XML 40 R30.htm IDEA: XBRL DOCUMENT v3.23.1
Long-term Debt (Tables)
3 Months Ended
Mar. 31, 2023
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,
2023
December 31,
2022
Senior Secured Credit Facilities:
Amended Revolving Credit Facility due 2027$— $— 
Amended Term Loan A Facility due 2027529.4 536.2 
Amended Term Loan B Facility due 2029992.5 995.0 
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 obligations163.5 156.1 
2,815.9 2,817.8 
Less: Current maturities of long-term debt(56.2)(56.2)
Less: Debt discounts(4.4)(4.6)
Less: Debt issuance costs(33.9)(35.7)
$2,721.4 $2,721.3 
Schedule of Maturities of Long-term Debt
The following is a schedule of future minimum repayments of long-term debt as of March 31, 2023 (in millions):
Years ending December 31:
2023 (excluding the three months ended March 31, 2023)
$46.2 
202447.6 
202538.2 
2026494.9 
2027837.0 
Thereafter1,352.0 
Total minimum payments$2,815.9 
Schedule Convertible Notes
The Convertible Notes consisted of the following components:
(in millions)March 31,
2023
December 31,
2022
Liability:
Principal$330.5 $330.5 
Unamortized debt issuance costs(5.7)(6.2)
Net carrying amount$324.8 $324.3 
Schedule of Interest Expense, Net
The table below presents interest expense, net:
For the three months ended March 31,
(in millions)20232022
Interest expense$113.8 $161.6 
Capitalized interest(0.8)(0.3)
Interest expense, net$113.0 $161.3 
The table below presents interest expense related to the Convertible Notes:
For the three months ended March 31,
(in millions)20232022
Coupon interest$2.3 $2.3 
Amortization of debt issuance costs0.5 0.4 
Convertible Notes interest expense$2.8 $2.7