XML 142 R103.htm IDEA: XBRL DOCUMENT v3.25.4
Segment Information - Reconciliation of Adjusted EBITDA to Income (Loss) from Continuing Operations (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Segment information      
Net Income (Loss) $ 2,779,824 $ 2,505,630 $ 2,242,982
Interest expense, net (829,335) (721,559) (585,932)
Depreciation and amortization (1,024,435) (900,905) (776,159)
Acquisition and Integration Costs (19,545) (35,842) (25,875)
Restructuring and other transformation (195,912) (161,359) (175,215)
(Loss) gain on disposal/write-down of property, plant and equipment, net (including real estate) (24,641) (6,196) 12,825
Other (expense) income, net, excluding our share of (losses) gains from our unconsolidated joint ventures (118,473) (39,159) (98,891)
Stock-based compensation expense (140,280) (118,138) (73,799)
Our share of Adjusted EBITDA reconciling items from our unconsolidated joint ventures (10,141) (8,684) (11,425)
Total Net Income (Loss) Before Provision (Benefit) for Income Taxes 211,188 244,538 227,206
CORPORATE  AND OTHER      
Segment information      
Corporate and other $ (205,874) $ (269,250) $ (281,305)