XML 51 R38.htm IDEA: XBRL DOCUMENT v3.22.4

FINANCING ARRANGEMENTS (Tables)

12 Months Ended

Dec. 31, 2022

Debt Disclosure [Abstract]

Schedule of long-term debt

Principal amounts of debt obligations and principal amounts of debt obligations net of premiums, discounts and issuance costs as of December 31, 2022 and 2021 consists of the following:

												2022												2021
(in millions)						Maturity						Principal Amount						Net of Premiums, Discounts and Issuance Costs						Principal Amount						Net of Premiums, Discounts and Issuance Costs
Senior Secured Credit Facilities:
2018 Restated Credit Agreement
2023 Revolving Credit Facility						June 2023						$	—					$	—					$	285					$	285
June 2025 Term Loan B Facility						June 2025						—						—						2,829						2,772
November 2025 Term Loan B Facility						November 2025						—						—						994						984
2022 Amended Credit Agreement
2027 Revolving Credit Facility						February 2027						470						470						—						—
February 2027 Term Loan B Facility						February 2027						2,437						2,392						—						—
B+L Credit Facilities
B+L Revolving Credit Facility						May 2027						—						—						—						—
B+L Term Facility						May 2027						2,488						2,439						—						—
Senior Secured Notes:
5.500% Secured Notes						November 2025						1,680						1,672						1,750						1,739
6.125% Secured Notes						February 2027						1,000						987						—						—
5.750% Secured Notes						August 2027						500						496						500						495
4.875% Secured Notes						June 2028						1,600						1,583						1,600						1,580
11.00% First Lien Secured Notes						September 2028						1,774						2,826						—						—
14.00% Second Lien Secured Notes						October 2030						352						711						—						—
9.00% Intermediate Holdco Secured Notes						January 2028						999						1,423						—						—
Senior Unsecured Notes:
6.125%						April 2025						—						—						2,650						2,640
9.000%						December 2025						959						951						1,500						1,482
9.250%						April 2026						741						737						1,500						1,489
8.500%						January 2027						643						644						1,750						1,754
7.000%						January 2028						171						170						750						743
5.000%						January 2028						433						429						1,250						1,238
6.250%						February 2029						821						813						1,500						1,483
5.000%						February 2029						452						448						1,000						990
7.250%						May 2029						337						334						750						742
5.250%						January 2030						779						771						1,250						1,237
5.250%						February 2031						462						458						1,000						989
Other						Various						12						12						12						12
Total long-term debt and other												$	19,110					20,766						$	22,870					22,654
Less: Current portion of long-term debt and other																		432												—
Non-current portion of long-term debt																		$	20,334											$	22,654

Schedule of aggregate principal amounts of debt validly tendered and subsequently accepted

The aggregate principal amounts of the Existing Unsecured Senior Notes that were validly tendered and accepted by the Company in the Exchange Offer are set forth below:

(in millions)
9.00% Senior Notes due 2025						$	541
9.25% Senior Notes due 2026						752
8.50% Senior Notes due 2027						1,099
7.00% Senior Notes due 2028						540
5.00% Senior Notes due 2028						710
7.25% Senior Notes due 2029						373
6.25% Senior Notes due 2029						540
5.00% Senior Notes due 2029						371
5.25% Senior Notes due 2030						332
5.25% Senior Notes due 2031						336
Total						$	5,594

Schedule of aggregate maturities of long-term debt

Maturities and mandatory payments of debt obligations for the five succeeding years ending December 31 and thereafter are as follows:

(in millions)
2023			$	150
2024			150
2025			2,789
2026			891
2027			6,938
Thereafter			8,192
Total debt obligations			19,110
Unamortized premiums, discounts and issuance costs			1,656
Total long-term debt and other			$	20,766

X

- References

No definition available.

+ Details

Name:	us-gaap_DebtDisclosureAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation.

+ References

No definition available.

+ Details

Name:	us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of maturity and sinking fund requirement for long-term debt.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 470
-SubTopic 10
-Section 50
-Paragraph 1
-URI https://asc.fasb.org/extlink&oid=123465755&loc=d3e1835-112601

+ Details

Name:	us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of troubled debt restructuring which results when the debtor restructures the terms of its debt with a creditor due to the debtor's financial difficulties and the creditor grants certain concessions to obtain payment it might not otherwise receive. Includes a description of the principal changes in terms, the major features of settlement for each restructuring, the aggregate gain on restructuring and the related income tax effect, the per share amount of the total gain on restructuring, net of related income tax effect, and the total gain (loss) on transfers of assets recognized during the period. After the troubled debt restructuring has occurred debtors discuss the extent and amount to which amounts contingently payable are included in the carrying amount of restructured payables, and the conditions under which those amounts would become payable or would be forgiven when there is at least a reasonable possibility that a liability for contingent payments will be incurred.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 470
-SubTopic 60
-Section 50
-Paragraph 1
-URI https://asc.fasb.org/extlink&oid=6402221&loc=d3e15743-112638

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 470
-SubTopic 60
-Section 50
-Paragraph 2
-URI https://asc.fasb.org/extlink&oid=6402221&loc=d3e15765-112638

+ Details

Name:	us-gaap_SummaryOfTroubledDebtRestructuringNoteDebtorTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration