XML 85 R71.htm IDEA: XBRL DOCUMENT v3.23.1
Long-term Debt and Finance Leases - Schedule of Long-term Debt and Finance Leases (Details)
$ / shares in Units, $ in Millions
3 Months Ended
Apr. 28, 2023
$ / shares
Mar. 31, 2023
USD ($)
$ / shares
Dec. 31, 2022
USD ($)
Debt Instrument [Line Items]      
Subtotal long-term debt (including current maturities)   $ 12,520 $ 8,100
Finance leases   19 11
Subtotal long-term debt and finance leases (including current maturities)   12,539 8,111
Less current maturities   (971) (63)
Less debt issuance costs   (75) (70)
Discounts   (161) (2)
Total long-term debt and finance leases   11,332 7,976
Recourse Debt      
Debt Instrument [Line Items]      
Subtotal long-term debt (including current maturities)   9,790 8,100
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)   $ 1,100 1,100
Interest rate, stated percentage   3.875%  
Recourse Debt | Convertible Senior Notes due 2048      
Debt Instrument [Line Items]      
Subtotal long-term debt (including current maturities)   $ 575 575
Interest rate, stated percentage   2.75%  
Convertible notes, conversion price (in usd per share) | $ / shares   $ 43.01  
Conversion rate   0.0232527  
Recourse Debt | Convertible Senior Notes due 2048 | Subsequent Event      
Debt Instrument [Line Items]      
Convertible notes, conversion price (in usd per share) | $ / shares $ 42.57    
Conversion rate 0.0234925    
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 0
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%  
Line of Credit | Revolving Credit Facility | Revolving Credit Facility      
Debt Instrument [Line Items]      
Subtotal long-term debt (including current maturities)   $ 725 0
Line of Credit | Revolving Credit Facility | Revolving Credit Facility | SOFR      
Debt Instrument [Line Items]      
Basis spread on variable rate   1.72%  
Line of Credit | Receivables Facility | Revolving Credit Facility      
Debt Instrument [Line Items]      
Subtotal long-term debt (including current maturities)   $ 150 0
Line of Credit | Repurchase Facility | Revolving Credit Facility      
Debt Instrument [Line Items]      
Subtotal long-term debt (including current maturities)   $ 75 0
Line of Credit | Repurchase Facility | Revolving Credit Facility | SOFR      
Debt Instrument [Line Items]      
Basis spread on variable rate   1.30%  
Non Recourse Debt      
Debt Instrument [Line Items]      
Subtotal long-term debt (including current maturities)   $ 2,730 0
Non Recourse Debt | Vivint Senior Secured Notes, due 2027      
Debt Instrument [Line Items]      
Subtotal long-term debt (including current maturities)   $ 600 0
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 0
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)   $ 1,330 $ 0