XML 39 R28.htm IDEA: XBRL DOCUMENT v3.21.1
Long-term Debt (Tables)
3 Months Ended
Mar. 31, 2021
Debt Disclosure [Abstract]  
Schedule of Long-term Debt, Net of Current Maturities
The table below presents long-term debt, net of current maturities:
(in millions)March 31,
2021
December 31,
2020
Senior Secured Credit Facilities:
Revolving Credit Facility due 2023$— $— 
Term Loan A Facility due 2023623.6 636.9 
Term Loan B-1 Facility due 2025988.4 991.2 
5.625% Notes due 2027
400.0 400.0 
2.75% Convertible Notes due 2026
330.5 330.5 
Other long-term obligations146.3 73.0 
2,488.8 2,431.6 
Less: Current maturities of long-term debt(85.8)(81.4)
Less: Debt discount(83.1)(86.2)
Less: Debt issuance costs(30.4)(32.8)
$2,289.5 $2,231.2 
Schedule Convertible Notes
The Convertible Notes consisted of the following components:
(in millions)March 31,
2021
Liability component:
Principal$330.5 
Unamortized debt discount(81.4)
Unamortized debt issuance costs(6.0)
Net carrying amount$243.1 
Carrying amount of equity component$88.2 
Schedule of Interest Expense, Net
The table below presents interest expense, net:
For the three months ended March 31,
(in millions)20212020
Interest expense$(136.6)$(130.4)
Interest income0.2 0.2 
Capitalized interest0.7 0.4 
Interest expense, net$(135.7)$(129.8)
The table below presents interest expense related to the Convertible Notes:
For the three months ended March 31,
(in millions)2021
Coupon interest$2.3 
Amortization of debt discount3.1 
Amortization of debt issuance costs0.2 
Convertible Notes interest expense$5.6