XML 58 R41.htm IDEA: XBRL DOCUMENT v3.24.0.1
Long-term Debt (Tables)
12 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt, Net of Current Maturities
The table below presents long-term debt, net of current maturities, debt discounts, and issuance costs:
December 31,
(in millions)20232022
Senior Secured Credit Facilities:
Amended Revolving Credit Facility due 2027$— $— 
Amended Term Loan A Facility due 2027508.8 536.2 
Amended Term Loan B Facility due 2029985.0 995.0 
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 obligations173.5 156.1 
2,797.8 2,817.8 
Less: Current maturities of long-term debt(47.6)(56.2)
Less: Debt discounts(3.9)(4.6)
Less: Debt issuance costs(28.3)(35.7)
$2,718.0 $2,721.3 
Schedule of Future Minimum Repayments of Long-Term Debt
The following is a schedule of future minimum repayments of long-term debt as of December 31, 2023 (in millions):
Years ending December 31:
2024$47.6 
202538.2 
2026522.8 
2027837.0 
202810.8 
Thereafter1,341.4 
Total minimum payments$2,797.8 
Schedule Convertible Notes
The Convertible Notes consisted of the following components:
December 31,
(in millions)20232022
Liability:
Principal$330.5 $330.5 
Unamortized debt issuance costs(4.4)(6.2)
Net carrying amount$326.1 $324.3 
Schedule of Interest Expense, Net
Interest expense, net
The table below presents interest expense, net:
For the year ended December 31,
(in millions)202320222021
Interest expense$469.6 $760.1 $566.9 
Capitalized interest(4.9)(1.9)(4.1)
Interest expense, net$464.7 $758.2 $562.8 
The table below presents interest expense related to the Convertible Notes:
For the year ended December 31,
(in millions)202320222021
Coupon interest$9.1 $9.1 $9.1 
Amortization of debt discount— — 12.7 
Amortization of debt issuance costs1.7 1.7 0.9 
Convertible Notes interest expense$10.8 $10.8 $22.7