XML 79 R56.htm IDEA: XBRL DOCUMENT v3.25.0.1
Fresh-Start Accounting - Implied Fair Value (Details) - USD ($)
$ in Millions
Nov. 14, 2023
Jun. 16, 2022
Reorganization, Chapter 11 [Line Items]    
Enterprise Value $ 2,950.0 $ 5,223.0
Enterprise Value Adjustments   197.0
Adjusted Enterprise Value 2,950.0 5,420.0
Reorganization Value, Present Value of Discounted Cash Flows of Emerging Entity 1,194.8 2,203.6
Reorganization Value 3,816.9 6,602.3
Median    
Reorganization, Chapter 11 [Line Items]    
Enterprise Value 2,950.0 5,450.0
Minimum    
Reorganization, Chapter 11 [Line Items]    
Enterprise Value 2,700.0 5,200.0
Maximum    
Reorganization, Chapter 11 [Line Items]    
Enterprise Value 3,200.0 5,700.0
Cash and Cash Equivalents    
Reorganization, Chapter 11 [Line Items]    
Adjustments to Enterprise Value   297.9
Non-operating assets, net    
Reorganization, Chapter 11 [Line Items]    
Adjustments to Enterprise Value 290.0 178.7
Debt, fair value    
Reorganization, Chapter 11 [Line Items]    
Adjustments to Enterprise Value (1,882.7) (3,067.2)
Other Liabilities, Fair Value    
Reorganization, Chapter 11 [Line Items]    
Adjustments to Enterprise Value (162.5) (625.8)
Other current liabilities    
Reorganization, Chapter 11 [Line Items]    
Adjustments to Enterprise Value 404.8 522.5
Other Noncurrent Liabilities    
Reorganization, Chapter 11 [Line Items]    
Adjustments to Enterprise Value 172.1 183.2
Equity | Median    
Reorganization, Chapter 11 [Line Items]    
Enterprise Value 1,360.0 813.0
Equity | Minimum    
Reorganization, Chapter 11 [Line Items]    
Enterprise Value 1,110.0 563.0
Equity | Maximum    
Reorganization, Chapter 11 [Line Items]    
Enterprise Value $ 1,610.0 $ 1,063.0