XML 108 R81.htm IDEA: XBRL DOCUMENT v3.24.0.1
Acquisitions and Dispositions - Vivint Purchase Price Allocation (Details) - USD ($)
 12 Months Ended
Mar. 10, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2021
Other Assets        
Goodwill   $ 1,650,000,000 $ 5,079,000,000 $ 1,795,000,000
Customer Relationships        
Other Liabilities        
Weighted average useful life, years   6 years    
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 3,494,000,000      
Intangible assets 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      
Derivative 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      
Direct Energy Purchase Price 2,623,000,000      
Goodwill, expected to be tax deductible $ 0      
Weighted average useful life, years 10 years      
Vivint | Customer Relationships        
Other Assets        
Intangible assets $ 1,740,000,000      
Other Liabilities        
Weighted average useful life, years 12 years      
Vivint | Technology        
Other Assets        
Intangible assets $ 860,000,000      
Other Liabilities        
Weighted average useful life, years 5 years      
Vivint | Trade Names        
Other Assets        
Intangible assets $ 160,000,000      
Other Liabilities        
Weighted average useful life, years 10 years      
Vivint | Sales channel contract        
Other Assets        
Intangible assets $ 10,000,000