XML 76 R63.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Long-term Debt and Finance Leases - Schedule of Long-term Debt and Finance Leases (Details)
$ / shares in Units, $ in Millions
6 Months Ended
Aug. 01, 2024
$ / shares
Jun. 30, 2024
USD ($)
$ / shares
Jun. 30, 2024
USD ($)
$ / shares
Apr. 16, 2024
Dec. 31, 2023
USD ($)
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 10,863 $ 10,863   $ 10,940
Finance leases   21 21   19
Subtotal long-term debt and finance leases (including current maturities)   10,884 10,884   10,959
Less current maturities   (262) (262)   (620)
Less debt issuance costs   (62) (62)   (60)
Discounts   (135) (135)   (146)
Total long-term debt and finance leases   10,425 10,425   10,133
Senior Secured First Lien Notes, due 2024          
Debt Instrument [Line Items]          
Interest rate, stated percentage       3.75%  
Recourse Debt          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   8,150 8,150   8,220
Recourse Debt | Senior Notes, due 2027          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 375 $ 375   375
Interest rate, stated percentage   6.625% 6.625%    
Recourse Debt | Senior Notes, due 2028          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 821 $ 821   821
Interest rate, stated percentage   5.75% 5.75%    
Recourse Debt | Senior Notes, due 2029          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 733 $ 733   733
Interest rate, stated percentage   5.25% 5.25%    
Recourse Debt | Senior Notes, due 2029          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 500 $ 500   500
Interest rate, stated percentage   3.375% 3.375%    
Recourse Debt | Senior Notes, due 2031          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 1,030 $ 1,030   1,030
Interest rate, stated percentage   3.625% 3.625%    
Recourse Debt | Senior Notes, due 2032          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 480 $ 480   480
Interest rate, stated percentage   3.875% 3.875%    
Recourse Debt | Convertible Senior Notes, due 2048          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 232 $ 232   575
Interest rate, stated percentage   2.75% 2.75%    
Convertible notes, conversion price (in usd per share) | $ / shares   $ 41.32 $ 41.32    
Conversion rate   0.0241998      
Recourse Debt | Convertible Senior Notes, due 2048 | Subsequent Event          
Debt Instrument [Line Items]          
Convertible notes, conversion price (in usd per share) | $ / shares $ 41.11        
Conversion rate 0.024322        
Recourse Debt | Senior Secured First Lien Notes, due 2024          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 0 $ 0   600
Interest rate, stated percentage   3.75% 3.75%    
Recourse Debt | Senior Secured First Lien Notes, due 2025          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 500 $ 500   500
Interest rate, stated percentage   2.00% 2.00%    
Recourse Debt | Senior Secured First Lien Notes, due 2027          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 900 $ 900   900
Interest rate, stated percentage   2.45% 2.45%    
Recourse Debt | Senior Secured First Lien Notes, due 2029          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 500 $ 500   500
Interest rate, stated percentage   4.45% 4.45%    
Recourse Debt | Senior Secured First Lien Notes, due 2033          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 740 $ 740   740
Interest rate, stated percentage   7.00% 7.00%    
Recourse Debt | Term Loan, due 2031 | Revolving Credit Facility          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 873 $ 873   0
Basis spread on variable rate     2.00%    
Recourse Debt | Tax-exempt bonds          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 466 $ 466   466
Recourse Debt | Tax-exempt bonds | Minimum          
Debt Instrument [Line Items]          
Interest rate, stated percentage   1.25% 1.25%    
Recourse Debt | Tax-exempt bonds | Maximum          
Debt Instrument [Line Items]          
Interest rate, stated percentage   4.75% 4.75%    
Non Recourse Debt          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 2,713 $ 2,713   2,720
Non Recourse Debt | Vivint Senior Secured Notes, due 2027          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 600 $ 600   600
Interest rate, stated percentage   6.75% 6.75%    
Non Recourse Debt | Vivint Senior Notes, due 2029          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 800 $ 800   800
Interest rate, stated percentage   5.75% 5.75%    
Non Recourse Debt | Vivint Senior Secured Term Loan, due 2028          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)   $ 1,313 $ 1,313   $ 1,320
Basis spread on variable rate     2.75%