XML 60 R37.htm IDEA: XBRL DOCUMENT v3.25.3
Long-Term Debt (Tables)
9 Months Ended
Sep. 30, 2025
Debt Disclosure [Abstract]  
Schedule of debt outstanding
The following table reflects our outstanding debt (in order of priority and maturity):
As of
September 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$— $— $— $— 
LNWI Term Loan A2028variable795 (2)793 — 
LNWI Term Loan B2029variable2,140 (20)2,120 2,133 
LNWI Senior Notes:
2028 Unsecured Notes20287.000%— — — 695 
2029 Unsecured Notes20297.250%500 (3)497 496 
2031 Unsecured Notes20317.500%550 (6)544 543 
2033 Unsecured Notes20336.250%1,000 (15)985 — 
Other— 
Total long-term debt outstanding$4,988 $(46)$4,942 $3,870 
Less: current portion of long-term debt(49)(23)
Long-term debt, excluding current portion$4,893 $3,847 
Fair value of debt(1)
$5,029 
(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.