XML 162 R134.htm IDEA: XBRL DOCUMENT v3.25.0.1
Schedule I - Condensed Financial Information of Registrant (Condensed Statements of Operations) (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Condensed Financial Statements, Captions [Line Items]      
Depreciation and amortization $ (1,843) $ (1,502) $ (1,596)
Selling, general, and administrative expenses (1,601) (1,308) (1,189)
Operating income (loss) 4,081 2,661 (1,177)
Other income 312 257 117
Impacts of Tax Receivable Agreement (5) (164) (128)
Net income (loss) before income taxes 3,467 2,000 (1,560)
Income tax expense (benefit) (655) (508) 350
Net income (loss) 2,812 1,492 (1,210)
Parent      
Condensed Financial Statements, Captions [Line Items]      
Depreciation and amortization 0 (15) (16)
Selling, general, and administrative expenses (102) (80) (69)
Operating income (loss) (102) (95) (85)
Other income 28 31 6
Impacts of Tax Receivable Agreement (5) (164) (128)
Net income (loss) before income taxes (79) (228) (207)
Income tax expense (benefit) 17 58 47
Equity in earnings (losses) of subsidiaries, net of tax 2,721 1,663 (1,067)
Net income (loss) $ 2,659 $ 1,493 $ (1,227)