XML 80 R68.htm IDEA: XBRL DOCUMENT v3.24.3
Long-term Debt and Finance Leases - Schedule of Long-term Debt and Finance Leases (Details)
$ / shares in Units, $ in Millions
9 Months Ended
Nov. 01, 2024
$ / shares
Jun. 30, 2024
USD ($)
Sep. 30, 2024
USD ($)
$ / shares
Nov. 08, 2024
Oct. 31, 2024
Oct. 30, 2024
Jun. 17, 2024
Apr. 16, 2024
Dec. 31, 2023
USD ($)
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 10,858           $ 10,940
Finance leases     11           19
Subtotal long-term debt and finance leases (including current maturities)     10,869           10,959
Less current maturities     (258)           (620)
Less debt issuance costs     (60)           (60)
Discounts     (129)           (146)
Total long-term debt and finance leases     10,422           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)     8,148           8,220
Recourse Debt | Senior Notes, due 2027                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 375           375
Interest rate, stated percentage     6.625%            
Recourse Debt | Senior Notes, due 2027 | Subsequent Event                  
Debt Instrument [Line Items]                  
Interest rate, stated percentage         6.625%        
Recourse Debt | Senior Notes, due 2028                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 821           821
Interest rate, stated percentage     5.75%            
Recourse Debt | Senior Notes, due 2029                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 733           733
Interest rate, stated percentage     5.25%            
Recourse Debt | Senior Notes, due 2029                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 500           500
Interest rate, stated percentage     3.375%            
Recourse Debt | Senior Notes, due 2031                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 1,030           1,030
Interest rate, stated percentage     3.625%            
Recourse Debt | Senior Notes, due 2032                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 480           480
Interest rate, stated percentage     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%            
Convertible notes, conversion price (in usd per share) | $ / shares     $ 41.11            
Conversion rate   0.0243220              
Recourse Debt | Convertible Senior Notes, due 2048 | Subsequent Event                  
Debt Instrument [Line Items]                  
Convertible notes, conversion price (in usd per share) | $ / shares $ 40.94                
Conversion rate 0.0244241                
Recourse Debt | Senior Secured First Lien Notes, due 2024                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 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
Interest rate, stated percentage     2.00%            
Recourse Debt | Senior Secured First Lien Notes, due 2027                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 900           900
Interest rate, stated percentage     2.45%            
Recourse Debt | Senior Secured First Lien Notes, due 2029                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 500           500
Interest rate, stated percentage     4.45%            
Recourse Debt | Senior Secured First Lien Notes, due 2033                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 740           740
Interest rate, stated percentage     7.00%            
Recourse Debt | Term Loan, due 2031 | Revolving Credit Facility                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 871           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
Recourse Debt | Tax-exempt bonds | Minimum                  
Debt Instrument [Line Items]                  
Interest rate, stated percentage     1.25%            
Recourse Debt | Tax-exempt bonds | Maximum                  
Debt Instrument [Line Items]                  
Interest rate, stated percentage     4.75%            
Non Recourse Debt                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 2,710           2,720
Non Recourse Debt | Vivint Senior Secured Notes, due 2027                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 600           600
Interest rate, stated percentage     6.75%            
Non Recourse Debt | Vivint Senior Secured Notes, due 2027 | Subsequent Event                  
Debt Instrument [Line Items]                  
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
Interest rate, stated percentage     5.75%            
Non Recourse Debt | Vivint Senior Secured Term Loan, due 2028                  
Debt Instrument [Line Items]                  
Subtotal long-term debt (including current maturities)     $ 1,310           $ 1,320
Basis spread on variable rate     2.75%