XML 36 R24.htm IDEA: XBRL DOCUMENT v3.25.2
Long-Term Debt (Tables)
6 Months Ended
Jun. 30, 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)June 30, 2025December 31, 2024
Amended Credit Facilities:
Amended Revolving Credit Facility due 2027$467.5 $— 
Amended Term Loan A Facility due 2027467.5 481.3 
Amended Term Loan B Facility due 2029970.0 975.0 
5.625% Notes due 2027
400.0 400.0 
4.125% Notes due 2029
400.0 400.0 
2.75% Convertible Notes due 2026
106.7 330.5 
Other long-term obligations8.6 210.5 
2,820.3 2,797.3 
Less: Current maturities of long-term debt(38.2)(38.2)
Less: Debt discounts(2.8)(3.1)
Less: Debt issuance costs(18.1)(23.5)
$2,761.2 $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 June 30, 2025 (in millions):
Years ending December 31:
2025 (excluding the six months ended June 30, 2025)
$18.8 
2026144.9 
20271,304.5 
202810.8 
20291,335.8 
Thereafter5.5 
Total minimum payments$2,820.3 
Schedule Convertible Notes
The Convertible Notes consisted of the following components:
(in millions)June 30, 2025December 31, 2024
Liability:
Principal$106.7 $330.5 
Unamortized debt issuance costs(0.5)(2.6)
Net carrying amount$106.2 $327.9 
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)2025202420252024
Interest expense$107.6 $122.3 $227.9 $242.9 
Capitalized interest(11.7)(2.9)(21.2)(4.4)
Interest expense, net$95.9 $119.4 $206.7 $238.5 
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)2025202420252024
Coupon interest$1.7 $2.2 $4.0 $4.5 
Amortization of debt issuance costs0.4 0.5 0.8 0.9 
Convertible Notes interest expense$2.1 $2.7 $4.8 $5.4