XML 54 R43.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Long-Term Debt - Schedule of Long Term Debt (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Long-term debt    
Unamortized (discounts) premiums, net $ (258) $ 2
Unamortized debt issuance costs (157) (54)
Total long-term debt 10,187 8,983
Less current maturities (32) (31)
Long-term debt, excluding current maturities $ 10,155 $ 8,952
Long-term debt, weighted average interest rate 8.42% 5.55%
SOFR    
Long-term debt    
Basis spread on variable rate (as a percent) 6.56%  
Term loan | Term Loan B-1    
Long-term debt    
Long-term debt, gross $ 1,199 $ 0
Long-term debt, weighted average interest rate 11.889%  
Term loan | Term Loan B-1 | SOFR    
Long-term debt    
Basis spread on variable rate (as a percent) 6.56%  
Term loan | Term Loan B-2    
Long-term debt    
Long-term debt, gross $ 1,199 0
Long-term debt, weighted average interest rate 11.889%  
Term loan | Term Loan B-2 | SOFR    
Long-term debt    
Basis spread on variable rate (as a percent) 6.56%  
Term loan | Former Facility    
Long-term debt    
Long-term debt, gross $ 12 $ 2,411
Long-term debt, weighted average interest rate 7.195% 7.22%
Term loan | Former Facility | SOFR    
Long-term debt    
Basis spread on variable rate (as a percent) 1.75%  
Senior notes | First Lien Notes    
Long-term debt    
Long-term debt, gross $ 3,846 $ 925
Senior notes | First Lien Notes | Minimum    
Long-term debt    
Stated interest rate 10.50%  
Senior notes | First Lien Notes | Maximum    
Long-term debt    
Stated interest rate 11.00%  
Senior notes | Second Lien Notes    
Long-term debt    
Long-term debt, gross $ 2,229 0
Senior notes | Second Lien Notes | Minimum    
Long-term debt    
Stated interest rate 3.875%  
Senior notes | Second Lien Notes | Maximum    
Long-term debt    
Stated interest rate 4.875%  
Senior notes | Former Senior Notes    
Long-term debt    
Long-term debt, gross $ 0 1,500
Senior notes | Former Senior Notes | Minimum    
Long-term debt    
Stated interest rate 3.40%  
Senior notes | Former Senior Notes | Maximum    
Long-term debt    
Stated interest rate 3.875%  
Senior notes | Senior Notes Maturing 2027-2029    
Long-term debt    
Long-term debt, gross $ 1,865 $ 3,940
Senior notes | Senior Notes Maturing 2027-2029 | Minimum    
Long-term debt    
Stated interest rate 3.40%  
Senior notes | Senior Notes Maturing 2027-2029 | Maximum    
Long-term debt    
Stated interest rate 4.625%  
Senior notes | 10.500% Senior Secured Notes Due 2030    
Long-term debt    
Stated interest rate   10.50%
Finance leases and other obligations    
Long-term debt    
Long-term debt, gross $ 252 $ 259