XML 111 R52.htm IDEA: XBRL DOCUMENT v3.25.4
Debt (Tables)
12 Months Ended
Dec. 31, 2025
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt, Net of Unamortized Discount and Debt Issuance Costs
Long-term debt, net of an unamortized discount and debt issuance costs, consisted of the following:
Original
Principal
Annual
Interest Rate
Maturity
Date
December 31,
2025
December 31,
2024
2024 Term Loan Facility, net of unamortized discount(1)
741 Variable4/4/2029731 735 
2024-B Term Loan Facility, net of unamortized discount(1)
902 Variable9/30/2031887 896 
Senior Notes due 20291,075 4.63 %3/15/20291,075 1,075 
Senior Secured Notes due 2030400 9.13 %9/30/2030400 — 
RMB Term Loan Facility(1)
64 Variable8/16/202957 58 
Australian Government Loan, net of unamortized discountN/AN/A12/31/2036
MGT Loan(2)
36 VariableVariable13 19 
Finance leases 39 42 
Long-term debt3,204 2,826 
Less: Long-term debt due within one year(39)(35)
Debt issuance costs(33)(32)
Long-term debt, net$3,132 $2,759 
(1)The average effective interest rate on the 2024 Term Loan Facility, including the impacts of the interest rate swaps, was 6.5% and 7.7% for the year ended December 31, 2025 and 2024, respectively. The average effective interest rate on the 2024-B Term Loan Facility, including the impacts of the interest rate swaps) was 6.5% and 6.1% for the year ended December 31, 2025 and 2024, respectively. The average effective interest rate on the RMB Term Loan Facility was 9.8% and 10.4% for the year ended December 31, 2025 and 2024, respectively.
(2)The MGT loan is a related party debt facility. Average effective interest rate on the MGT loan was 6.1% during both the year ended December 31, 2025 and 2024. Refer below for further details.
Schedule of Maturities of Long-term Debt
At December 31, 2025, the scheduled maturities of our long-term debt were as follows:
Total Borrowings
202639 
202737 
202831 
20291,833 
2030415 
Thereafter859 
Total3,214 
Remaining accretion associated with the 2024 Term Loan Facility and the 2024-B Term Loan Facility(10)
Total borrowings3,204 
Schedule of Short-Term Debt
Short-term debt consisted of the following:
Annual Interest RateMaturity DateDecember 31, 2025December 31, 2024
Cash Flow RevolverVariable8/15/2029— 33 
RMB Revolving Credit FacilityVariable8/16/2027— 21 
SEB Credit Facility4.9 %2/28/202640 — 
Insurance premium financing (Australia)6.4 %3/1/2026— 
Insurance premium financing (global)8.0 %4/1/202610 11 
Short-term debt$51 $65 
Schedule of Interest and Debt Expense, Net
Interest and debt expense, net in the Consolidated Statements of Operations consisted of the following:
Year Ended December 31,
202520242023
Interest on debt$185 $168 $157 
Amortization of deferred debt issuance costs and discounts on debt10 10 
Capitalized interest(17)(21)(17)
Interest on capital leases and letters of credit and commitments10 
Inventory financing arrangement (Note 8)$$— $— 
Total interest and debt expense, net$189 $167 $158