XML 69 R58.htm IDEA: XBRL DOCUMENT v3.25.3
Unrestricted Subsidiaries - Income Statement Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Schedule of Equity Method Investments        
Sales $ 1,078.0 $ 1,100.4 $ 3,098.5 $ 3,239.9
Cost of sales 704.3 1,095.5 2,849.8 3,092.7
Gross profit (loss) 373.7 4.9 248.7 147.2
Operating costs and expenses:        
General and administrative 31.4 40.2 84.6 101.0
Other operating expense 2.1 6.9 11.3 17.1
Operating income (loss) 322.9 (57.1) 173.2 (14.6)
Other income (expense):        
Interest expense (53.6) (57.7) (165.0) (175.3)
Gain (loss) on derivative instruments (1.5) 15.2 (4.4) 9.6
Debt extinguishment costs 0.5   (47.2) (0.3)
Other income 3.7 (0.3) 6.1 0.7
Total other expense (50.9) (42.8) (210.5) (165.3)
Net income (loss) before income taxes 272.0 (99.9) (37.3) (179.9)
Income tax benefit (expenses) (41.4) 0.7 (40.8) 1.4
Net income (loss) 313.4 (100.6) 3.5 (181.3)
Unrestricted Subsidiaries        
Schedule of Equity Method Investments        
Sales 204.3 177.7 578.8 510.9
Cost of sales 245.8 180.9 672.2 544.3
Gross profit (loss) (41.5) (3.2) (93.4) (33.4)
Operating costs and expenses:        
General and administrative 2.2 6.9 20.7 20.3
Other operating expense 1.7 4.0 3.6 6.8
Operating income (loss) (45.4) (14.1) (117.7) (60.5)
Other income (expense):        
Interest expense (18.8) (25.9) (61.7) (72.4)
Gain (loss) on derivative instruments   (1.6) (5.6) 4.3
Debt extinguishment costs 0.1   (47.5)  
Other income 1.6 0.1 4.3 0.6
Total other expense (17.1) (27.4) (110.5) (67.5)
Net income (loss) before income taxes (62.5) (41.5) (228.2) (128.0)
Income tax benefit (expenses) (40.1)   (40.1)  
Net income (loss) $ (22.4) $ (41.5) $ (188.1) $ (128.0)