XML 66 R52.htm IDEA: XBRL DOCUMENT v3.23.1
Acquisitions and Dispositions - Purchase Price Allocation (Details) - USD ($)
Mar. 31, 2023
Mar. 10, 2023
Dec. 31, 2022
Other Assets      
Goodwill $ 5,343,000,000   $ 1,650,000,000
Vivint      
Current Assets      
Cash and cash equivalents   $ 120,000,000  
Accounts receivable, net   60,000,000  
Inventory   113,000,000  
Prepayments and other current assets   37,000,000  
Total current assets   330,000,000  
Property, plant and equipment, net   49,000,000  
Other Assets      
Operating lease right-of-use assets, net   35,000,000  
Goodwill   3,692,000,000  
Intangibles assets, net   2,500,000,000  
Deferred income taxes   451,000,000  
Other non-current assets   14,000,000  
Total other assets   6,692,000,000  
Total Assets   7,071,000,000  
Current Liabilities      
Current portion of long-term debt and finance leases   14,000,000  
Current portion of operating lease liabilities   13,000,000  
Accounts payable   109,000,000  
Derivatives instruments   80,000,000  
Deferred revenue current   517,000,000  
Accrued expenses and other current liabilities   207,000,000  
Total current liabilities   940,000,000  
Other Liabilities      
Long-term debt and finance leases   2,572,000,000  
Non-current operating lease liabilities   28,000,000  
Derivatives instruments   32,000,000  
Deferred income taxes   18,000,000  
Deferred revenue non-current   835,000,000  
Other non-current liabilities   23,000,000  
Total other liabilities   3,508,000,000  
Total Liabilities   4,448,000,000  
Vivint Purchase Price   2,623,000,000  
Goodwill, expected to be tax deductible   $ 0