XML 87 R75.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Reporting (Details) - USD ($)
$ in Millions
 3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Income Statement      
Revenue $ 8,585 $ 7,429  
Operating expenses 7,118 6,220  
Depreciation and amortization 326 333  
Total operating costs and expenses 7,444 6,553  
Loss on sale of assets (7) (4)  
Operating income/(loss) 1,134 872  
Equity in earnings of unconsolidated affiliates 2 3  
Other income, net 12 30  
Loss on debt extinguishment 0 (58)  
Interest expense (163) (152)  
Income Before Income Taxes 985 695  
Income tax expense 235 184  
Net Income Available for Common Stockholders 750 511  
Other segment information      
Capital expenditures 217 69  
Equity investments in affiliates 47   $ 45
Goodwill 5,012   5,011
Total assets 24,991   24,022
Corporate      
Income Statement      
Revenue 0 0  
Operating expenses 19 19  
Depreciation and amortization 11 10  
Total operating costs and expenses 30 29  
Loss on sale of assets 0 0  
Operating income/(loss) (30) (29)  
Equity in earnings of unconsolidated affiliates 0 0  
Other income, net 16 28  
Loss on debt extinguishment   (58)  
Interest expense (163) (152)  
Income Before Income Taxes (177) (211)  
Income tax expense 235 184  
Net Income Available for Common Stockholders (412) (395)  
Other segment information      
Capital expenditures 23 14  
Equity investments in affiliates 0   0
Goodwill 0   0
Total assets 18,110   15,543
Eliminations      
Income Statement      
Revenue (20) (6)  
Operating expenses (20) (6)  
Depreciation and amortization 0 0  
Total operating costs and expenses (20) (6)  
Loss on sale of assets 0 0  
Operating income/(loss) 0 0  
Equity in earnings of unconsolidated affiliates 0 0  
Other income, net 0 0  
Loss on debt extinguishment   0  
Interest expense 0 0  
Income Before Income Taxes 0 0  
Income tax expense 0 0  
Net Income Available for Common Stockholders 0 0  
Other segment information      
Capital expenditures 0 0  
Equity investments in affiliates 0   0
Goodwill 0   0
Total assets (19,981)   (15,345)
Texas | Operating Segments      
Income Statement      
Revenue 2,435 2,233  
Operating expenses 2,015 1,798  
Depreciation and amortization 83 82  
Total operating costs and expenses 2,098 1,880  
Loss on sale of assets 0 (4)  
Operating income/(loss) 337 349  
Equity in earnings of unconsolidated affiliates 0 0  
Other income, net 0 0  
Loss on debt extinguishment   0  
Interest expense 0 0  
Income Before Income Taxes 337 349  
Income tax expense 0 0  
Net Income Available for Common Stockholders 337 349  
Other segment information      
Capital expenditures 190 45  
Equity investments in affiliates 0   0
Goodwill 643   643
Total assets 7,511   6,925
Texas | Eliminations      
Income Statement      
Revenue (7) (1)  
East | Operating Segments      
Income Statement      
Revenue 4,577 3,515  
Operating expenses 3,839 2,895  
Depreciation and amortization 37 39  
Total operating costs and expenses 3,876 2,934  
Loss on sale of assets 0 0  
Operating income/(loss) 701 581  
Equity in earnings of unconsolidated affiliates 0 0  
Other income, net 4 0  
Loss on debt extinguishment   0  
Interest expense 0 0  
Income Before Income Taxes 705 581  
Income tax expense 0 0  
Net Income Available for Common Stockholders 705 581  
Other segment information      
Capital expenditures 0 0  
Equity investments in affiliates 0   0
Goodwill 721   721
Total assets 10,113   8,021
East | Eliminations      
Income Statement      
Revenue 1 0  
West/Services/Other | Operating Segments      
Income Statement      
Revenue 1,099 1,219  
Operating expenses 1,016 1,266  
Depreciation and amortization 13 25  
Total operating costs and expenses 1,029 1,291  
Loss on sale of assets (7) 0  
Operating income/(loss) 63 (72)  
Equity in earnings of unconsolidated affiliates 2 3  
Other income, net 0 (2)  
Loss on debt extinguishment   0  
Interest expense 0 0  
Income Before Income Taxes 65 (71)  
Income tax expense 0 0  
Net Income Available for Common Stockholders 65 (71)  
Other segment information      
Capital expenditures 3 6  
Equity investments in affiliates 47   45
Goodwill 154   153
Total assets 2,731   2,254
West/Services/Other | Eliminations      
Income Statement      
Revenue (2) (5)  
Vivint Smart Home | Operating Segments      
Income Statement      
Revenue 494 468  
Operating expenses 249 248  
Depreciation and amortization 182 177  
Total operating costs and expenses 431 425  
Loss on sale of assets 0 0  
Operating income/(loss) 63 43  
Equity in earnings of unconsolidated affiliates 0 0  
Other income, net (8) 4  
Loss on debt extinguishment   0  
Interest expense 0 0  
Income Before Income Taxes 55 47  
Income tax expense 0 0  
Net Income Available for Common Stockholders 55 47  
Other segment information      
Capital expenditures 1 4  
Equity investments in affiliates 0   0
Goodwill 3,494   3,494
Total assets 6,507   $ 6,624
Vivint Smart Home | Eliminations      
Income Statement      
Revenue $ (12) $ 0