XML 41 R25.htm IDEA: XBRL DOCUMENT v3.25.1
Long-Term Debt (Tables)
3 Months Ended
Mar. 31, 2025
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, 2025December 31, 2024
Amended Credit Facilities:
Amended Revolving Credit Facility due 2027$60.0 $— 
Amended Term Loan A Facility due 2027474.4 481.3 
Amended Term Loan B Facility due 2029972.5 975.0 
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 obligations8.6 210.5 
2,646.0 2,797.3 
Less: Current maturities of long-term debt(38.2)(38.2)
Less: Debt discounts(3.0)(3.1)
Less: Debt issuance costs(21.3)(23.5)
$2,583.5 $2,732.5 
Schedule of Maturities of Long-term Debt
The following is a schedule of future minimum repayments of long-term debt as of March 31, 2025 (in millions):
Years ending December 31:
2025 (excluding the three months ended March 31, 2025)
$28.2 
2026368.7 
2027897.0 
202810.8 
20291,335.8 
Thereafter5.5 
Total minimum payments$2,646.0 
Schedule Convertible Notes
The Convertible Notes consisted of the following components:
(in millions)March 31, 2025December 31, 2024
Liability:
Principal$330.5 $330.5 
Unamortized debt issuance costs(2.2)(2.6)
Net carrying amount$328.3 $327.9 
Schedule of Interest Expense, Net
The table below presents interest expense, net:
For the three months ended March 31,
(in millions)20252024
Interest expense$120.3 $120.6 
Capitalized interest(9.5)(1.5)
Interest expense, net$110.8 $119.1 
The table below presents interest expense related to the Convertible Notes:
For the three months ended March 31,
(in millions)20252024
Coupon interest$2.3 $2.3 
Amortization of debt issuance costs0.4 0.4 
Convertible Notes interest expense$2.7 $2.7