XML 141 R64.htm IDEA: XBRL DOCUMENT v3.25.0.1
SEGMENTS AND DISAGGREGATION OF REVENUE - Schedule of Reconciliation of Reportable Segment Adjusted EBITDA to Income (Loss) Before Taxes (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Depreciation and amortization $ (1,097) $ (1,285) $ (1,075)
Share-based compensation expense (202) (190) (181)
Other (expense) income, net (434) (157) 5
Interest expense, net (419) (385) (212)
Impairment loss 0 (725) 0
Income (loss) before income taxes 16 (1,091) (295)
Operating Segments      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Reportable segment adjusted EBITDA 2,572 2,062 1,414
Segment Reporting, Reconciling Item, Excluding Corporate Nonsegment      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Unallocated corporate overhead (215) (187) (126)
Depreciation and amortization (1,097) (1,285) (1,075)
Share-based compensation expense (202) (190) (181)
Legal settlements 0 0 44
Transaction fees and associated costs (54) (92) (43)
Transaction fees and associated costs (135) (132) (121)
Other (expense) income, net (434) (157) 5
Interest expense, net (419) (385) (212)
Impairment loss 0 (725) 0
UKI      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Reportable segment adjusted EBITDA 1,117 911 776
UKI | Operating Segments      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Reportable segment adjusted EBITDA 1,117 911 776
U.S.      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Reportable segment adjusted EBITDA 507 232 (175)
U.S. | Operating Segments      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Reportable segment adjusted EBITDA 507 232 (175)
International      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Reportable segment adjusted EBITDA 653 562 328
International | Operating Segments      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Reportable segment adjusted EBITDA 653 562 328
Australia      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Reportable segment adjusted EBITDA 295 357 485
Australia | Operating Segments      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Reportable segment adjusted EBITDA $ 295 $ 357 $ 485