XML 63 R37.htm IDEA: XBRL DOCUMENT v3.25.2
Long-Term Debt (Tables)
6 Months Ended
Jun. 30, 2025
Debt Disclosure [Abstract]  
Schedule of debt outstanding
The following table reflects our outstanding debt (in order of priority and maturity):
As of
June 30, 2025December 31, 2024
 Final MaturityRate(s)Face ValueUnamortized debt discount/premium and deferred financing costs, netBook ValueBook Value
Senior Secured Credit Facilities:
LNWI Revolver2030variable$195 $— $195 $— 
LNWI Term Loan A2028variable800 (2)798 — 
LNWI Term Loan B2029variable2,145 (21)2,124 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 (6)544 543 
Other— 
Total long-term debt outstanding$4,893 $(37)$4,856 $3,870 
Less: current portion of long-term debt(38)(23)
Long-term debt, excluding current portion$4,818 $3,847 
Fair value of debt(1)
$4,935 
(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.