XML 82 R59.htm IDEA: XBRL DOCUMENT v3.25.3
Long-Term Debt - Outstanding Debt (Details) - USD ($)
$ in Millions
Sep. 30, 2025
Sep. 24, 2025
May 15, 2025
Dec. 31, 2024
Debt Instrument [Line Items]        
Face Value $ 4,988      
Unamortized debt discount/premium and deferred financing costs, net 46      
Book Value 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) [1] 5,029      
Secured Debt | Revolving Credit Facility | LNWI Revolver        
Debt Instrument [Line Items]        
Face Value 0      
Unamortized debt discount/premium and deferred financing costs, net 0      
Book Value 0     0
Secured Debt | Secured Debt | LNWI Term Loan A        
Debt Instrument [Line Items]        
Face Value 795   $ 800  
Unamortized debt discount/premium and deferred financing costs, net (2)      
Book Value 793     0
Secured Debt | Secured Debt | LNWI Term Loan B        
Debt Instrument [Line Items]        
Face Value 2,140      
Unamortized debt discount/premium and deferred financing costs, net (20)      
Book Value $ 2,120     2,133
Senior Notes | Senior Unsecured Notes, Maturing 2028 [Member]        
Debt Instrument [Line Items]        
Rate(s) 7.00%      
Face Value $ 0      
Unamortized debt discount/premium and deferred financing costs, net 0      
Book Value $ 0     695
Senior Notes | 2029 Unsecured Notes        
Debt Instrument [Line Items]        
Rate(s) 7.25%      
Face Value $ 500      
Unamortized debt discount/premium and deferred financing costs, net 3      
Book Value $ 497     496
Senior Notes | 2031 Unsecured Notes        
Debt Instrument [Line Items]        
Rate(s) 7.50%      
Face Value $ 550      
Unamortized debt discount/premium and deferred financing costs, net 6      
Book Value $ 544     543
Senior Notes | Senior Unsecured Notes, Maturing 2033        
Debt Instrument [Line Items]        
Rate(s) 6.25% 6.25%    
Face Value $ 1,000 $ 1,000    
Unamortized debt discount/premium and deferred financing costs, net 15      
Book Value 985     0
Capital Lease Obligations | Other        
Debt Instrument [Line Items]        
Face Value 3      
Unamortized debt discount/premium and deferred financing costs, net 0      
Book Value $ 3     $ 3
[1] (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.