XML 57 R35.htm IDEA: XBRL DOCUMENT
v3.25.0.1

DEBT (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Debt Disclosure [Abstract] |
Schedule of Debt | The following table summarizes our debt as of the dates indicated below:
Summary of outstanding debt by category |  |  |  |  |  |  |  |
| Maturity Dates | Interest Rate(s) Per Annum at December 31, 2024 | December 31,
(in millions) | 2024 | 2023
Unsecured Payroll Support Program Loans(1) | 2030 | to | 2031 | 1.00% | $ | 3,496 |  | $ | 3,496 |
Unsecured notes | 2026 | to | 2029 | 3.75% | to | 7.38% | 1,575 |  | 2,590 |
Financing arrangements secured by SkyMiles assets: |  |  |  |  |  |  |  |
SkyMiles Notes(2) | 2025 | to | 2028 | 4.50% | and | 4.75% | 3,970 |  | 4,518 |
SkyMiles Term Loan(2)(3) | 2025 | to | 2027 | 8.37% | 784 |  | 1,772 |
NYTDC Special Facilities Revenue Bonds(2) | 2025 | to | 2045 | 4.00% | to | 6.00% | 3,591 |  | 3,656 |
Financing arrangements secured by aircraft: |  |  |  |  |  |  |  |
Certificates(2) | 2025 | to | 2028 | 2.00% | to | 8.00% | 992 |  | 1,591 |
Notes(2)(3) | 2025 | to | 2033 | 6.62% | to | 6.86% | 87 |  | 165 |
Financing arrangements secured by slots, gates and/or routes: |  |  |  |  |
Senior Secured Notes | 2025 | 7.00% | 812 |  | 838 |
Other financings(2) | 2025 | to | 2030 | 2.51% | to | 5.00% | 66 |  | 67 |
Corporate Revolving Credit Facility | 2026 | to | 2028 | Undrawn | — |  | — |
Other revolving credit facilities(3) | 2025 | to | 2026 | Undrawn | — |  | — |
Total secured and unsecured debt |  |  |  |  |  |  | 15,373 |  | 18,693 |
Unamortized (discount)/premium and debt issuance cost, net and other |  |  |  | (26) |  | (83) |
Total debt |  |  |  |  |  |  | 15,347 |  | 18,610 |
Less: current maturities |  |  |  |  |  |  | (1,801) |  | (2,625) |
Total long-term debt |  |  |  |  |  |  | $ | 13,546 |  | $ | 15,985 |
(1)Interest rates on the Payroll Support Program loans are 1.00% for the first five years and the applicable SOFR plus 2.00% in the final five years. The applicable interest rates will begin to adjust for each loan in April 2025, January 2026 and April 2026. (2)Due in installments. (3)Certain financings are comprised of variable rate debt. All variable rates are equal to SOFR (generally subject to a floor) or another index rate plus a specified margin.
Schedule of Fair Value of Outstanding Debt | The fair value of debt, shown below, is principally based on reported market values, recently completed market transactions and estimates based on interest rates, maturities, credit risk and underlying collateral. Debt is primarily classified as Level 1 or Level 2 within the fair value hierarchy.
Fair value of outstanding debt |  |
(in millions) | December 31, 2024 | December 31, 2023
Net carrying amount | $ | 15,347 |  | $ | 18,610 |
Fair value | $ | 15,300 |  | $ | 18,400 |
Schedule of Future Debt Maturities | The following table summarizes scheduled maturities of our debt for the years succeeding December 31, 2024:
Future debt maturities |  |  |
(in millions) | Total Debt |  | Amortization of Debt (Discount)/Premium and Debt Issuance Cost, net and other |  |
2025 | $ | 1,798 |  |  | $ | (29) |  |  |
2026 | 2,313 |  |  | (3) |  |  |
2027 | 2,133 |  |  | 2 |  |  |
2028 | 1,884 |  |  | — |  |  |
2029 | 621 |  |  | 2 |  |  |
Thereafter | 6,624 |  |  | 2 |  |  |
Total | $ | 15,373 |  |  | $ | (26) |  |  | $ | 15,347 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to carrying amount and estimated fair value of short-term and long-term debt instruments or arrangements, including but not limited to, identification of terms, features, and collateral requirements. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCarryingValuesAndEstimatedFairValuesOfDebtInstrumentsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of maturity and sinking fund requirement for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 470 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-1 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration