XML 74 R54.htm IDEA: XBRL DOCUMENT v3.25.4
Supplementary Unrestricted Subsidiary Information (Unaudited) (Tables)
12 Months Ended
Dec. 31, 2025
Condensed Financial Information Disclosure [Abstract]  
Schedule of Consolidated Balance Sheet Information Reflecting the Elimination of the Accounts of Unrestricted Subsidiaries
Below are the unaudited consolidated balance sheets as of December 31, 2025 and 2024, and the unaudited consolidated statements of income (loss) for the year ended December 31, 2025 and 2024 respectively, of such unrestricted subsidiaries:

As of December 31, 2025
(Millions)Unrestricted
Subsidiaries
Restricted
Subsidiaries
EliminationsConsolidated
Assets:
Current assets:
Cash and cash equivalents$5.4 $48.1 $— $53.5 
Restricted cash75.2 5.4 — 80.6 
Accounts receivable, net18.0 394.6 (53.6)359.0 
Inventories— 44.0 — 44.0 
Prepaid expenses— 137.6 — 137.6 
Other current assets— 156.3 — 156.3 
Total current assets98.6 786.0 (53.6)831.0 
Goodwill— 1,158.3 — 1,158.3 
Intangible assets, net— 1,293.3 — 1,293.3 
Property, plant and equipment, net614.4 7,527.5 — 8,141.9 
Operating lease right-of-use assets, net— 516.6 — 516.6 
Other assets23.4 103.2 (31.0)95.6 
Total assets$736.4 $11,384.9 $(84.6)$12,036.7 
Liabilities and shareholders' equity (deficit):
Current liabilities:
Current portion of long-term debt$— $10.0 $— $10.0 
Accounts payable47.7 177.4 (53.6)171.5 
Deferred revenue7.4 233.5 (1.1)239.8 
Current portion of operating lease obligations— 122.6 — 122.6 
Accrued taxes0.5 51.3 — 51.8 
Accrued interest10.3 128.5 — 138.8 
Other current liabilities— 389.4 — 389.4 
Total current liabilities65.9 1,112.7 (54.7)1,123.9 
Notes and other debt, net822.1 8,728.6 (21.3)9,529.4 
Noncurrent operating lease obligations— 360.5 — 360.5 
Noncurrent deferred revenue62.5 314.8 (8.6)368.7 
Deferred income tax assets, net— 17.7 — 17.7 
Other liabilities— 256.1 — 256.1 
Total liabilities950.5 10,790.4 (84.6)11,656.3 
Shareholders' (deficit) equity:
Total shareholders' (deficit) equity(214.1)594.5 — 380.4 
Total liabilities and shareholders' equity (deficit)$736.4 $11,384.9 $(84.6)$12,036.7 
As of December 31, 2024
(Millions)Unrestricted
Subsidiaries
Restricted
Subsidiaries
EliminationsConsolidated
Assets:
Current assets:
Cash and cash equivalents$1.7 $153.9 $— $155.6 
Restricted cash28.1 0.1 — 28.2 
Accounts receivable, net9.0 46.4 (3.9)51.5 
Prepaid expenses— 16.2 — 16.2 
Other current assets0.1 18.0 — 18.1 
Total current assets38.9 234.6 (3.9)269.6 
Goodwill— 157.4 — 157.4 
Intangible assets, net— 275.4 — 275.4 
Property, plant and equipment, net446.5 3,763.2 — 4,209.7 
Operating lease right-of-use assets, net— 126.8 — 126.8 
Deferred income tax assets, net— 128.0 — 128.0 
Other assets0.8 284.9 (170.5)115.2 
Total assets$486.2 $4,970.3 $(174.4)$5,282.1 
Liabilities and shareholders' equity (deficit):
Current liabilities:
Accounts payable$3.2 $14.3 $(3.9)$13.6 
Deferred revenue4.6 79.9 — 84.5 
Current portion of operating lease obligations— 12.7 — 12.7 
Accrued taxes0.2 6.9 — 7.1 
Accrued interest0.9 143.0 — 143.9 
Other current liabilities— 118.9 — 118.9 
Total current liabilities8.9 375.7 (3.9)380.7 
Notes and other debt, net271.3 5,512.3 — 5,783.6 
Noncurrent operating lease obligations— 67.8 — 67.8 
Noncurrent deferred revenue38.8 1,277.7 — 1,316.5 
Other liabilities— 185.4 — 185.4 
Total liabilities319.0 7,418.9 (3.9)7,734.0 
Shareholders' equity (deficit):
Total shareholders' equity (deficit)167.2 (2,448.6)(170.5)(2,451.9)
Total liabilities and shareholders' equity (deficit)$486.2 $4,970.3 $(174.4)$5,282.1 
Schedule of Consolidating Statement of Operations Information Reflecting The Elimination of the Accounts of Unrestricted Subsidiaries
For the Year Ended December 31, 2025
(Millions)Unrestricted
Subsidiaries
Restricted
Subsidiaries
EliminationsConsolidated
Total revenues and sales$152.0 $2,152.6 $(70.1)$2,234.5 
Costs and expenses:
Cost of services (exclusive of depreciation and
   amortization)
53.0 687.5 (53.9)686.6 
Cost of sales (exclusive of depreciation
   and amortization)
— 56.0 — 56.0 
Selling, general and administrative18.1 349.6 (16.2)351.5 
Depreciation and amortization25.4 641.2 — 666.6 
Gain on sale of operating assets— — — — 
Transaction related and other costs— 211.8 — 211.8 
Total costs and expenses96.5 1,946.1 (70.1)1,972.5 
Operating income55.5 206.5 — 262.0 
Other expense, net— 8.1 — 8.1 
Loss on extinguishment of debt— (183.0)— (183.0)
Gain on settlement of preexisting relationships0.2 1,683.7 — 1,683.9 
Interest expense, net(41.7)(561.1)— (602.8)
Income before income taxes14.0 1,154.2 — 1,168.2 
Income tax benefit— 136.5 — 136.5 
Net income$14.0 $1,290.7 $— $1,304.7 

For the Year Ended December 31, 2024
(Millions)Unrestricted
Subsidiaries
Restricted
Subsidiaries
EliminationsConsolidated
Total revenues and sales$71.5 $1,109.6 $(14.2)$1,166.9 
Costs and expenses:
Cost of services (exclusive of depreciation
   and amortization)
— 128.6 — 128.6 
Cost of sales (exclusive of depreciation
   and amortization)
— 11.7 — 11.7 
Selling, general and administrative32.9 86.3 (14.2)105.0 
Depreciation and amortization17.3 297.6 — 314.9 
Gain on sale of operating assets— (19.0)— (19.0)
Transaction related and other costs— 38.7 — 38.7 
Total costs and expenses50.2 543.9 (14.2)579.9 
Operating income21.3 565.7 — 587.0 
Other income, net— 0.3 — 0.3 
Loss on extinguishment of debt— — — — 
Interest expense, net(24.1)(487.3)— (511.4)
(Loss) income before income taxes(2.8)78.7 — 75.9 
Income tax benefit— 17.5 — 17.5 
Net (loss) income$(2.8)$96.2 $— $93.4