XML 21 R5.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Millions
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Operating Activities    
Net Income $ 1,950 $ 1,222
Adjustments:    
Depreciation and amortization 829 780
Net deferred income tax expense 4 5
(Gain) loss on derivative instruments not designated as hedges (56) 40
Share-based compensation expense 92 83
Equity investment income (155) (97)
Amortization of debt issuance costs, discounts and premiums 46 51
Loss on extinguishment of debt and inducement expense 10 133
Changes in operating assets and liabilities:    
Increase in trade and other receivables, net (51) (16)
Decrease in inventories 17 6
Increase in prepaid expenses and other assets (142) (196)
Increase in accounts payable trade 24 18
Decrease in accrued expenses and other liabilities (21) (47)
Increase in customer deposits 883 934
Other, net (57) (15)
Net cash provided by operating activities 3,373 2,901
Investing Activities    
Purchases of property and equipment (1,264) (2,382)
Cash received on settlement of derivative financial instruments 111 12
Cash paid on settlement of derivative financial instruments (11) (92)
Investments in and loans to unconsolidated affiliates (77) (20)
Cash received on loans from unconsolidated affiliates 70 9
Proceeds from sale of unconsolidated affiliates 15 0
Other, net 10 (21)
Net cash used in investing activities (1,146) (2,494)
Financing Activities    
Debt proceeds 730 4,698
Debt issuance costs (28) (87)
Repayments of debt (1,945) (4,974)
Premium on repayment of debt (2) (104)
Repurchase of common stock (241) 0
Dividends paid (348) 0
Other, net (53) (44)
Net cash used in financing activities (1,887) (511)
Effect of exchange rate changes on cash and cash equivalents 7 (2)
Net increase (decrease) in cash and cash equivalents 347 (106)
Cash and cash equivalents at beginning of period 388 497
Cash and cash equivalents at end of period 735 391
Cash paid during the period for:    
Interest, net of amount capitalized 443 621
Non-cash Investing Activities    
Purchase of property and equipment included in accounts payable and accrued expenses and other liabilities 61 34
Non-cash Financing Activity    
Non-cash inducement on convertible notes exchange $ 7 $ 0