XML 157 R137.htm IDEA: XBRL DOCUMENT v3.25.4
Supplementary Unrestricted Subsidiary Information (Unaudited) - Schedule of Consolidating Statement of Income (Loss) of Such Unrestricted Subsidiaries (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Revenues and sales:      
Total revenues and sales $ 2,234.5 $ 1,166.9 $ 1,149.8
Costs and expenses:      
Selling, general and administrative 351.5 105.0 100.5
Depreciation and amortization 666.6 314.9 310.5
Gain on sale of operating assets 0.0 (19.0) 0.0
Transaction related and other costs 211.8 38.7 12.6
Total costs and expenses 1,972.5 579.9 771.9
Operating income 262.0 587.0 377.9
Other income (expense), net 8.1 0.3 (18.4)
Loss on extinguishment of debt (183.0) 0.0 (31.2)
Gain on settlement of preexisting relationships 1,683.9 0.0 0.0
Interest expense, net (602.8) (511.4) (481.2)
Income tax benefit 136.5 17.5 68.5
Net income 1,304.7 93.4 (81.7)
Service revenues      
Revenues and sales:      
Total revenues and sales 2,171.7 1,148.8 1,133.0
Costs and expenses:      
Cost of services and sales (exclusive of depreciation and amortization included below) 686.6 128.6 132.2
Sales revenues      
Revenues and sales:      
Total revenues and sales 62.8 18.1 16.8
Costs and expenses:      
Cost of services and sales (exclusive of depreciation and amortization included below) 56.0 11.7 $ 12.1
Eliminations      
Revenues and sales:      
Total revenues and sales (70.1) (14.2)  
Costs and expenses:      
Selling, general and administrative (16.2) (14.2)  
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 (70.1) (14.2)  
Operating income 0.0 0.0  
Other income (expense), net 0.0 0.0  
Loss on extinguishment of debt 0.0 0.0  
Gain on settlement of preexisting relationships 0.0    
Interest expense, net 0.0 0.0  
Income (loss) 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) (53.9) 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:      
Total revenues and sales 2,234.5 1,166.9  
Costs and expenses:      
Selling, general and administrative 351.5 105.0  
Depreciation and amortization 666.6 314.9  
Gain on sale of operating assets 0.0 (19.0)  
Transaction related and other costs 211.8 38.7  
Total costs and expenses 1,972.5 579.9  
Operating income 262.0 587.0  
Other income (expense), net 8.1 0.3  
Loss on extinguishment of debt (183.0) 0.0  
Gain on settlement of preexisting relationships 1,683.9    
Interest expense, net (602.8) (511.4)  
Income (loss) before income taxes 1,168.2 75.9  
Income tax benefit 136.5 17.5  
Net income 1,304.7 93.4  
Consolidated | Service revenues      
Costs and expenses:      
Cost of services and sales (exclusive of depreciation and amortization included below) 686.6 128.6  
Consolidated | Sales revenues      
Costs and expenses:      
Cost of services and sales (exclusive of depreciation and amortization included below) 56.0 11.7  
Unrestricted Subsidiaries      
Revenues and sales:      
Total revenues and sales 152.0 71.5  
Costs and expenses:      
Selling, general and administrative 18.1 32.9  
Depreciation and amortization 25.4 17.3  
Gain on sale of operating assets 0.0 0.0  
Transaction related and other costs 0.0 0.0  
Total costs and expenses 96.5 50.2  
Operating income 55.5 21.3  
Other income (expense), net 0.0 0.0  
Loss on extinguishment of debt 0.0 0.0  
Gain on settlement of preexisting relationships 0.2    
Interest expense, net (41.7) (24.1)  
Income (loss) before income taxes 14.0 (2.8)  
Income tax benefit 0.0 0.0  
Net income 14.0 (2.8)  
Unrestricted Subsidiaries | Service revenues      
Costs and expenses:      
Cost of services and sales (exclusive of depreciation and amortization included below) 53.0 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:      
Total revenues and sales 2,152.6 1,109.6  
Costs and expenses:      
Selling, general and administrative 349.6 86.3  
Depreciation and amortization 641.2 297.6  
Gain on sale of operating assets 0.0 (19.0)  
Transaction related and other costs 211.8 38.7  
Total costs and expenses 1,946.1 543.9  
Operating income 206.5 565.7  
Other income (expense), net 8.1 0.3  
Loss on extinguishment of debt (183.0) 0.0  
Gain on settlement of preexisting relationships 1,683.7    
Interest expense, net (561.1) (487.3)  
Income (loss) before income taxes 1,154.2 78.7  
Income tax benefit 136.5 17.5  
Net income 1,290.7 96.2  
Restricted Subsidiaries | Service revenues      
Costs and expenses:      
Cost of services and sales (exclusive of depreciation and amortization included below) 687.5 128.6  
Restricted Subsidiaries | Sales revenues      
Costs and expenses:      
Cost of services and sales (exclusive of depreciation and amortization included below) $ 56.0 $ 11.7