XML 67 R56.htm IDEA: XBRL DOCUMENT v3.23.3
Acquisitions and Dispositions - Purchase Price Allocation (Details) - USD ($)
Mar. 10, 2023
Sep. 30, 2023
Dec. 31, 2022
Other Assets      
Goodwill   $ 5,143,000,000 $ 1,650,000,000
Vivint Smart Home      
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 3,494,000,000    
Intangible assets, net 2,770,000,000    
Deferred income taxes 382,000,000    
Other non-current assets 14,000,000    
Total other assets 6,695,000,000    
Total Assets 7,074,000,000    
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 518,000,000    
Accrued expenses and other current liabilities 207,000,000    
Total current liabilities 941,000,000    
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 837,000,000    
Other non-current liabilities 23,000,000    
Total other liabilities 3,510,000,000    
Total Liabilities 4,451,000,000    
Vivint Smart Home Purchase Price 2,623,000,000    
Goodwill, expected to be tax deductible $ 0    
Weighted average useful life, years 10 years    
Vivint Smart Home | Customer relationships      
Other Assets      
Intangible assets, net $ 1,740,000,000    
Other Liabilities      
Weighted average useful life, years 12 years    
Vivint Smart Home | Technology      
Other Assets      
Intangible assets, net $ 860,000,000    
Other Liabilities      
Weighted average useful life, years 5 years    
Vivint Smart Home | Trade name      
Other Assets      
Intangible assets, net $ 160,000,000    
Other Liabilities      
Weighted average useful life, years 10 years    
Vivint Smart Home | Sales channel contract      
Other Assets      
Intangible assets, net $ 10,000,000