Credit | Letter of Credit                                          
Debt Instrument [Line Items]                                          
Borrowing capacity for letters of credit                     $ 220,000,000                    
2018 First Lien Loan, Maturing August 21, 2025 | Secured Debt                                          
Debt Instrument [Line Items]                                          
Debt instrument, face amount           $ 192,900,000 $ 1,600,000,000       2,700,000,000                    
Stated discount, amount                     13,500,000                    
Debt issuance costs, amount                     $ 20,600,000                    
Gross carrying value of debt                                   $ 0 192,900,000    
Repayments of secured debt                       $ 47,900,000 $ 50,000,000.0 $ 45,000,000.0 $ 50,000,000.0            
Debt instrument, periodic payment, principal                                   7,500,000      
Repayment of borrowings                                   200,400,000      
2018 First Lien Loan, Maturing August 21, 2025 | Secured Debt | Secured Overnight Financing Rate (SOFR)                                          
Debt Instrument [Line Items]                                          
Basis spread on variable rate 3.25%                                        
2018 First Lien Loan, Maturing January 31, 2030 Tranche-1 | Secured Debt                                          
Debt Instrument [Line Items]                                          
Debt instrument, face amount             1,000,000,000                            
Debt issuance costs, amount             15,300,000                            
Gross carrying value of debt             2,600,000,000                     $ 980,500,000 984,300,000    
Loss on debt extinguishment             16,900,000                            
Interest expense, debt, excluding amortization             8,700,000                            
Interest expense, debt, new transaction costs paid to ceditors             $ 8,200,000                            
Interest expense, debt, new transaction costs recognized directly in interest expense                                 $ 4,700,000        
Basis spread on variable rate     3.25%                                    
Effective interest rate                                   7.69%      
2018 First Lien Loan, Maturing January 31, 2030 Tranche-1 | Secured Debt | Secured Overnight Financing Rate (SOFR)                                          
Debt Instrument [Line Items]                                          
Basis spread on variable rate     0.10%                                    
2018 First Lien Loan, Maturing January 31, 2030 Tranche-2 | Secured Debt                                          
Debt Instrument [Line Items]                                          
Debt instrument, face amount           1,000,000,000                              
Debt issuance costs, amount           20,400,000                              
Gross carrying value of debt           1,600,000,000                       $ 979,700,000 980,500,000    
Loss on debt extinguishment           23,600,000                              
Interest expense, debt, excluding amortization           10,600,000                              
Interest expense, debt, new transaction costs paid to ceditors           13,000,000.0                              
Interest expense, debt, new transaction costs recognized directly in interest expense                               $ 2,500,000          
Basis spread on variable rate         4.00%                                
Effective interest rate                                   8.15%      
Senior Secured Note Due Sept 2031 | Secured Debt                                          
Debt Instrument [Line Items]                                          
Interest expense, debt, new transaction costs recognized directly in interest expense           1,500,000                              
Senior Secured Note Due Sept 2031 | Senior Secured Note                                          
Debt Instrument [Line Items]                                          
Debt instrument, face amount           400,000,000                              
Debt issuance costs, amount           7,200,000                              
Loss on debt extinguishment           1,400,000                              
Effective interest rate                                   8.80%      
Proceeds from debt, net of stated discount and debt issuance costs           392,800,000                              
Proceeds from issuance of senior long-term debt           $ 400,000,000                              
Stated interest rate           8.88%                              
Term Loan, Maturing January 2030 Tranche-2                                          
Debt Instrument [Line Items]                                          
Quarterly principal payment, percentage                                   0.25%      
Term Loan, Maturing January 2030 Tranche-2 | Secured Debt                                          
Debt Instrument [Line Items]                                          
Debt issuance costs, amount         $ 2,000,000.0                                
Basis spread on variable rate                                   3.25%      
Interest expense, debt, transaction costs paid to creditors         500,000                                
Interest expense, debt, transaction costs recognized directly in interest expense         $ 1,500,000                                
Term Loan, Maturing January 2030 Tranche-2 | Secured Debt | Secured Overnight Financing Rate (SOFR)                                          
Debt Instrument [Line Items]                                          
Basis spread on variable rate       3.75%                                  
Debt Instrument, basis spread on variable rate, minimum floor                                   0.50%      
Term Loan, Maturing January 2030 Tranche-1                                          
Debt Instrument [Line Items]                                          
Quarterly principal payment, percentage                                   0.25%      
Term Loan, Maturing January 2030 Tranche-1 | Secured Debt                                          
Debt Instrument [Line Items]                                          
Debt issuance costs, amount $ 2,000,000.0 $ 1,900,000                                      
Basis spread on variable rate                                   3.00%      
Interest expense, debt, transaction costs paid to creditors 500,000 500,000                                      
Interest expense, debt, transaction costs recognized directly in interest expense $ 1,500,000 $ 1,400,000                                      
Term Loan, Maturing January 2030 Tranche-1 | Secured Debt | Secured Overnight Financing Rate (SOFR)                                          
Debt Instrument [Line Items]                                          
Basis spread on variable rate   3.00%                                      
Debt Instrument, basis spread on variable rate, minimum floor                                   0.50%      
Senior Secured Note Due May 2028 | Senior Secured Note                                          
Debt Instrument [Line Items]                                          
Debt instrument, face amount                 $ 650,000,000                        
Debt issuance costs, amount                 11,500,000                        
Gross carrying value of debt                                   $ 645,100,000 $ 643,700,000    
Effective interest rate                                   6.75%      
Proceeds from debt, net of stated discount and debt issuance costs                 638,500,000                        
Proceeds from issuance of senior long-term debt                 $ 650,000,000                        
Stated interest rate                 6.75%                 6.75% 6.75%