XML 40 R29.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Long-term Debt (Tables)
3 Months Ended
Mar. 31, 2024
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)March 31,
2024
December 31,
2023
Senior Secured Credit Facilities:
Amended Revolving Credit Facility due 2027$— $— 
Amended Term Loan A Facility due 2027501.9 508.8 
Amended Term Loan B Facility due 2029982.5 985.0 
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 obligations183.4 173.5 
2,798.3 2,797.8 
Less: Current maturities of long-term debt(47.6)(47.6)
Less: Debt discounts(3.7)(3.9)
Less: Debt issuance costs(28.9)(28.3)
$2,718.1 $2,718.0 
Schedule of Maturities of Long-term Debt
The following is a schedule of future minimum repayments of long-term debt as of March 31, 2024 (in millions):
Years ending December 31:
2024 (excluding the three months ended March 31, 2024)
$37.4 
202538.2 
2026533.5 
2027837.0 
202810.8 
Thereafter1,341.4 
Total minimum payments$2,798.3 
Schedule Convertible Notes
The Convertible Notes consisted of the following components:
(in millions)March 31,
2024
December 31,
2023
Liability:
Principal$330.5 $330.5 
Unamortized debt issuance costs(4.0)(4.4)
Net carrying amount$326.5 $326.1 
Schedule of Interest Expense, Net
The table below presents interest expense, net:
For the three months ended March 31,
(in millions)20242023
Interest expense$120.6 $113.8 
Capitalized interest(1.5)(0.8)
Interest expense, net$119.1 $113.0 
The table below presents interest expense related to the Convertible Notes:
For the three months ended March 31,
(in millions)20242023
Coupon interest$2.3 $2.3 
Amortization of debt issuance costs0.4 0.5 
Convertible Notes interest expense$2.7 $2.8