XML 117 R93.htm IDEA: XBRL DOCUMENT v3.25.1
ACQUISITION OF BUSINESSES - Purchase Price Allocation (Details) - USD ($)
$ in Millions
Jan. 12, 2024
Dec. 31, 2024
Dec. 23, 2024
Sep. 12, 2024
Dec. 31, 2023
Sep. 28, 2023
Aug. 01, 2023
May 02, 2023
Jan. 04, 2023
Fair value of assets and liabilities acquired                  
Assets classified as held for sale   $ 1,958     $ 0        
Brazilian electricity transmission operation                  
Consideration transferred                  
Cash     $ 22            
Pre-existing interest in business     33            
Total consideration     55            
Fair value of assets and liabilities acquired                  
Cash and cash equivalents     11            
Accounts receivable and other     22            
Intangible assets     619            
Accounts payable and other liabilities     (52)            
Non-recourse borrowings     (359)            
Deferred income tax liabilities     (63)            
Net assets acquired before non-controlling interest     178            
Non-controlling interest     (123)            
Net assets acquired     55            
Brazilian electricity transmission operation | Consortium                  
Consideration transferred                  
Total consideration     $ 72            
Indian telecom tower operation                  
Consideration transferred                  
Cash       $ 2,041          
Total consideration       2,041          
Fair value of assets and liabilities acquired                  
Cash and cash equivalents       368          
Accounts receivable and other       415          
Property, plant and equipment       1,785          
Intangible assets       582          
Goodwill       294          
Accounts payable and other liabilities       (344)          
Lease liabilities       (778)          
Non-recourse borrowings       (119)          
Deferred income tax liabilities       (162)          
Net assets acquired before non-controlling interest       2,041          
Indian telecom tower operation | Consortium                  
Consideration transferred                  
Total consideration       $ 800          
North American Retail Colocation Data Center Business                  
Consideration transferred                  
Cash $ 803                
Total consideration 803                
Fair value of assets and liabilities acquired                  
Cash and cash equivalents 14                
Accounts receivable and other 140                
Property, plant and equipment 2,432                
Intangible assets 379                
Assets classified as held for sale 270                
Accounts payable and other liabilities (248)                
Lease liabilities (1,331)                
Liabilities held for sale (70)                
Deferred income tax liabilities (229)                
Net assets acquired before non-controlling interest 1,357                
Gain recognised in bargain purchase transaction 554                
Net assets acquired $ 1,400                
Data4 Group                  
Consideration transferred                  
Cash             $ 566    
Total consideration             566    
Fair value of assets and liabilities acquired                  
Cash and cash equivalents             189    
Accounts receivable and other             287    
Property, plant and equipment             35    
Investment properties             3,244    
Intangible assets             6    
Goodwill             779    
Accounts payable and other liabilities             (229)    
Non-recourse borrowings             (845)    
Deferred income tax liabilities             (418)    
Net assets acquired before non-controlling interest             3,048    
Non-controlling interest             (2,482)    
Net assets acquired             566    
Data4 Group | Consortium                  
Consideration transferred                  
Total consideration             $ 3,000    
Triton International Limited                  
Consideration transferred                  
Cash           $ 350      
Exchangeable shares           751      
Pre-existing interest in business           55      
Total consideration           1,156      
Fair value of assets and liabilities acquired                  
Cash and cash equivalents           491      
Accounts receivable and other           1,871      
Property, plant and equipment           8,811      
Intangible assets           710      
Goodwill           1,163      
Accounts payable and other liabilities           (408)      
Non-recourse borrowings           (7,041)      
Deferred income tax liabilities           (444)      
Net assets acquired before non-controlling interest           5,153      
Non-controlling interest           (3,997)      
Net assets acquired           1,156      
Triton International Limited | Consortium                  
Consideration transferred                  
Total consideration           4,500      
Brazilian electricity transmission operation                  
Consideration transferred                  
Cash               $ 35  
Pre-existing interest in business               35  
Total consideration               70  
Fair value of assets and liabilities acquired                  
Cash and cash equivalents               36  
Accounts receivable and other               9  
Intangible assets               477  
Goodwill               25  
Trade and other payables recognised as of acquisition date               (44)  
Non-recourse borrowings               (192)  
Deferred income tax liabilities               (83)  
Net assets acquired before non-controlling interest               228  
Non-controlling interest               (158)  
Net assets acquired               $ 70  
HomeServe PLC                  
Consideration transferred                  
Cash                 $ 1,249
Total consideration                 1,249
Fair value of assets and liabilities acquired                  
Cash and cash equivalents                 205
Accounts receivable and other                 827
Property, plant and equipment                 118
Intangible assets                 2,827
Goodwill                 3,338
Trade and other payables recognised as of acquisition date                 (792)
Non-recourse borrowings                 (1,006)
Deferred income tax liabilities                 (613)
Net assets acquired before non-controlling interest                 4,904
Non-controlling interest                 (3,655)
Net assets acquired                 $ 1,249
Triton International Limited, Preferred Equity Instruments                  
Fair value of assets and liabilities acquired                  
Non-controlling interest           $ (641)