XML 112 R70.htm IDEA: XBRL DOCUMENT v3.25.2
Debt (FY) (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2025
Dec. 31, 2024
Debt Disclosure [Abstract]    
Schedule of debt

The total debt obligations are as follows (dollars in thousands):

 
Maturities
Effective
Interest
Rates
June 30,
2025
December 31,
2024
DDTL 1.0 Facility
March 2028
15%
$1,782,500
$2,012,500
DDTL 2.0 Facility
May 2029
11%
4,953,967
3,843,819
2030 Senior Notes
June 2030
10%
2,000,000
2024 Term Loan Facility
April 2025
12%
1,000,000
Revolving Credit Facility
June 2027
7%
450,000
OEM Financing Arrangements
March 2026 –
May 2028
9-10%
1,728,388
1,177,158
Magnetar Loan
January 2029
12%
256,630
Total principal of debt
 
 
11,171,485
8,033,477
Less: Unamortized discount and issuance costs
 
 
(119,984)
(107,137)
Total debt, net of unamortized discount and issuance costs
 
 
11,051,501
7,926,340
Less: Debt, current
 
 
(3,627,664)
(2,468,425)
Total debt, non-current
 
 
$7,423,837
$5,457,915

The total debt obligations are as follows (in thousands):

 
Maturities
Effective
Interest
Rates
December 31,
2023
December 31,
2024
2021 Convertible Senior Secured Notes
October 2025
17%
$55,125
$
2022 Senior Secured Notes
October 2025 – April 2026
10%
125,000
Delayed Draw Term Loan Facility 1.0
March 2028
15%
1,374,924
2,012,500
Delayed Draw Term Loan Facility 2.0
May 2029
11%
3,843,819
2024 Term Loan Facility
December 2025
12%
1,000,000
Original Equipment Manufacturer financing arrangements
February 2026 – October 2027
9% – 11%
1,177,158
Total principal of debt
 
 
1,555,049
8,033,477
Less: Unamortized discount and issuance costs
 
 
(31,795)
(107,137)
Total debt, net of unamortized discount and issuance costs
 
 
1,523,254
7,926,340
Less: Debt, current
 
 
(171,865)
(2,468,425)
Total debt, non-current
 
 
$1,351,389
$5,457,915
Schedule of maturities of long-term debt

As of June 30, 2025, the future principal payments for the Company’s total debt were as follows (in thousands):

Years Ending December 31,
Amount
Remaining portion of 2025
$986,052
2026
4,218,457
2027
2,833,142
2028
1,010,054
2029
123,780
Thereafter
2,000,000
Total
$11,171,485

As of December 31, 2024, the future principal payments for the Company’s total debt were as follows (in thousands):

Years Ending December 31,
Amount
2025
$2,483,202
2026
3,102,384
2027
1,771,071
2028
548,093
2029
128,727
Total
$8,033,477
Debt interest expense

The total interest expense for the Company’s debt obligations was as follows (in thousands):

 
Three Months Ended June 30,
Six Months Ended June 30,
 
2025
2024
2025
2024
Contractual interest expense
$250,312
$100,237
$483,084
$164,859
Amortization of debt discounts and issuance costs and accretion of redemption premiums
29,036
7,547
66,727
15,605
Less: capitalized interest
(23,186)
(40,687)
(36,278)
(72,864)
Total
$256,162
$67,097
$513,533
$107,600

For the years ended December 31, 2022, 2023, and 2024, total interest expense for the Company’s debt obligations was as follows (in thousands):

 
Year Ended
December 31,
 
2022
2023
2024
Contractual interest expense
$4,914
$30,189
$474,844
Amortization of debt discounts and issuance costs and accretion of redemption premiums
3,803
16,533
33,376
PIK interest
21,621
Less: capitalized interest
(343)
(41,376)
(159,017)
Total
$8,374
$26,967
$349,203
Lease payments for finance leases

As of June 30, 2025, the future payments under the financing obligation and finance lease due to the DCSP were as follows (in thousands):

Years Ending December 31,
Financing
obligation
Finance lease
Remaining portion of 2025
$9,835
$9,360
2026
19,658
18,720
2027
19,645
18,720
2028
19,630
18,720
2029
19,616
18,720
Thereafter
175,800
168,480
Total future payments
264,184
252,720
Less: amount representing interest
(149,548)
(130,350)
Total
114,636
122,370
Less: current portion
(2,910)
(3,682)
Long-term portion
$111,726
$118,688

As of December 31, 2024, the future contractual principal payments under the financing obligation due to the DCSP were as follows (in thousands):

Years Ending December 31,
Contractual
Principal
Payments
2025
$19,672
2026
19,658
2027
19,645
2028
19,630
2029
19,616
Thereafter
175,800
Total future payments
274,021
Less: amount representing interest
(158,081)
Total financing obligation
$115,940
Less: current portion
(2,087)
Long-term portion
$113,853