XML 43 R33.htm IDEA: XBRL DOCUMENT v3.23.2
Long-term Debt (Tables)
6 Months Ended
Jun. 30, 2023
Debt Disclosure [Abstract]  
Schedule of Long-term Debt, Net of Current Maturities, Debt Discounts and Issuance Costs
The table below presents long-term debt, net of current maturities, debt discounts and issuance costs:
(in millions)June 30,
2023
December 31,
2022
Senior Secured Credit Facilities:
Amended Revolving Credit Facility due 2027$— $— 
Amended Term Loan A Facility due 2027522.5 536.2 
Amended Term Loan B Facility due 2029990.0 995.0 
5.625% Notes due 2027
400.0 400.0 
4.125% Notes due 2029
400.0 400.0 
2.75% Convertible Notes due 2026
330.5 330.5 
Other long-term obligations172.2 156.1 
2,815.2 2,817.8 
Less: Current maturities of long-term debt(56.2)(56.2)
Less: Debt discounts(4.2)(4.6)
Less: Debt issuance costs(32.0)(35.7)
$2,722.8 $2,721.3 
Schedule of Maturities of Long-term Debt
The following is a schedule of future minimum repayments of long-term debt as of June 30, 2023 (in millions):
Years ending December 31:
2023 (excluding the six months ended June 30, 2023)
$36.8 
202447.6 
202538.2 
2026503.6 
2027837.0 
Thereafter1,352.0 
Total minimum payments$2,815.2 
Schedule Convertible Notes
The Convertible Notes consisted of the following components:
(in millions)June 30,
2023
December 31,
2022
Liability:
Principal$330.5 $330.5 
Unamortized debt issuance costs(5.3)(6.2)
Net carrying amount$325.2 $324.3 
Schedule of Interest Expense, Net
The table below presents interest expense, net:
For the three months ended June 30,For the six months ended June 30,
(in millions)2023202220232022
Interest expense$117.1 $195.4 $230.9 $356.9 
Capitalized interest(1.5)(0.4)(2.3)(0.7)
Interest expense, net$115.6 $195.0 $228.6 $356.2 
The table below presents interest expense related to the Convertible Notes:
For the three months ended June 30,For the six months ended June 30,
(in millions)2023202220232022
Coupon interest$2.2 $2.2 $4.5 $4.5 
Amortization of debt issuance costs0.4 0.4 0.9 0.8 
Convertible Notes interest expense$2.6 $2.6 $5.4 $5.3