XML 166 R143.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Reporting (Details) - USD ($)
$ in Millions
 3 Months Ended 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Sep. 30, 2022
Jun. 30, 2022
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Income Statement              
Revenues         $ 28,130 $ 28,823 $ 31,543
Operating Expenses         24,475 28,696 28,651
Depreciation and amortization         1,403 1,295 720
Impairment losses         36 26 206
Total operating costs and expenses         25,914 30,017 29,577
(Loss)/gain on sale of assets         208 1,578 52
Operating income/(loss)         2,424 384 2,018
Equity in earnings of unconsolidated affiliates         20 16 6
Impairment losses on investments         (7) (102) 0
Other income, net         44 47 56
Loss on debt extinguishment         (382) 109 0
Interest expense         (651) (667) (417)
Income/(Loss) Before Income Taxes         1,448 (213) 1,663
Income tax expense (benefit)         323 (11) 442
Net income (loss)         1,125 (202) 1,221
Balance sheet              
Equity investments in affiliates $ 45 $ 42     45 42  
Capital expenditures 472 598     472 598  
Goodwill 5,011 5,079     5,011 5,079 1,650
Total assets 24,022 26,038     24,022 26,038  
Corporate              
Income Statement              
Revenues         0 0 0
Operating Expenses         81 133 86
Depreciation and amortization         41 36 31
Impairment losses         0 0 0
Total operating costs and expenses         122 169 117
(Loss)/gain on sale of assets         0 0 (3)
Operating income/(loss)         (122) (169) (120)
Equity in earnings of unconsolidated affiliates         0 0 0
Impairment losses on investments         0 0  
Other income, net         54 60 50
Loss on debt extinguishment         (382) 109  
Interest expense         (651) (667) (417)
Income/(Loss) Before Income Taxes         (1,101) (667) (487)
Income tax expense (benefit)         323 (11) 442
Net income (loss)         (1,424) (656) (929)
Balance sheet              
Equity investments in affiliates 0 0     0 0  
Capital expenditures 61 53     61 53  
Goodwill 0 0     0 0  
Total assets 15,543 20,357     15,543 20,357  
Eliminations              
Income Statement              
Revenues         (48) (30) 17
Operating Expenses         (48) (30) 17
Depreciation and amortization         0 0 0
Impairment losses         0 0 0
Total operating costs and expenses         (48) (30) 17
(Loss)/gain on sale of assets         0 0 0
Operating income/(loss)         0 0 0
Equity in earnings of unconsolidated affiliates         0 0 0
Impairment losses on investments         0 0  
Other income, net         0 0 0
Loss on debt extinguishment         0 0  
Interest expense         0 0 0
Income/(Loss) Before Income Taxes         0 0 0
Income tax expense (benefit)         0 0 0
Net income (loss)         0 0 0
Balance sheet              
Equity investments in affiliates 0 0     0 0  
Capital expenditures 0 0     0 0  
Goodwill 0 0     0 0  
Total assets (15,345) (26,498)     (15,345) (26,498)  
Texas              
Income Statement              
Impairment losses 7 2          
Balance sheet              
Goodwill 643 643     643 643 710
Texas | Operating Segments              
Income Statement              
Revenues         10,653 10,476 10,057
Operating Expenses         9,785 8,353 8,444
Depreciation and amortization         323 348 361
Impairment losses         7 2 0
Total operating costs and expenses         10,115 8,703 8,805
(Loss)/gain on sale of assets         (4) 1,319 10
Operating income/(loss)         534 3,092 1,262
Equity in earnings of unconsolidated affiliates         0 0 (2)
Impairment losses on investments         0 0  
Other income, net         0 2 4
Loss on debt extinguishment         0 0  
Interest expense         0 0 0
Income/(Loss) Before Income Taxes         534 3,094 1,264
Income tax expense (benefit)         0 0 0
Net income (loss)         534 3,094 1,264
Balance sheet              
Equity investments in affiliates 0 0     0 0  
Capital expenditures 369 495     369 495  
Goodwill 643 643     643 643  
Total assets 6,925 8,236     6,925 8,236  
Texas | Eliminations              
Income Statement              
Revenues         (22) (5) (4)
East              
Income Statement              
Impairment losses   4 $ 43 $ 20     13
Balance sheet              
Goodwill 721 721     721 721 723
East | Operating Segments              
Income Statement              
Revenues         11,707 12,547 16,763
Operating Expenses         9,746 14,361 15,998
Depreciation and amortization         158 167 241
Impairment losses         0 4 206
Total operating costs and expenses         9,904 14,532 16,445
(Loss)/gain on sale of assets         3 259 0
Operating income/(loss)         1,806 (1,726) 318
Equity in earnings of unconsolidated affiliates         0 0 0
Impairment losses on investments         0 0  
Other income, net         (1) (1) 1
Loss on debt extinguishment         0 0  
Interest expense         0 0 0
Income/(Loss) Before Income Taxes         1,805 (1,727) 319
Income tax expense (benefit)         0 0 0
Net income (loss)         1,805 (1,727) 319
Balance sheet              
Equity investments in affiliates 0 0     0 0  
Capital expenditures 3 5     3 5  
Goodwill 721 721     721 721  
Total assets 8,021 13,712     8,021 13,712  
East | Eliminations              
Income Statement              
Revenues         0 (9) 26
West/Services/Other              
Balance sheet              
Goodwill 153 221     153 221 217
West/Services/Other | Operating Segments              
Income Statement              
Revenues         3,886 4,281 4,706
Operating Expenses         3,874 5,021 4,106
Depreciation and amortization         114 99 87
Impairment losses         29 20 0
Total operating costs and expenses         4,017 5,140 4,193
(Loss)/gain on sale of assets         209 0 45
Operating income/(loss)         78 (859) 558
Equity in earnings of unconsolidated affiliates         20 16 8
Impairment losses on investments         (7) (102)  
Other income, net         6 1 1
Loss on debt extinguishment         0 0  
Interest expense         0 0 0
Income/(Loss) Before Income Taxes         97 (944) 567
Income tax expense (benefit)         0 0 0
Net income (loss)         97 (944) 567
Balance sheet              
Equity investments in affiliates 45 42     45 42  
Capital expenditures 16 27     16 27  
Goodwill 153 221     153 221  
Total assets 2,254 3,612     2,254 3,612  
West/Services/Other | Eliminations              
Income Statement              
Revenues         (18) (16) (5)
Vivint Smart Home              
Balance sheet              
Goodwill 3,494 3,494     3,494 3,494 $ 0
Vivint Smart Home | Operating Segments              
Income Statement              
Revenues         1,932 1,549  
Operating Expenses         1,037 858  
Depreciation and amortization         767 645  
Impairment losses         0 0  
Total operating costs and expenses         1,804 1,503  
(Loss)/gain on sale of assets         0 0  
Operating income/(loss)         128 46  
Equity in earnings of unconsolidated affiliates         0 0  
Impairment losses on investments         0 0  
Other income, net         (15) (15)  
Loss on debt extinguishment         0 0  
Interest expense         0 0  
Income/(Loss) Before Income Taxes         113 31  
Income tax expense (benefit)         0 0  
Net income (loss)         113 31  
Balance sheet              
Equity investments in affiliates 0 0     0 0  
Capital expenditures 23 18     23 18  
Goodwill 3,494 3,494     3,494 3,494  
Total assets $ 6,624 $ 6,619     6,624 6,619  
Vivint Smart Home | Eliminations              
Income Statement              
Revenues         $ (8) $ 0