XML 71 R60.htm IDEA: XBRL DOCUMENT v3.25.3
Long-Term Debt (Schedule Of Secured And Unsecured Debt) (Details) - USD ($)
Oct. 15, 2025
Sep. 30, 2025
Dec. 31, 2024
Debt Instrument [Line Items]      
Principal outstanding   $ 12,044,000,000 $ 11,569,000,000
Interest rate   6.774% 6.996%
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%  
DDTL Facility [Member]      
Debt Instrument [Line Items]      
Proceeds from lines of credit $ 150,000,000    
Secured Debt [Member]      
Debt Instrument [Line Items]      
Principal outstanding   $ 8,431,000,000 8,436,000,000
Secured Debt [Member] | Term loan due 7/1/2031 [Member]      
Debt Instrument [Line Items]      
Principal outstanding   $ 1,018,000,000 $ 1,023,000,000
Interest rate   6.65% 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   $ 2,863,000,000 $ 2,383,000,000
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 $ 530,000,000
Interest rate   6.19% 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 $ 73,000,000
Interest rate   7.02% 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 $ 147,000,000
Interest rate   11.16% 11.16%
Secured Subsidiary Debt [Member] | DDTL Facility due 12/31/2029 [Member]      
Debt Instrument [Line Items]      
Principal outstanding   $ 480,000,000  
Interest rate   5.908%  
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%