XML 39 R27.htm IDEA: XBRL DOCUMENT v3.24.3
DEBT (Tables)
9 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Outstanding Debt
The following table summarizes the Company’s outstanding debt:

December 31, 2023September 30, 2024
MaturityAmount
(in millions)
Effective Interest RateAmount
(in millions)
Effective Interest Rate
Long-term debt
2026 Notes20261,250 12.0 %1,250 11.9 %
2029 Green Convertible Notes20291,500 4.9 %1,500 4.9 %
2030 Green Convertible Notes20301,725 3.8 %1,725 3.8 %
2026 Convertible Note (at fair value)2026— — %1,030 4.8 %
Total long-term debt4,475 5,505 
Less unamortized discount and debt issuance costs(44)(37)
Long-term debt, less unamortized discount and debt issuance costs$4,431 $5,468 
Schedule of Change in Fair Value of 2026 Convertible Notes
The change in fair value of the 2026 Convertible Note as of September 30, 2024 was as follows (in millions):

2026 Convertible Note
Proceeds received upon issuance$1,000 
Loss on issuance140 
Issue-date estimated fair value1,140 
Gain on change in fair value(50)
Fair value as of June 30, 20241,090 
Gain on change in fair value(60)
Fair value as of September 30, 2024$1,030 
The following table presents the difference between the fair value and the unpaid principal balance of the 2026 Convertible Note as of September 30, 2024 (in millions):

Fair ValueUnpaid Principal BalanceFair Value Loss on Convertible Note, Net
2026 Convertible Note$1,030 $1,000 $30