XML 132 R109.htm IDEA: XBRL DOCUMENT v3.25.0.1
Long-term Debt and Finance Leases - Schedule of Long-term Debt and Finance Leases (Details)
$ / shares in Units, $ in Millions
12 Months Ended
Feb. 03, 2025
$ / shares
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
$ / shares
Nov. 08, 2024
Oct. 31, 2024
USD ($)
Oct. 30, 2024
Jun. 30, 2024
USD ($)
Jun. 17, 2024
Apr. 16, 2024
Aug. 23, 2021
Dec. 02, 2020
May 24, 2019
Dec. 07, 2017
Debt Instrument [Line Items]                          
Long-term debt   $ 10,892 $ 10,940                    
Finance leases   $ 14 $ 19                    
Finance Lease, Liability, Statement of Financial Position [Extensible Enumeration]   Total long-term debt and finance leases Total long-term debt and finance leases                    
Total long-term debt and finance lease obligations   $ 10,906 $ 10,959                    
Less current maturities   (996) (620)                    
Less debt issuance costs   (86) (60)                    
Discounts   (12) (146)                    
Total long-term debt and finance leases   9,812 10,133                    
Debt Instrument, Unamortized Discount [Abstract]                          
Total discounts   (12) (146)                    
Senior Secured First Lien Notes, due 2024                          
Debt Instrument [Line Items]                          
Interest rate, stated percentage                 3.75%        
Tax-exempt bonds                          
Debt Instrument [Line Items]                          
Long-term debt   466 466                    
Recourse Debt                          
Debt Instrument [Line Items]                          
Long-term debt   10,892 8,220                    
Recourse Debt | Senior Notes, due 2027                          
Debt Instrument [Line Items]                          
Long-term debt   $ 0 375   $ 375                
Interest rate, stated percentage   6.625%                      
Recourse Debt | Senior Notes, due 2028                          
Debt Instrument [Line Items]                          
Long-term debt   $ 821 821                    
Interest rate, stated percentage   5.75%                     5.75%
Recourse Debt | Senior Notes, due 2029                          
Debt Instrument [Line Items]                          
Long-term debt   $ 733 733                    
Interest rate, stated percentage   5.25%                   5.25%  
Recourse Debt | Senior Notes, due 2029                          
Debt Instrument [Line Items]                          
Long-term debt   $ 500 500                    
Interest rate, stated percentage   3.375%                 3.375%    
Recourse Debt | Senior Notes, due 2029                          
Debt Instrument [Line Items]                          
Long-term debt   $ 798 0                    
Interest rate, stated percentage   5.75%       5.75%              
Recourse Debt | Senior Notes, due 2031                          
Debt Instrument [Line Items]                          
Long-term debt   $ 1,030 1,030                    
Interest rate, stated percentage   3.625%                      
Recourse Debt | Senior Notes, due 2032                          
Debt Instrument [Line Items]                          
Long-term debt   $ 480 480                    
Interest rate, stated percentage   3.875%               3.875%      
Basis spread on variable rate (as a percent)   0.50%                      
Recourse Debt | Senior Notes, due 2033                          
Debt Instrument [Line Items]                          
Long-term debt   $ 925 0                    
Interest rate, stated percentage   6.00%       6.00%              
Recourse Debt | Senior Notes, due 2034                          
Debt Instrument [Line Items]                          
Long-term debt   $ 950 0                    
Interest rate, stated percentage   6.25%       6.25%              
Recourse Debt | Convertible Senior Notes, due 2048                          
Debt Instrument [Line Items]                          
Long-term debt   $ 232 575       $ 232            
Discounts   $ 0 $ (12)                    
Interest rate, stated percentage   2.75%                      
Conversion price per common share (in usd per share) | $ / shares     $ 41.83                    
Conversion ratio   0.0244241 0.0239079                    
Debt Instrument, Unamortized Discount [Abstract]                          
Total discounts   $ 0 $ (12)                    
Recourse Debt | Convertible Senior Notes, due 2048 | Subsequent Event                          
Debt Instrument [Line Items]                          
Conversion price per common share (in usd per share) | $ / shares $ 40.78                        
Conversion ratio 0.0245222                        
Recourse Debt | Senior Secured First Lien Notes, due 2024                          
Debt Instrument [Line Items]                          
Long-term debt   $ 0 600                    
Interest rate, stated percentage   3.75%           3.75%          
Recourse Debt | Senior Secured First Lien Notes, due 2025                          
Debt Instrument [Line Items]                          
Long-term debt   $ 500 500                    
Interest rate, stated percentage   2.00%                      
Recourse Debt | Senior Secured First Lien Notes, due 2027                          
Debt Instrument [Line Items]                          
Long-term debt   $ 900 900                    
Interest rate, stated percentage   2.45%                      
Recourse Debt | Senior Secured First Lien Notes, due 2029                          
Debt Instrument [Line Items]                          
Long-term debt   $ 500 500                    
Interest rate, stated percentage   4.45%                      
Recourse Debt | Senior Secured First Lien Notes, due 2033                          
Debt Instrument [Line Items]                          
Long-term debt   $ 740 740                    
Interest rate, stated percentage   7.00%                      
Recourse Debt | Term Loan B, due 2031                          
Debt Instrument [Line Items]                          
Discounts   $ (2) 0                    
Debt Instrument, Unamortized Discount [Abstract]                          
Total discounts   (2) 0                    
Recourse Debt | Term Loan B, due 2031 | Revolving Credit Facility                          
Debt Instrument [Line Items]                          
Long-term debt   $ 1,317 0                    
Basis spread on variable rate (as a percent)   1.75%                      
Recourse Debt | Tax-exempt bonds                          
Debt Instrument [Line Items]                          
Long-term debt   $ 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%                      
Recourse Debt | Senior Secured First Lien Notes, due 2025, 2027, 2029 and 2033                          
Debt Instrument [Line Items]                          
Discounts     (10)                    
Debt Instrument, Unamortized Discount [Abstract]                          
Total discounts     (10)                    
Recourse Debt | Senior Secured First Lien Notes, due 2024, 2025, 2027, 2029 and 2033                          
Debt Instrument [Line Items]                          
Discounts   $ (10)                      
Debt Instrument, Unamortized Discount [Abstract]                          
Total discounts   (10)                      
Non Recourse Debt                          
Debt Instrument [Line Items]                          
Long-term debt   0 2,720                    
Non Recourse Debt | Senior Notes, due 2027                          
Debt Instrument [Line Items]                          
Interest rate, stated percentage         6.625%                
Non Recourse Debt | Vivint 5.750% Senior Secured Notes, due 2029                          
Debt Instrument [Line Items]                          
Long-term debt   0 800                    
Discounts   $ 0 (103)                    
Interest rate, stated percentage   5.75%                      
Debt Instrument, Unamortized Discount [Abstract]                          
Total discounts   $ 0 (103)                    
Non Recourse Debt | Vivint 6.750% Senior Secured Notes, due 2027                          
Debt Instrument [Line Items]                          
Long-term debt   $ 0 600                    
Interest rate, stated percentage   6.75%   6.75%   6.75%              
Non Recourse Debt | Vivint Senior Secured Notes due 2028                          
Debt Instrument [Line Items]                          
Long-term debt   $ 0 1,320                    
Discounts   $ 0 (21)                    
Interest rate, stated percentage   3.51%                      
Debt Instrument, Unamortized Discount [Abstract]                          
Total discounts   $ 0 $ (21)