XML 156 R136.htm IDEA: XBRL DOCUMENT v3.25.4
Supplementary Unrestricted Subsidiary Information (Unaudited) - Schedule of Consolidated Balance Sheet of Such Unrestricted Subsidiaries (Details) - USD ($)
$ in Millions
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Current assets:        
Cash and cash equivalents $ 53.5 $ 155.6    
Restricted cash 80.6 28.2    
Accounts receivable, net 359.0 51.5    
Inventories 44.0 0.0    
Prepaid expenses 137.6 16.2    
Other current assets 156.3 18.1    
Total current assets 831.0 269.6    
Goodwill 1,158.3 157.4    
Intangible assets, net 1,293.3 275.4    
Property, plant and equipment, net 8,141.9 4,209.7    
Operating lease right-of-use assets, net 516.6 126.8    
Deferred income tax assets, net 0.0 128.0    
Other assets 95.6 115.2    
Total assets 12,036.7 5,282.1    
Current liabilities:        
Current portion of notes and other debt 10.0 0.0    
Accounts payable 171.5 13.6    
Deferred revenue 239.8 84.5    
Current portion of operating lease obligations 122.6 12.7    
Accrued interest 138.8 143.9    
Other current liabilities 389.4 118.9    
Total current liabilities 1,123.9 380.7    
Notes and other debt, net 9,529.4 5,783.6    
Noncurrent operating lease obligations 483.1 80.5    
Noncurrent deferred revenue 368.7 1,316.5    
Deferred income tax assets, net 17.7 0.0    
Total liabilities 11,656.3 7,734.0    
Shareholders' (deficit) equity:        
Total shareholders' (deficit) equity 380.4 (2,451.9) $ (2,484.1) $ (2,271.2)
Total liabilities and shareholders' equity 12,036.7 5,282.1    
Eliminations        
Current assets:        
Cash and cash equivalents 0.0 0.0    
Restricted cash 0.0 0.0    
Accounts receivable, net (53.6) (3.9)    
Inventories 0.0      
Prepaid expenses 0.0 0.0    
Other current assets 0.0 0.0    
Total current assets (53.6) (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 (31.0) (170.5)    
Total assets (84.6) (174.4)    
Current liabilities:        
Current portion of notes and other debt 0.0      
Accounts payable (53.6) (3.9)    
Deferred revenue (1.1) 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 (54.7) (3.9)    
Notes and other debt, net (21.3) 0.0    
Noncurrent operating lease obligations 0.0 0.0    
Noncurrent deferred revenue (8.6) 0.0    
Deferred income tax assets, net 0.0      
Other liabilities 0.0 0.0    
Total liabilities (84.6) (3.9)    
Shareholders' (deficit) equity:        
Total shareholders' (deficit) equity 0.0 (170.5)    
Total liabilities and shareholders' equity (84.6) (174.4)    
Consolidated        
Current assets:        
Cash and cash equivalents 53.5 155.6    
Restricted cash 80.6 28.2    
Accounts receivable, net 359.0 51.5    
Inventories 44.0      
Prepaid expenses 137.6 16.2    
Other current assets 156.3 18.1    
Total current assets 831.0 269.6    
Goodwill 1,158.3 157.4    
Intangible assets, net 1,293.3 275.4    
Property, plant and equipment, net 8,141.9 4,209.7    
Operating lease right-of-use assets, net 516.6 126.8    
Deferred income tax assets, net   128.0    
Other assets 95.6 115.2    
Total assets 12,036.7 5,282.1    
Current liabilities:        
Current portion of notes and other debt 10.0      
Accounts payable 171.5 13.6    
Deferred revenue 239.8 84.5    
Current portion of operating lease obligations 122.6 12.7    
Accrued taxes 51.8 7.1    
Accrued interest 138.8 143.9    
Other current liabilities 389.4 118.9    
Total current liabilities 1,123.9 380.7    
Notes and other debt, net 9,529.4 5,783.6    
Noncurrent operating lease obligations 360.5 67.8    
Noncurrent deferred revenue 368.7 1,316.5    
Deferred income tax assets, net 17.7      
Other liabilities 256.1 185.4    
Total liabilities 11,656.3 7,734.0    
Shareholders' (deficit) equity:        
Total shareholders' (deficit) equity 380.4 (2,451.9)    
Total liabilities and shareholders' equity 12,036.7 5,282.1    
Unrestricted Subsidiaries        
Current assets:        
Cash and cash equivalents 5.4 1.7    
Restricted cash 75.2 28.1    
Accounts receivable, net 18.0 9.0    
Inventories 0.0      
Prepaid expenses 0.0 0.0    
Other current assets 0.0 0.1    
Total current assets 98.6 38.9    
Goodwill 0.0 0.0    
Intangible assets, net 0.0 0.0    
Property, plant and equipment, net 614.4 446.5    
Operating lease right-of-use assets, net 0.0 0.0    
Deferred income tax assets, net   0.0    
Other assets 23.4 0.8    
Total assets 736.4 486.2    
Current liabilities:        
Current portion of notes and other debt 0.0      
Accounts payable 47.7 3.2    
Deferred revenue 7.4 4.6    
Current portion of operating lease obligations 0.0 0.0    
Accrued taxes 0.5 0.2    
Accrued interest 10.3 0.9    
Other current liabilities 0.0 0.0    
Total current liabilities 65.9 8.9    
Notes and other debt, net 822.1 271.3    
Noncurrent operating lease obligations 0.0 0.0    
Noncurrent deferred revenue 62.5 38.8    
Deferred income tax assets, net 0.0      
Other liabilities 0.0 0.0    
Total liabilities 950.5 319.0    
Shareholders' (deficit) equity:        
Total shareholders' (deficit) equity (214.1) 167.2    
Total liabilities and shareholders' equity 736.4 486.2    
Restricted Subsidiaries        
Current assets:        
Cash and cash equivalents 48.1 153.9    
Restricted cash 5.4 0.1    
Accounts receivable, net 394.6 46.4    
Inventories 44.0      
Prepaid expenses 137.6 16.2    
Other current assets 156.3 18.0    
Total current assets 786.0 234.6    
Goodwill 1,158.3 157.4    
Intangible assets, net 1,293.3 275.4    
Property, plant and equipment, net 7,527.5 3,763.2    
Operating lease right-of-use assets, net 516.6 126.8    
Deferred income tax assets, net   128.0    
Other assets 103.2 284.9    
Total assets 11,384.9 4,970.3    
Current liabilities:        
Current portion of notes and other debt 10.0      
Accounts payable 177.4 14.3    
Deferred revenue 233.5 79.9    
Current portion of operating lease obligations 122.6 12.7    
Accrued taxes 51.3 6.9    
Accrued interest 128.5 143.0    
Other current liabilities 389.4 118.9    
Total current liabilities 1,112.7 375.7    
Notes and other debt, net 8,728.6 5,512.3    
Noncurrent operating lease obligations 360.5 67.8    
Noncurrent deferred revenue 314.8 1,277.7    
Deferred income tax assets, net 17.7      
Other liabilities 256.1 185.4    
Total liabilities 10,790.4 7,418.9    
Shareholders' (deficit) equity:        
Total shareholders' (deficit) equity 594.5 (2,448.6)    
Total liabilities and shareholders' equity $ 11,384.9 $ 4,970.3