XML 76 R62.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Long-term Debt and Finance Leases - Schedule of Long-term Debt and Finance Leases (Details)
$ / shares in Units, $ in Millions
3 Months Ended
Apr. 30, 2024
$ / shares
Apr. 01, 2024
$ / shares
Mar. 31, 2024
USD ($)
Apr. 16, 2024
Dec. 31, 2023
USD ($)
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 10,844   $ 10,940
Finance leases     20   19
Subtotal long-term debt and finance leases (including current maturities)     10,864   10,959
Less current maturities     (1,101)   (620)
Less debt issuance costs     (65)   (60)
Discounts     (139)   (146)
Total long-term debt and finance leases     9,559   10,133
Senior Secured First Lien Notes, due 2024 | Subsequent Event          
Debt Instrument [Line Items]          
Interest rate, stated percentage       3.75%  
Recourse Debt          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     8,128   8,220
Recourse Debt | Senior Notes, due 2027          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 375   375
Interest rate, stated percentage     6.625%    
Recourse Debt | Senior Notes, due 2028          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 821   821
Interest rate, stated percentage     5.75%    
Recourse Debt | Senior Notes, due 2029          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 733   733
Interest rate, stated percentage     5.25%    
Recourse Debt | Senior Notes, due 2029          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 500   500
Interest rate, stated percentage     3.375%    
Recourse Debt | Senior Notes, due 2031          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 1,030   1,030
Interest rate, stated percentage     3.625%    
Recourse Debt | Senior Notes, due 2032          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 480   480
Interest rate, stated percentage     3.875%    
Recourse Debt | Convertible Senior Notes, due 2048          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 483   575
Interest rate, stated percentage     2.75%    
Recourse Debt | Convertible Senior Notes, due 2048 | Subsequent Event          
Debt Instrument [Line Items]          
Convertible notes, conversion price (in usd per share) | $ / shares $ 41.32 $ 41.53      
Conversion rate 0.0241998 0.0240763      
Recourse Debt | Senior Secured First Lien Notes, due 2024          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 600   600
Interest rate, stated percentage     3.75%    
Recourse Debt | Senior Secured First Lien Notes, due 2025          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 500   500
Interest rate, stated percentage     2.00%    
Recourse Debt | Senior Secured First Lien Notes, due 2027          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 900   900
Interest rate, stated percentage     2.45%    
Recourse Debt | Senior Secured First Lien Notes, due 2029          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 500   500
Interest rate, stated percentage     4.45%    
Recourse Debt | Senior Secured First Lien Notes, due 2033          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 740   740
Interest rate, stated percentage     7.00%    
Recourse Debt | Tax-exempt bonds          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 466   466
Recourse Debt | Tax-exempt bonds | Minimum          
Debt Instrument [Line Items]          
Interest rate, stated percentage     1.25%    
Recourse Debt | Tax-exempt bonds | Maximum          
Debt Instrument [Line Items]          
Interest rate, stated percentage     4.75%    
Non Recourse Debt          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 2,716   2,720
Non Recourse Debt | Vivint Senior Secured Notes, due 2027          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 600   600
Interest rate, stated percentage     6.75%    
Non Recourse Debt | Vivint Senior Notes, due 2029          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 800   800
Interest rate, stated percentage     5.75%    
Non Recourse Debt | Vivint Senior Secured Term Loan, due 2028          
Debt Instrument [Line Items]          
Subtotal long-term debt (including current maturities)     $ 1,316   $ 1,320
Non Recourse Debt | Vivint Senior Secured Term Loan, due 2028 | SOFR          
Debt Instrument [Line Items]          
Basis spread on variable rate     3.36%