XML 58 R40.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Long-Term Debt - Schedule of Long-Term Debt (Details) - USD ($)
$ in Millions
Mar. 31, 2024
Feb. 06, 2024
Dec. 31, 2023
Feb. 06, 2023
Sep. 24, 2021
Jul. 06, 2020
Long-term debt            
Interest rate 4.30%          
Total debt $ 12,436          
Current portion of long-term debt (94)   $ (65)      
Long-term debt 12,171   12,224      
Face Value            
Long-term debt            
Special Improvement District Bonds 45          
Long-term notes and other payables 2          
Total debt 12,436          
Current portion of long-term debt (94)          
Deferred finance charges associated with the CEI Revolving Credit Facility 0          
Long-term debt 12,342          
Fair value 12,446          
Book Value            
Long-term debt            
Special Improvement District Bonds 45   45      
Long-term notes and other payables 2   2      
Total debt 12,280   12,305      
Current portion of long-term debt (94)   (65)      
Deferred finance charges associated with the CEI Revolving Credit Facility (15)   (16)      
Long-term debt 12,171   12,224      
Unamortized discounts and deferred finance charges 171   150      
CEI Revolving Credit Facility | Line of Credit | Face Value            
Long-term debt            
Long-term debt, gross 0          
CEI Revolving Credit Facility | Line of Credit | Book Value            
Long-term debt            
Long-term debt, gross 0   0      
CEI Term Loan A | Line of Credit | Face Value            
Long-term debt            
Long-term debt, gross 703          
CEI Term Loan A | Line of Credit | Book Value            
Long-term debt            
Long-term debt, gross 701   710      
CEI Term Loan B | Line of Credit | Face Value            
Long-term debt            
Long-term debt, gross 2,475          
CEI Term Loan B | Line of Credit | Book Value            
Long-term debt            
Long-term debt, gross 2,427   2,432      
CEI Term Loan B-1 | Line of Credit | Face Value            
Long-term debt            
Long-term debt, gross 2,900          
CEI Term Loan B-1 | Line of Credit | Book Value            
Long-term debt            
Long-term debt, gross $ 2,861   0      
CEI Senior Secured Notes due 2030 | Senior Notes            
Long-term debt            
Long-term debt, gross       $ 2,000    
Interest rate 7.00%     7.00%    
CEI Senior Secured Notes due 2030 | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross $ 2,000          
CEI Senior Secured Notes due 2030 | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross $ 1,979   1,978      
CEI Senior Secured Notes due 2032 | Senior Notes            
Long-term debt            
Long-term debt, gross   $ 1,500        
Interest rate 6.50% 6.50%        
CEI Senior Secured Notes due 2032 | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross $ 1,500          
CEI Senior Secured Notes due 2032 | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross 1,482   0      
CEI Senior Secured Notes due 2025 | Senior Notes            
Long-term debt            
Long-term debt, gross           $ 3,400
Interest rate   6.25%        
CEI Senior Secured Notes due 2025 | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross 0          
CEI Senior Secured Notes due 2025 | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross 0   3,374      
CRC Senior Secured Notes | Senior Notes            
Long-term debt            
Long-term debt, gross           1,000
Interest rate   5.75%        
CRC Senior Secured Notes | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross 0          
CRC Senior Secured Notes | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross $ 0   983      
CEI Senior Notes due 2027 | Senior Notes            
Long-term debt            
Long-term debt, gross           $ 1,800
Interest rate 8.125%         8.125%
CEI Senior Notes due 2027 | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross $ 1,611          
CEI Senior Notes due 2027 | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross $ 1,595   1,593      
CEI Senior Notes due 2029 | Senior Notes            
Long-term debt            
Long-term debt, gross         $ 1,200  
Interest rate 4.625%       4.625%  
CEI Senior Notes due 2029 | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross $ 1,200          
CEI Senior Notes due 2029 | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross $ 1,188   $ 1,188