XML 62 R41.htm IDEA: XBRL DOCUMENT v3.25.0.1
Long-term Debt (Tables)
 12 Months Ended
Dec. 31, 2024
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)20242023
Senior Secured Credit Facilities:
Amended Revolving Credit Facility due 2027$— $— 
Amended Term Loan A Facility due 2027481.3 508.8 
Amended Term Loan B Facility due 2029975.0 985.0 
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 obligations210.5 173.5 
2,797.3 2,797.8 
Less: Current maturities of long-term debt(38.2)(47.6)
Less: Debt discounts(3.1)(3.9)
Less: Debt issuance costs(23.5)(28.3)
$2,732.5 $2,718.0 
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, 2024 (in millions):
Years ending December 31:
2025$38.2 
2026569.9 
2027837.0 
202810.8 
20291,335.8 
Thereafter5.6 
Total minimum payments$2,797.3 
Schedule Convertible Notes
The Convertible Notes consisted of the following components:
December 31,
(in millions)20242023
Liability:
Principal$330.5 $330.5 
Unamortized debt issuance costs(2.6)(4.4)
Net carrying amount$327.9 $326.1 
Schedule of Interest Expense, Net
Interest expense, net
The table below presents interest expense, net:
For the year ended December 31,
(in millions)202420232022
Interest expense$487.1 $469.6 $760.1 
Capitalized interest(16.6)(4.9)(1.9)
Interest expense, net$470.5 $464.7 $758.2 
The table below presents interest expense related to the Convertible Notes:
For the year ended December 31,
(in millions)202420232022
Coupon interest$9.1 $9.1 $9.1 
Amortization of debt issuance costs1.8 1.7 1.7 
Convertible Notes interest expense$10.9 $10.8 $10.8