XML 94 R60.htm IDEA: XBRL DOCUMENT v3.25.4
Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2025
Segment Reporting [Abstract]  
Schedule of Revenue from External Customers and Long-Lived Assets, by Geographical Areas
For the Year Ended December 31, 2025
(In millions)TexasEastWest/OtherVivint Smart HomeCorporate
Eliminations
Total
Revenue(a)
$11,139 $14,263 $3,202 $2,144 $— $(35)$30,713 
Operating Expenses9,634 13,409 3,014 1,281 134 (35)27,437 
Depreciation and amortization374 148 32 810 42 — 1,406 
Total operating cost and expenses10,008 13,557 3,046 2,091 176 (35)28,843 
Loss on sale of assets(18)— (7)— — — (25)
Operating income/(loss)1,113 706 149 53 (176)— 1,845 
Equity in earnings of unconsolidated affiliates— — 11 — — — 11 
Impairment losses on investments— — (39)— — — (39)
Other income, net(1)(1)(20)86 — 68 
Loss on debt extinguishment— — — — (10)— (10)
Interest expense— — — — (741)— (741)
Income/(loss) before income taxes1,112 710 120 33 (841)— 1,134 
Income tax expense— — — — 270 — 270 
Net income/(loss) $1,112 $710 $120 $33 $(1,111)$— $864 
Other segment information
Equity investments in affiliates$— $— $16 $— $— $— $16 
Capital expenditures976 17 24 121 — 1,147 
Goodwill643 721 130 3,523 — — 5,017 
Total assets$9,286 $9,731 $2,724 $6,752 $20,951 $(20,304)$29,140 
(a) Inter-segment sales and inter-segment net derivative gains and losses included in revenues
$23 $$$— $— $— $35 
 For the Year Ended December 31, 2024
(In millions)TexasEastWest/OtherVivint Smart HomeCorporate
Eliminations
Total
Revenue(a)
$10,651 $11,709 $3,819 $1,991 $— $(40)$28,130 
Operating Expenses9,783 9,748 3,818 1,085 81 (40)24,475 
Depreciation and amortization323 158 99 782 41 — 1,403 
Impairment losses— 29 — — — 36 
Total operating cost and expenses10,113 9,906 3,946 1,867 122 (40)25,914 
(Loss)/Gain on sale of assets(4)209 — — — 208 
Operating income/(loss)534 1,806 82 124 (122)— 2,424 
Equity in earnings of unconsolidated affiliates— — 20 — — — 20 
Impairment losses on investments— — (7)— — — (7)
Other income, net — (1)(15)54 — 44 
Loss on debt extinguishment— — — — (382)— (382)
Interest expense— — — — (651)— (651)
Income/(loss) before income taxes534 1,805 101 109 (1,101)— 1,448 
Income tax expense— — — — 323 — 323 
Net income/(loss) $534 $1,805 $101 $109 $(1,424)$— $1,125 
Other segment information
Equity investments in affiliates$— $— $45 $— $— $— $45 
Capital expenditures369 16 23 61 — 472 
Goodwill643 721 124 3,523 — — 5,011 
Total assets$6,927 $8,010 $2,073 $6,814 $15,537 $(15,339)$24,022 
(a) Inter-segment sales and inter-segment net derivative gains and losses included in revenues
$22 $— $18 $— $— $— $40 
 For the Year Ended December 31, 2023
(In millions)TexasEastWest/Other
Vivint Smart Home(a)
Corporate
Eliminations
Total
Revenue(b)
$10,474 $12,549 $4,241 $1,589 $— $(30)$28,823 
Operating Expenses8,351 14,363 4,997 882 133 (30)28,696 
Depreciation and amortization348 167 86 658 36 — 1,295 
Impairment losses20 — — — 26 
Total operating cost and expenses8,701 14,534 5,103 1,540 169 (30)30,017 
Gain on sale of assets1,324 254 — — — — 1,578 
Operating income/(loss)3,097 (1,731)(862)49 (169)— 384 
Equity in earnings of unconsolidated affiliates— — 16 — — — 16 
Impairment losses on investments— — (102)— — — (102)
Other income, net(1)(15)60 — 47 
Gain on debt extinguishment— — — — 109 — 109 
Interest expense— — — — (667)— (667)
Income/(loss) before income taxes3,099 (1,732)(947)34 (667)— (213)
Income tax benefit— — — — (11)— (11)
Net income/(loss)$3,099 $(1,732)$(947)$34 $(656)$— $(202)
(a) Includes results of operations following the acquisition date of March 10, 2023
(b) Inter-segment sales and inter-segment net derivative gains and losses included in revenues
$$$16 $— $— $— $30