XML 41 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Long-term Debt (Tables)
6 Months Ended
Jun. 30, 2021
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,
2021
December 31,
2020
Senior Secured Credit Facilities:
Revolving Credit Facility due 2023$— $— 
Term Loan A Facility due 2023610.4 636.9 
Term Loan B-1 Facility due 2025985.5 991.2 
5.625% Notes due 2027
400.0 400.0 
2.75% Convertible Notes due 2026
330.5 330.5 
Other long-term obligations141.9 73.0 
2,468.3 2,431.6 
Less: Current maturities of long-term debt(90.4)(81.4)
Less: Debt discount(79.9)(86.2)
Less: Debt issuance costs(28.1)(32.8)
$2,269.9 $2,231.2 
Schedule Convertible Notes
The Convertible Notes consisted of the following components:
(in millions)June 30,
2021
December 31,
2020
Liability component:
Principal$330.5 $330.5 
Unamortized debt discount(78.2)(84.4)
Unamortized debt issuance costs(5.8)(6.2)
Net carrying amount$246.5 $239.9 
Carrying amount of equity component$88.2 $88.2 
Schedule of Interest Expense, Net
The table below presents interest expense, net:
For the three months ended June 30,For the six months ended June 30,
(in millions)2021202020212020
Interest expense$(139.1)$(135.7)$(275.7)$(266.1)
Interest income0.2 0.2 0.4 0.4 
Capitalized interest0.9 0.5 1.6 0.9 
Interest expense, net$(138.0)$(135.0)$(273.7)$(264.8)
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)2021202020212020
Coupon interest$2.2 $1.2 $4.5 $1.2 
Amortization of debt discount3.1 1.4 6.2 1.4 
Amortization of debt issuance costs0.3 0.1 0.5 0.1 
Convertible Notes interest expense$5.6 $2.7 $11.2 $2.7