XML 66 R55.htm IDEA: XBRL DOCUMENT v3.25.3
Notes and Other Debt, Net - Schedule of Notes and Other Debt (Details) - USD ($)
$ in Millions
Sep. 30, 2025
Feb. 03, 2025
Dec. 31, 2024
Debt Instrument [Line Items]      
Total principal amount $ 9,261.5   $ 5,861.5
Unamortized premium (discount) and deferred financing costs 23.6   (77.9)
Notes and other debt, net 9,285.1   5,783.6
Senior secured revolving credit facility - variable rate, due September 24, 2027      
Debt Instrument [Line Items]      
Total principal amount 281.0   0.0
Unamortized premium (discount) and deferred financing costs (3.3)   (4.3)
Senior secured revolving credit facility - variable rate, due January 23, 2027      
Debt Instrument [Line Items]      
Total principal amount 130.0   0.0
Unamortized premium (discount) and deferred financing costs 0.0   0.0
Senior secured Windstream term loan - variable rate, due October 1, 2031 (premium is based on imputed interest rate of 9.15%)      
Debt Instrument [Line Items]      
Total principal amount 500.0   0.0
Unamortized premium (discount) and deferred financing costs $ 1.2   0.0
Effective interest rate 9.15%    
Senior secured notes - 10.50%, due February 15, 2028 (discount is based on imputed interest rate of 10.99%)      
Debt Instrument [Line Items]      
Total principal amount $ 2,275.0   2,900.0
Unamortized premium (discount) and deferred financing costs $ (23.2)   (37.5)
Issuance senior notes, stated percentage 10.50%    
Effective interest rate 10.99%    
Senior secured notes - 4.75%, due April 15, 2028 (discount is based on imputed interest rate of 5.04%)      
Debt Instrument [Line Items]      
Total principal amount $ 570.0   570.0
Unamortized premium (discount) and deferred financing costs $ (3.9)   (5.0)
Issuance senior notes, stated percentage 4.75%    
Effective interest rate 5.04%    
Senior secured notes - 8.250%, due October 1, 2031 (premium is based on imputed interest rate of 7.29%)      
Debt Instrument [Line Items]      
Total principal amount $ 2,200.0   0.0
Unamortized premium (discount) and deferred financing costs $ 102.7   0.0
Issuance senior notes, stated percentage 8.25%    
Effective interest rate 7.29%    
Senior unsecured notes - 6.50%, due February 15, 2029 (discount is based on imputed interest rate of 6.83%)      
Debt Instrument [Line Items]      
Total principal amount $ 1,110.0   1,110.0
Unamortized premium (discount) and deferred financing costs $ (11.0)   (13.1)
Issuance senior notes, stated percentage 6.50%    
Effective interest rate 6.83%    
Senior unsecured notes - 6.00% due January 15, 2030 (discount is based on imputed interest rate of 6.27%)      
Debt Instrument [Line Items]      
Total principal amount $ 700.0   700.0
Unamortized premium (discount) and deferred financing costs $ (6.9)   (8.0)
Issuance senior notes, stated percentage 6.00%    
Effective interest rate 6.27%    
Senior unsecured notes - 8.625% due June 15, 2032 (discount is based on imputed interest rate of 9.16%)      
Debt Instrument [Line Items]      
Total principal amount $ 600.0   0.0
Unamortized premium (discount) and deferred financing costs $ (16.1)   0.0
Issuance senior notes, stated percentage 8.625%    
Effective interest rate 9.16%    
Convertible senior notes - 7.50%, due December 1, 2027 (discount is based on imputed interest rate of 8.29%)      
Debt Instrument [Line Items]      
Total principal amount $ 306.5   306.5
Unamortized premium (discount) and deferred financing costs $ (4.8)   (6.3)
Issuance senior notes, stated percentage 7.50%    
Effective interest rate 8.29%    
ABS Bridge Loan Facility - variable rate, due September 1, 2025 (discount is based on imputed interest rate of 10.33%)      
Debt Instrument [Line Items]      
Total principal amount $ 0.0 $ 589.0 275.0
Unamortized premium (discount) and deferred financing costs $ 0.0   (3.7)
Effective interest rate 10.33%    
ABS Notes (Class A-2) - 5.877%, due April 1, 2030 (discount is based on imputed interest rate of 6.36%)      
Debt Instrument [Line Items]      
Total principal amount $ 426.0 426.0 0.0
Unamortized premium (discount) and deferred financing costs $ (8.0)   0.0
Issuance senior notes, stated percentage 5.877%    
Effective interest rate 6.36%    
ABS Notes (Class B) - 6.369%, due April 1, 2030 (discount is based on imputed interest rate of 6.86%)      
Debt Instrument [Line Items]      
Total principal amount $ 65.0 65.0 0.0
Unamortized premium (discount) and deferred financing costs $ (1.2)   0.0
Issuance senior notes, stated percentage 6.369%    
Effective interest rate 6.86%    
ABS Notes (Class C) - 9.018%, due April 1, 2030 (discount is based on imputed interest rate of 9.54%)      
Debt Instrument [Line Items]      
Total principal amount $ 98.0 $ 98.0 0.0
Unamortized premium (discount) and deferred financing costs $ (1.9)   $ 0.0
Issuance senior notes, stated percentage 9.018%    
Effective interest rate 9.54%