XML 59 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Long-Term Debt (Tables)
3 Months Ended
Mar. 31, 2025
Debt Disclosure [Abstract]  
Schedule of debt outstanding
The following table reflects our outstanding debt (in order of priority and maturity):
As of
March 31, 2025December 31, 2024
 Final MaturityRate(s)Face ValueUnamortized debt discount/premium and deferred financing costs, netBook ValueBook Value
Senior Secured Credit Facilities:
LNWI Revolver2030variable$40 $— $40 $— 
LNWI Term Loan B2029variable2,151 (22)2,129 2,133 
LNWI Senior Notes:
2028 Unsecured Notes20287.000%700 (4)696 695 
2029 Unsecured Notes20297.250%500 (4)496 496 
2031 Unsecured Notes20317.500%550 (7)543 543 
Other— 
Total long-term debt outstanding$3,944 $(37)$3,907 $3,870 
Less: current portion of long-term debt(23)(23)
Long-term debt, excluding current portion$3,884 $3,847 
Fair value of debt(1)
$3,959 
(1) Fair value of our fixed rate and variable interest rate debt is classified within Level 2 in the fair value hierarchy and has been calculated based on the quoted market prices of our securities.