XML 138 R100.htm IDEA: XBRL DOCUMENT v3.25.0.1
DEBT - Narrative (Details)
£ in Millions
1 Months Ended 12 Months Ended
Oct. 31, 2024
USD ($)
renewalPeriod
Jun. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2024
GBP (£)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2024
EUR (€)
Aug. 31, 2023
USD ($)
Jun. 30, 2023
USD ($)
Apr. 08, 2022
USD ($)
Jun. 09, 2021
USD ($)
Debt Instrument [Line Items]                      
Aggregate purchase price     $ 2,610,000,000                
Gain on extinguishment of debt     632,000,000   $ 17,000,000 $ 0          
Outstanding borrowings     39,527,000,000   $ 43,955,000,000            
WarnerMedia                      
Debt Instrument [Line Items]                      
Debt assumed     1,043,000,000             $ 41,680,000,000  
Senior Notes                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)         6.412%            
Debt instrument, repurchase amount   $ 3,399,000,000 965,000,000   $ 183,000,000     $ 1,900,000,000      
Gain on extinguishment of debt   $ 542,000,000                  
Face amount         1,500,000,000            
Term Loan                      
Debt Instrument [Line Items]                      
Principal repayments of term loans         4,000,000,000            
Line of Credit                      
Debt Instrument [Line Items]                      
Outstanding borrowings     0   0            
Line of Credit | Revolving Credit Facility                      
Debt Instrument [Line Items]                      
Revolving line of credit, maximum borrowing capacity $ 6,000,000,000                   $ 6,000,000,000
Number of renewal periods | renewalPeriod 2                    
Term of renewal period (in days) 364 days                    
Debt instrument, covenant, consolidated interest coverage ratio, minimum 3.00                    
Debt instrument, covenant, adjusted consolidated leverage ratio, maximum 4.50                    
Line of Credit | Revolver Sublimit for Standby Letters of Credit                      
Debt Instrument [Line Items]                      
Revolving line of credit, maximum borrowing capacity $ 150,000,000                    
Line of Credit | Additional Commitments Upon Satisfaction of Certain Conditions                      
Debt Instrument [Line Items]                      
Revolving line of credit, maximum borrowing capacity $ 1,000,000,000                    
Commercial Paper                      
Debt Instrument [Line Items]                      
Revolving line of credit, maximum borrowing capacity     1,000,000,000                
Outstanding borrowings     $ 0   $ 0            
Senior Notes Due 2024, 3.900% | Senior Notes | Discovery Communications, LLC                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     3.90%       3.90%        
Senior Notes Due 2024, 3.900% | Senior Notes | Scripps Networks Interactive, Inc.                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     3.90%       3.90%        
Senior Notes Due 2055, 4.000% | Senior Notes | Discovery Communications, LLC                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     4.00%       4.00%        
Senior Notes Due 2050, 4.650% | Senior Notes | Discovery Communications, LLC                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     4.65%       4.65%        
Senior Notes Due 2042, 4.950% | Senior Notes | Discovery Communications, LLC                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     4.95%       4.95%        
Senior Notes Due 2043, 4.875% | Senior Notes | Discovery Communications, LLC                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     4.875%       4.875%        
Senior Notes Due 2047, 5.200% | Senior Notes | Discovery Communications, LLC                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     5.20%       5.20%        
Senior Notes Due 2049, 5.300% | Senior Notes | Discovery Communications, LLC                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     5.30%       5.30%        
Senior Notes Due 2044, 4.650% | Senior Notes | Legacy WarnerMedia Business                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     4.65%       4.65%        
Senior Notes Due 2045, 4.850% | Senior Notes | Legacy WarnerMedia Business                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     4.85%       4.85%        
Senior Notes Due 2042, 4.900% | Senior Notes | Legacy WarnerMedia Business                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     4.90%       4.90%        
Senior Notes Due 2043, 5.350% | Senior Notes | Legacy WarnerMedia Business                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     5.35%       5.35%        
Senior Notes Due 2042, 5.050% | Senior Notes | WarnerMedia Holdings, Inc.                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     5.05%       5.05%        
Senior Notes Due November 2024 | Senior Notes                      
Debt Instrument [Line Items]                      
Principal repayments of term loans     $ 296,000,000                
Senior Notes Due September 2024 | Senior Notes                      
Debt Instrument [Line Items]                      
Principal repayments of term loans     529,000,000 £ 400              
Senior Notes Due June 2024 | Senior Notes                      
Debt Instrument [Line Items]                      
Principal repayments of term loans     48,000,000                
Senior Notes Due February And March 2024 | Senior Notes                      
Debt Instrument [Line Items]                      
Principal repayments of term loans     $ 726,000,000                
Senior Notes Due 2030, 4.302% | Senior Notes                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     4.302%       4.302%        
Face amount | €             € 650,000,000        
Senior Notes Due 2033, 4.693% | Senior Notes                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)     4.693%       4.693%        
Face amount | €             € 850,000,000        
Senior Notes Due 2023, 4.050% | Senior Notes | Warner Media, LLC                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)         4.05%            
Senior Notes Due 2024, 3.550% | Senior Notes | Warner Media, LLC                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)         3.55%            
Senior Notes Due 2024, 7.570% | Senior Notes | Historic TW Inc.                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)         7.57%            
Senior Notes Due 2024, 3.800% | Senior Notes | Discovery Communications, LLC                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)         3.80%            
Senior Notes Due 2024, 3.528% | Senior Notes | WarnerMedia Holdings, Inc.                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)         3.528%            
Senior Notes Due 2024, 3.428% | Senior Notes | WarnerMedia Holdings, Inc.                      
Debt Instrument [Line Items]                      
Weighted-average interest rate (as a percent)         3.428%            
Floating rate senior notes with maturities of 5 years or less | Senior Notes                      
Debt Instrument [Line Items]                      
Debt instrument, repurchase amount                 $ 460,000,000    
Outstanding borrowings     $ 0   $ 40,000,000            
Senior Notes Due December 2023 | Senior Notes                      
Debt Instrument [Line Items]                      
Principal repayments of term loans         42,000,000            
Senior Notes Due September 2023 | Senior Notes                      
Debt Instrument [Line Items]                      
Principal repayments of term loans         178,000,000            
Senior Notes Due February 2023 | Senior Notes                      
Debt Instrument [Line Items]                      
Principal repayments of term loans         $ 106,000,000            
Un-exchanged Scripps Senior Notes | Senior Notes | Scripps Networks                      
Debt Instrument [Line Items]                      
Principal amount of liabilities assumed     $ 11,000,000