XML 100 R89.htm IDEA: XBRL DOCUMENT v3.25.3
Supplementary Unrestricted Subsidiary Information - Schedule of Consolidated Balance Sheet of Such Unrestricted Subsidiaries (Details) - USD ($)
$ in Millions
Sep. 30, 2025
Jun. 30, 2025
Dec. 31, 2024
Sep. 30, 2024
Jun. 30, 2024
Dec. 31, 2023
Current assets:            
Cash and cash equivalents $ 158.0   $ 155.6      
Restricted cash 73.9   28.2      
Accounts receivable, net 345.3   51.5      
Prepaid expenses 104.0   16.2      
Other current assets 193.0   18.1      
Total current assets 874.2   269.6      
Goodwill 1,164.3   157.4      
Intangible assets, net 1,352.4   275.4      
Property, plant and equipment, net 8,059.4   4,209.7      
Operating lease right-of-use assets, net 541.4   126.8      
Deferred income tax assets, net 0.0   128.0      
Other assets 87.5   115.2      
Total assets 12,079.2   5,282.1      
Current liabilities:            
Accounts payable 161.9   13.6      
Deferred revenue 185.2   84.5      
Current portion of operating lease obligations 124.3   12.7      
Accrued interest 161.5   143.9      
Other current liabilities 371.1   118.9      
Total current liabilities 1,070.3   380.7      
Notes and other debt, net 9,285.1   5,783.6      
Noncurrent operating lease obligations 381.3   67.8      
Noncurrent deferred revenue 379.4   1,316.5      
Deferred income tax assets, net 13.7   0.0      
Total liabilities 11,398.4   7,734.0      
Shareholders' (deficit) equity:            
Total shareholders' equity (deficit) 680.8 $ (2,444.1) (2,451.9) $ (2,476.3) $ (2,492.4) $ (2,484.1)
Total liabilities and shareholders' equity (deficit) 12,079.2   5,282.1      
Eliminations            
Current assets:            
Cash and cash equivalents 0.0   0.0      
Restricted cash 0.0   0.0      
Accounts receivable, net (38.6)   (3.9)      
Prepaid expenses 0.0   0.0      
Other current assets 0.0   0.0      
Total current assets (38.6)   (3.9)      
Goodwill 0.0   0.0      
Intangible assets, net 0.0   0.0      
Property, plant and equipment, net 0.0   0.0      
Operating lease right-of-use assets, net 0.0   0.0      
Deferred income tax assets, net     0.0      
Other assets (31.3)   (170.5)      
Total assets (69.9)   (174.4)      
Current liabilities:            
Accounts payable (38.6)   (3.9)      
Deferred revenue 0.0   0.0      
Current portion of operating lease obligations 0.0   0.0      
Accrued taxes 0.0   0.0      
Accrued interest 0.0   0.0      
Other current liabilities 0.0   0.0      
Total current liabilities (38.6)   (3.9)      
Notes and other debt, net (21.3)   0.0      
Noncurrent operating lease obligations 0.0   0.0      
Noncurrent deferred revenue (10.0)   0.0      
Deferred income tax assets, net 0.0          
Other liabilities 0.0   0.0      
Total liabilities (69.9)   (3.9)      
Shareholders' (deficit) equity:            
Total shareholders' equity (deficit) 0.0   (170.5)      
Total liabilities and shareholders' equity (deficit) (69.9)   (174.4)      
Consolidated            
Current assets:            
Cash and cash equivalents 158.0   155.6      
Restricted cash 73.9   28.2      
Accounts receivable, net 345.3   51.5      
Prepaid expenses 104.0   16.2      
Other current assets 193.0   18.1      
Total current assets 874.2   269.6      
Goodwill 1,164.3   157.4      
Intangible assets, net 1,352.4   275.4      
Property, plant and equipment, net 8,059.4   4,209.7      
Operating lease right-of-use assets, net 541.4   126.8      
Deferred income tax assets, net     128.0      
Other assets 87.5   115.2      
Total assets 12,079.2   5,282.1      
Current liabilities:            
Accounts payable 161.9   13.6      
Deferred revenue 185.2   84.5      
Current portion of operating lease obligations 124.3   12.7      
Accrued taxes 66.3   7.1      
Accrued interest 161.5   143.9      
Other current liabilities 371.1   118.9      
Total current liabilities 1,070.3   380.7      
Notes and other debt, net 9,285.1   5,783.6      
Noncurrent operating lease obligations 381.3   67.8      
Noncurrent deferred revenue 379.4   1,316.5      
Deferred income tax assets, net 13.7          
Other liabilities 268.6   185.4      
Total liabilities 11,398.4   7,734.0      
Shareholders' (deficit) equity:            
Total shareholders' equity (deficit) 680.8   (2,451.9)      
Total liabilities and shareholders' equity (deficit) 12,079.2   5,282.1      
Unrestricted Subsidiaries            
Current assets:            
Cash and cash equivalents 1.9   1.7      
Restricted cash 68.5   28.1      
Accounts receivable, net 11.2   9.0      
Prepaid expenses 0.0   0.0      
Other current assets 0.0   0.1      
Total current assets 81.6   38.9      
Goodwill 0.0   0.0      
Intangible assets, net 0.0   0.0      
Property, plant and equipment, net 448.7   446.5      
Operating lease right-of-use assets, net 0.0   0.0      
Deferred income tax assets, net     0.0      
Other assets 23.2   0.8      
Total assets 553.5   486.2      
Current liabilities:            
Accounts payable 34.0   3.2      
Deferred revenue 6.0   4.6      
Current portion of operating lease obligations 0.0   0.0      
Accrued taxes 2.4   0.2      
Accrued interest 7.6   0.9      
Other current liabilities 0.0   0.0      
Total current liabilities 50.0   8.9      
Notes and other debt, net 577.9   271.3      
Noncurrent operating lease obligations 0.0   0.0      
Noncurrent deferred revenue 51.5   38.9      
Deferred income tax assets, net 0.0          
Other liabilities 0.0   0.0      
Total liabilities 679.4   319.1      
Shareholders' (deficit) equity:            
Total shareholders' equity (deficit) (125.9)   167.2      
Total liabilities and shareholders' equity (deficit) 553.5   486.3      
Restricted Subsidiaries            
Current assets:            
Cash and cash equivalents 156.1   153.9      
Restricted cash 5.4   0.1      
Accounts receivable, net 372.7   46.4      
Prepaid expenses 104.0   16.2      
Other current assets 193.0   18.0      
Total current assets 831.2   234.6      
Goodwill 1,164.3   157.4      
Intangible assets, net 1,352.4   275.4      
Property, plant and equipment, net 7,610.7   3,763.2      
Operating lease right-of-use assets, net 541.4   126.8      
Deferred income tax assets, net     128.0      
Other assets 95.6   284.9      
Total assets 11,595.6   4,970.3      
Current liabilities:            
Accounts payable 166.5   14.3      
Deferred revenue 179.2   79.9      
Current portion of operating lease obligations 124.3   12.7      
Accrued taxes 63.9   6.9      
Accrued interest 153.9   143.0      
Other current liabilities 371.1   118.9      
Total current liabilities 1,058.9   375.7      
Notes and other debt, net 8,728.5   5,512.3      
Noncurrent operating lease obligations 381.3   67.8      
Noncurrent deferred revenue 337.9   1,277.6      
Deferred income tax assets, net 13.7          
Other liabilities 268.6   185.4      
Total liabilities 10,788.9   7,418.8      
Shareholders' (deficit) equity:            
Total shareholders' equity (deficit) 806.7   (2,448.6)      
Total liabilities and shareholders' equity (deficit) $ 11,595.6   $ 4,970.2