XML 86 R63.htm IDEA: XBRL DOCUMENT v3.25.0.1
Long-Term Debt (Schedule Of Secured And Unsecured Debt) (Details) - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Mar. 08, 2023
May 12, 2022
Debt Instrument [Line Items]        
Principal outstanding $ 11,569,000,000 $ 11,231,000,000    
Interest rate 6.996% 7.103%    
First Lien Notes Due 5/15/2030 [Member]        
Debt Instrument [Line Items]        
Interest rate       8.75%
First Lien Notes Due 3/15/2031 [Member]        
Debt Instrument [Line Items]        
Interest rate     8.625%  
Debentures Due 11/15/2031 [Member]        
Debt Instrument [Line Items]        
Principal outstanding   $ 47,000,000    
Series 2023-1 Revenue Term Notes Class A-2 Due 7/20/2028 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 1,119,000,000      
Interest rate 6.60%      
Series 2023-1 Revenue Term Notes Class B Due 7/20/2028 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 155,000,000      
Interest rate 8.30%      
Series 2023-1 Revenue Term Notes Class C Due 7/20/2028 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 312,000,000      
Interest rate 11.50%      
Series 2024-1 Revenue Term Notes Class A-2 Due 5/20/2031 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 530,000,000      
Interest rate 6.19%      
Series 2024-1 Revenue Term Notes Class B Due 5/30/2031 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 73,000,000      
Interest rate 7.02%      
Series 2024-1 Revenue Term Notes Class C Due 5/20/2031 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 147,000,000      
Interest rate 11.16%      
Secured Debt [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 8,436,000,000 8,848,000,000    
Secured Debt [Member] | Term Loan Due 10/8/2027 [Member]        
Debt Instrument [Line Items]        
Principal outstanding   $ 1,435,000,000    
Interest rate   9.22%    
Secured Debt [Member] | Term loan due 7/1/2031 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 1,023,000,000      
Interest rate 8.763%      
Secured Debt [Member] | First Lien Notes Due 10/15/2027 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 1,150,000,000 $ 1,150,000,000    
Interest rate 5.875% 5.875%    
Secured Debt [Member] | First Lien Notes Due 5/1/2028 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 1,550,000,000 $ 1,550,000,000    
Interest rate 5.00% 5.00%    
Secured Debt [Member] | First Lien Notes Due 5/15/2030 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 1,200,000,000 $ 1,200,000,000    
Interest rate 8.75% 8.75%    
Secured Debt [Member] | First Lien Notes Due 3/15/2031 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 750,000,000 $ 750,000,000    
Interest rate 8.625% 8.625%    
Secured Debt [Member] | Second Lien Notes Due 5/1/2029 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 1,000,000,000 $ 1,000,000,000    
Interest rate 6.75% 6.75%    
Secured Debt [Member] | Second Lien Notes Due 11/1/2029 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 750,000,000 $ 750,000,000    
Interest rate 5.875% 5.875%    
Secured Debt [Member] | Second Lien Notes Due 1/15/2030 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 1,000,000,000 $ 1,000,000,000    
Interest rate 6.00% 6.00%    
Secured Debt [Member] | IDRB Due 5/1/2030 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 13,000,000 $ 13,000,000    
Interest rate 6.20% 6.20%    
Secured Subsidiary Debt [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 2,383,000,000 $ 1,633,000,000    
Secured Subsidiary Debt [Member] | Debentures Due 11/15/2031 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 47,000,000 $ 47,000,000    
Interest rate 8.50% 8.50%    
Secured Subsidiary Debt [Member] | Series 2023-1 Revenue Term Notes Class A-2 Due 7/20/2028 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 1,119,000,000 $ 1,119,000,000    
Interest rate 6.60% 6.60%    
Secured Subsidiary Debt [Member] | Series 2023-1 Revenue Term Notes Class B Due 7/20/2028 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 155,000,000 $ 155,000,000    
Interest rate 8.30% 8.30%    
Secured Subsidiary Debt [Member] | Series 2023-1 Revenue Term Notes Class C Due 7/20/2028 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 312,000,000 $ 312,000,000    
Interest rate 11.50% 11.50%    
Secured Subsidiary Debt [Member] | Series 2024-1 Revenue Term Notes Class A-2 Due 5/20/2031 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 530,000,000      
Interest rate 6.19%      
Secured Subsidiary Debt [Member] | Series 2024-1 Revenue Term Notes Class B Due 5/30/2031 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 73,000,000      
Interest rate 7.02%      
Secured Subsidiary Debt [Member] | Series 2024-1 Revenue Term Notes Class C Due 5/20/2031 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 147,000,000      
Interest rate 11.16%      
Unsecured Subsidiary Debt [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 750,000,000 $ 750,000,000    
Unsecured Subsidiary Debt [Member] | Debentures Due 5/15/2027 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 200,000,000 $ 200,000,000    
Interest rate 6.75% 6.75%    
Unsecured Subsidiary Debt [Member] | Debentures Due 2/1/2028 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 300,000,000 $ 300,000,000    
Interest rate 6.86% 6.86%    
Unsecured Subsidiary Debt [Member] | Debentures Due 2/15/2028 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 200,000,000 $ 200,000,000    
Interest rate 6.73% 6.73%    
Unsecured Subsidiary Debt [Member] | Debentures Due 10/15/2029 [Member]        
Debt Instrument [Line Items]        
Principal outstanding $ 50,000,000 $ 50,000,000    
Interest rate 8.40% 8.40%