XML 98 R69.htm IDEA: XBRL DOCUMENT v3.25.0.1
Long-Term Debt - Summary of Long-term Debt (Details) - USD ($)
$ in Millions
Dec. 31, 2024
Oct. 17, 2024
Feb. 06, 2024
Dec. 31, 2023
Feb. 06, 2023
Jul. 06, 2020
Long-term debt            
Total debt $ 12,294          
Current portion of long-term debt (109)     $ (65)    
Long-term debt 12,033     12,224    
Face Value            
Long-term debt            
Special Improvement District Bonds 42          
Long-term notes and other payables 2          
Total debt 12,294          
Current portion of long-term debt (109)          
Deferred finance charges associated with the CEI Revolving Credit Facility 0          
Long-term debt 12,185          
Fair value 12,267          
Book Value            
Long-term debt            
Special Improvement District Bonds 42     45    
Long-term notes and other payables 2     2    
Total debt 12,154     12,305    
Current portion of long-term debt (109)     (65)    
Deferred finance charges associated with the CEI Revolving Credit Facility (12)     (16)    
Long-term debt 12,033     12,224    
Unamortized discounts and deferred finance charges 152     150    
CEI Revolving Credit Facility | Line of Credit | Face Value            
Long-term debt            
Long-term debt, gross 0          
CEI Revolving Credit Facility | Line of Credit | Book Value            
Long-term debt            
Long-term debt, gross 0     0    
CEI Term Loan A | Line of Credit | Face Value            
Long-term debt            
Long-term debt, gross 675          
CEI Term Loan A | Line of Credit | Book Value            
Long-term debt            
Long-term debt, gross 673     710    
CVA Revolving Credit Facility | Line of Credit | Face Value            
Long-term debt            
Long-term debt, gross 0          
CVA Revolving Credit Facility | Line of Credit | Book Value            
Long-term debt            
Long-term debt, gross 0     0    
CVA Delayed Draw Term Loan | Line of Credit | Face Value            
Long-term debt            
Long-term debt, gross 295          
CVA Delayed Draw Term Loan | Line of Credit | Book Value            
Long-term debt            
Long-term debt, gross 288     0    
CEI Term Loan B | Line of Credit | Face Value            
Long-term debt            
Long-term debt, gross 2,056          
CEI Term Loan B | Line of Credit | Book Value            
Long-term debt            
Long-term debt, gross 2,021     2,432    
CEI Term Loan B-1 | Line of Credit | Face Value            
Long-term debt            
Long-term debt, gross 2,878          
CEI Term Loan B-1 | Line of Credit | Book Value            
Long-term debt            
Long-term debt, gross $ 2,844     0    
CEI Senior Secured Notes due 2030 | Senior Notes            
Long-term debt            
Long-term debt, gross         $ 2,000  
Interest rate (as a percent) 7.00%       7.00%  
CEI Senior Secured Notes due 2030 | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross $ 2,000          
CEI Senior Secured Notes due 2030 | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross $ 1,982     1,978    
CEI Senior Secured Notes due 2032 | Senior Notes            
Long-term debt            
Long-term debt, gross     $ 1,500      
Interest rate (as a percent) 6.50%   6.50%      
CEI Senior Secured Notes due 2032 | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross $ 1,500          
CEI Senior Secured Notes due 2032 | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross 1,484     0    
CEI Senior Secured Notes due 2025 | Senior Notes            
Long-term debt            
Long-term debt, gross           $ 3,400
Interest rate (as a percent)           6.25%
CEI Senior Secured Notes due 2025 | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross 0          
CEI Senior Secured Notes due 2025 | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross 0     3,374    
CRC Senior Secured Notes | Senior Notes            
Long-term debt            
Long-term debt, gross           $ 1,000
Interest rate (as a percent)           5.75%
CRC Senior Secured Notes | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross 0          
CRC Senior Secured Notes | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross $ 0     983    
CEI Senior Notes due 2027 | Senior Notes            
Long-term debt            
Long-term debt, gross           $ 1,800
Interest rate (as a percent) 8.125%         8.125%
CEI Senior Notes due 2027 | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross $ 546          
CEI Senior Notes due 2027 | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross $ 542     1,593    
CEI Senior Notes due 2029 | Senior Notes            
Long-term debt            
Interest rate (as a percent) 4.625%          
CEI Senior Notes due 2029 | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross $ 1,200          
CEI Senior Notes due 2029 | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross $ 1,190     1,188    
CEI Senior Notes due 2032 | Senior Notes            
Long-term debt            
Long-term debt, gross   $ 1,100        
Interest rate (as a percent) 6.00% 6.00%        
CEI Senior Notes due 2032 | Senior Notes | Face Value            
Long-term debt            
Long-term debt, gross $ 1,100          
CEI Senior Notes due 2032 | Senior Notes | Book Value            
Long-term debt            
Long-term debt, gross $ 1,086     $ 0    
Special Improvement District Bonds            
Long-term debt            
Interest rate (as a percent) 4.30%