XML 42 R31.htm IDEA: XBRL DOCUMENT v3.20.2
Long-term Debt (Tables)
6 Months Ended
Jun. 30, 2020
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt, Net of Current Maturities
Long-term debt, net of current maturities, was as follows:
(in millions)June 30,
2020
December 31,
2019
Senior Secured Credit Facilities:
Revolving Credit Facility due 2023$670.0  $140.0  
Term Loan A Facility due 2023654.6  672.3  
Term Loan B-1 Facility due 20251,111.8  1,117.5  
5.625% Notes due 2027
400.0  400.0  
2.75% Convertible Notes due 2026
330.5  —  
Other long-term obligations80.8  89.2  
3,247.7  2,419.0  
Less: Current maturities of long-term debt(72.1) (62.9) 
Less: Debt discount(92.6) (2.4) 
Less: Debt issuance costs(38.2) (31.5) 
$3,044.8  $2,322.2  
Convertible Notes
The Convertible Notes consisted of the following components:
(in millions)June 30,
2020
Liability component:
Principal$330.5  
Unamortized debt discount(90.4) 
Unamortized debt issuance costs(6.5) 
Net carrying amount$233.6  
Carrying amount of equity component$88.2  
Schedule of Interest Expense, Net
Interest expense, net, was as follows:
For the three months ended June 30,For the six months ended June 30,
(in millions)2020201920202019
Interest expense$(135.7) $(135.0) $(266.1) $(267.6) 
Interest income0.2  0.3  0.4  0.6  
Capitalized interest0.5  —  0.9  —  
Interest expense, net$(135.0) $(134.7) $(264.8) $(267.0) 
Interest expense related to the Convertible Notes was as follows:
For the three and six months ended June 30, 2020
(in millions)
Coupon interest$1.2  
Amortization of debt discount1.4  
Amortization of debt issuance costs0.1  
Convertible Notes interest expense$2.7