XML 44 R32.htm IDEA: XBRL DOCUMENT v3.20.2
Long-term Debt (Tables)
9 Months Ended
Sep. 30, 2020
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt, Net of Current Maturities
Long-term debt, net of current maturities, was as follows:
(in millions)September 30,
2020
December 31,
2019
Senior Secured Credit Facilities:
Revolving Credit Facility due 2023$— $140.0 
Term Loan A Facility due 2023645.8 672.3 
Term Loan B-1 Facility due 20251,109.0 1,117.5 
5.625% Notes due 2027
400.0 400.0 
2.75% Convertible Notes due 2026
330.5 — 
Other long-term obligations80.8 89.2 
2,566.1 2,419.0 
Less: Current maturities of long-term debt(84.8)(62.9)
Less: Debt discount(89.6)(2.4)
Less: Debt issuance costs(36.0)(31.5)
$2,355.7 $2,322.2 
Schedule Convertible Notes
The Convertible Notes consisted of the following components:
(in millions)September 30,
2020
Liability component:
Principal$330.5 
Unamortized debt discount(87.4)
Unamortized debt issuance costs(6.4)
Net carrying amount$236.7 
Carrying amount of equity component$88.2 
Schedule of Interest Expense, Net
Interest expense, net, was as follows:
For the three months ended September 30,For the nine months ended September 30,
(in millions)2020201920202019
Interest expense$(143.3)$(134.2)$(409.4)$(401.8)
Interest income0.3 0.6 0.7 1.2 
Capitalized interest0.7 0.1 1.6 0.1 
Interest expense, net$(142.3)$(133.5)$(407.1)$(400.5)
Interest expense related to the Convertible Notes was as follows:
For the three months ended September 30,For the nine months ended September 30,
(in millions)20202020
Coupon interest$2.3 $3.5 
Amortization of debt discount2.9 4.3 
Amortization of debt issuance costs0.2 0.3 
Convertible Notes interest expense$5.4 $8.1