XML 101 R90.htm IDEA: XBRL DOCUMENT v3.25.3
Supplementary Unrestricted Subsidiary Information - Schedule of Consolidating Statement of Income (Loss) of Such Unrestricted Subsidiaries (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Revenues and sales:        
Revenues $ 722.6 $ 292.2 $ 1,317.3 $ 873.6
Costs and expenses:        
Selling, general and administrative 121.2 26.7 177.4 80.5
Depreciation and amortization 202.3 79.3 361.7 234.9
Gain on sale of operating assets 0.0 0.0 0.0 (19.0)
Transaction related and other costs 157.7 14.4 179.0 31.1
Total costs and expenses 765.2 154.9 1,069.2 434.2
Operating income (42.6) 137.3 248.1 439.4
Other expense, net (0.2) 0.0 (1.3) 0.3
Gain on settlement of preexisting relationships 1,685.4 0.0 1,685.4 0.0
Interest expense, net (168.2) (131.0) (467.0) (381.7)
Income before income taxes 1,474.4 6.3 1,465.2 58.0
Income tax benefit 134.5 5.9 145.2 13.8
Net income 1,608.9 12.2 1,610.4 71.8
Service revenues        
Revenues and sales:        
Revenues 695.3 287.5 1,282.0 861.1
Costs and expenses:        
Cost of services and sales (exclusive of depreciation and amortization included below) 261.4 32.8 323.7 98.5
Sales revenues        
Revenues and sales:        
Revenues 27.3 4.7 35.3 12.5
Costs and expenses:        
Cost of services and sales (exclusive of depreciation and amortization included below) $ 22.6 $ 1.7 27.4 8.2
Eliminations        
Revenues and sales:        
Revenues     (47.5) (10.0)
Costs and expenses:        
Selling, general and administrative     (8.3) (10.0)
Depreciation and amortization     0.0 0.0
Gain on sale of operating assets     0.0 0.0
Transaction related and other costs     0.0 0.0
Total costs and expenses     (47.5) (10.0)
Operating income     0.0 0.0
Other expense, net     0.0 0.0
Gain on settlement of preexisting relationships     0.0  
Interest expense, net     0.0 0.0
Income before income taxes     0.0 0.0
Income tax benefit     0.0 0.0
Net income     0.0 0.0
Eliminations | Service revenues        
Costs and expenses:        
Cost of services and sales (exclusive of depreciation and amortization included below)     (39.2) 0.0
Eliminations | Sales revenues        
Costs and expenses:        
Cost of services and sales (exclusive of depreciation and amortization included below)     0.0 0.0
Consolidated        
Revenues and sales:        
Revenues     1,317.3 873.6
Costs and expenses:        
Selling, general and administrative     177.4 80.5
Depreciation and amortization     361.7 234.9
Gain on sale of operating assets     0.0 (19.0)
Transaction related and other costs     179.0 31.1
Total costs and expenses     1,069.2 434.2
Operating income     248.1 439.4
Other expense, net     (1.3) 0.3
Gain on settlement of preexisting relationships     1,685.4  
Interest expense, net     (467.0) (381.7)
Income before income taxes     1,465.2 58.0
Income tax benefit     145.2 13.8
Net income     1,610.4 71.8
Consolidated | Service revenues        
Costs and expenses:        
Cost of services and sales (exclusive of depreciation and amortization included below)     323.7 98.5
Consolidated | Sales revenues        
Costs and expenses:        
Cost of services and sales (exclusive of depreciation and amortization included below)     27.4 8.2
Unrestricted Subsidiaries        
Revenues and sales:        
Revenues     104.3 46.8
Costs and expenses:        
Selling, general and administrative     9.8 23.6
Depreciation and amortization     17.5 12.1
Gain on sale of operating assets     0.0 0.0
Transaction related and other costs     0.0 0.0
Total costs and expenses     65.8 35.7
Operating income     38.5 11.1
Other expense, net     0.0 0.0
Gain on settlement of preexisting relationships     0.2  
Interest expense, net     (32.6) (17.0)
Income before income taxes     6.1 (5.9)
Income tax benefit     0.0 0.0
Net income     6.1 (5.9)
Unrestricted Subsidiaries | Service revenues        
Costs and expenses:        
Cost of services and sales (exclusive of depreciation and amortization included below)     38.5 0.0
Unrestricted Subsidiaries | Sales revenues        
Costs and expenses:        
Cost of services and sales (exclusive of depreciation and amortization included below)     0.0 0.0
Restricted Subsidiaries        
Revenues and sales:        
Revenues     1,260.5 836.8
Costs and expenses:        
Selling, general and administrative     175.9 66.9
Depreciation and amortization     344.2 222.8
Gain on sale of operating assets     0.0 (19.0)
Transaction related and other costs     179.0 31.1
Total costs and expenses     1,050.9 408.5
Operating income     209.6 428.3
Other expense, net     (1.3) 0.3
Gain on settlement of preexisting relationships     1,685.2  
Interest expense, net     (434.4) (364.7)
Income before income taxes     1,459.1 63.9
Income tax benefit     145.2 13.8
Net income     1,604.3 77.7
Restricted Subsidiaries | Service revenues        
Costs and expenses:        
Cost of services and sales (exclusive of depreciation and amortization included below)     324.4 98.5
Restricted Subsidiaries | Sales revenues        
Costs and expenses:        
Cost of services and sales (exclusive of depreciation and amortization included below)     $ 27.4 $ 8.2