XML 93 R81.htm IDEA: XBRL DOCUMENT v3.25.3
REPORTABLE SEGMENTS - Schedule of Reconciliation of Segment Adjusted EBITDA to Loss before Income Taxes (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA $ 2,742 $ 2,712 $ 7,801 $ 7,202
Depreciation and amortization 1,375 1,762 4,369 5,394
Employee share-based compensation 240 157 533 412
Restructuring and other charges 88 9 222 161
Transaction and integration costs 11 33 108 165
Facility consolidation costs 1 2 10 9
Impairment and amortization of fair value step-up for content 79 156 707 913
Amortization of capitalized interest for content 19 8 28 38
Impairments and loss on dispositions 46 5 162 9,412
Other expense (income), net 30 (30) (191) (188)
(Income) loss from equity investees, net (17) 18 (15) 89
Loss (gain) on extinguishment of debt 1 (23) (2,953) (590)
Interest expense, net 570 494 1,501 1,527
Income (loss) before income taxes 27 (178) 2,047 (11,032)
Operating Segments | Streaming        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA 345 289 977 268
Restructuring and other charges 1 (16) 20 1
Operating Segments | Studios        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA 695 308 1,817 702
Restructuring and other charges 12 2 6 32
Operating Segments | Global Linear Networks        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA 1,702 2,115 5,007 6,232
Restructuring and other charges 16 5 57 58
Corporate        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA 258 296 807 927
Inter-segment eliminations        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA $ 14 $ 3 $ 466 $ (35)