Business Combinations - Narrative (Details)
|
|
|
|
|
|
|
|
|
|
|
3 Months Ended |
12 Months Ended |
|
|
|
Aug. 01, 2025
USD ($)
tower_site
|
Jul. 22, 2025
USD ($)
agreement
|
Jun. 30, 2025
USD ($)
|
Mar. 03, 2025
USD ($)
|
Feb. 18, 2025
USD ($)
|
Feb. 03, 2025
USD ($)
|
May 24, 2024
USD ($)
|
May 01, 2024
USD ($)
shares
|
Apr. 30, 2024
USD ($)
|
Mar. 09, 2023
USD ($)
|
Dec. 31, 2024
USD ($)
|
Dec. 31, 2025
USD ($)
|
Dec. 31, 2024
USD ($)
|
Dec. 31, 2023
USD ($)
|
Aug. 05, 2025
USD ($)
|
Dec. 20, 2024 |
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
$ 13,005,000,000
|
$ 13,678,000,000
|
$ 13,005,000,000
|
$ 12,234,000,000
|
|
|
| Short-term debt assumed for financing of property and equipment |
|
|
|
|
|
|
|
|
|
|
|
1,653,000,000
|
0
|
$ 0
|
|
|
| Principal Issuances |
|
|
|
|
|
|
|
|
|
|
|
13,827,000,000
|
|
|
|
|
| EIP receivables |
|
|
|
|
|
|
|
|
|
|
4,379,000,000
|
4,997,000,000
|
4,379,000,000
|
|
|
|
| Preliminary goodwill from the Ka’ena Acquisition in 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
771,000,000
|
|
|
|
| Senior Notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal Issuances |
|
|
|
|
|
|
|
|
|
|
|
$ 10,827,000,000
|
|
|
|
|
| 6.700% Senior Notes due 2033 | Senior Notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal Issuances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 489,000,000
|
|
| Interest rate, stated percentage |
|
|
|
|
|
|
|
|
|
|
|
6.70%
|
|
|
6.70%
|
|
| 6.250% Senior Notes due 2069 | Senior Notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal Issuances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 393,000,000
|
|
| Interest rate, stated percentage |
|
|
|
|
|
|
|
|
|
|
|
6.25%
|
|
|
6.25%
|
|
| 5.500% Senior Notes due March 2070 | Senior Notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal Issuances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 401,000,000
|
|
| Interest rate, stated percentage |
|
|
|
|
|
|
|
|
|
|
|
5.50%
|
|
|
5.50%
|
|
| 5.500% Senior Notes due June 2070 | Senior Notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal Issuances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 395,000,000
|
|
| Interest rate, stated percentage |
|
|
|
|
|
|
|
|
|
|
|
5.50%
|
|
|
5.50%
|
|
| Ka Ena Corporation | Merger And Unit Purchase Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business acquisition, outstanding (percent) |
|
|
|
|
|
|
|
|
|
100.00%
|
|
|
|
|
|
|
| Total consideration transferred |
|
|
$ 1,350,000,000
|
|
|
|
|
|
|
$ 1,350,000,000
|
|
|
|
|
|
|
| Business acquisition, cash acquired (percent) |
|
|
|
|
|
|
|
|
|
39.00%
|
|
|
|
|
|
|
| Business acquisition, common shares acquired (percent) |
|
|
|
|
|
|
|
|
|
61.00%
|
|
|
|
|
|
|
| Ka Ena Corporation | Merger and Unit Purchase Agreement, Amendment No. 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total consideration transferred |
|
|
|
|
|
|
|
$ 1,141,000,000
|
|
|
|
|
|
|
|
|
| Upfront payment transferred |
|
|
|
|
|
|
|
$ 420,000,000
|
|
|
|
|
|
|
|
|
| Upfront payment, number of common shares transferred (in shares) | shares |
|
|
|
|
|
|
|
3,264,952
|
|
|
|
|
|
|
|
|
| Upfront payment, transferred shares value |
|
|
|
|
|
|
|
|
$ 536,000,000
|
|
|
|
|
|
|
|
| Fair value of upfront payment, net |
|
|
|
|
|
|
|
$ 956,000,000
|
|
|
|
|
|
|
|
|
| Business combination, contingent consideration, liability, deferred |
|
|
|
|
|
|
|
27,000,000
|
|
|
|
|
|
|
|
|
| Upfront payment, customary adjustments |
|
|
|
|
|
|
|
|
|
|
17,000,000
|
|
|
|
|
|
| Additional upfront payment to be paid |
|
|
|
|
|
|
|
420,000,000
|
|
|
|
|
|
|
|
|
| Business combination, potential earnout payment |
|
|
|
|
|
|
|
251,000,000
|
|
|
|
|
|
|
|
|
| Business combination, contingent consideration liability |
|
|
|
|
|
|
|
191,000,000
|
|
|
|
|
|
|
|
|
| Business combination, potential earnout payment for services |
|
|
|
|
|
|
|
169,000,000
|
|
|
|
|
|
|
|
|
| Liabilities for deferred consideration |
|
|
|
|
|
|
|
|
|
|
202,000,000
|
$ 242,000,000
|
202,000,000
|
|
|
|
| Liabilities for post-acquisition |
|
|
|
|
|
|
|
|
|
|
$ 80,000,000
|
157,000,000
|
$ 80,000,000
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
777,000,000
|
|
|
|
|
|
|
|
|
| Goodwill expected to be tax deductible |
|
|
|
|
|
|
|
121,000,000
|
|
|
|
|
|
|
|
|
| Business acquisition, cash transferred |
|
|
|
|
|
|
|
396,000,000
|
|
|
|
|
|
|
|
|
| Increase in deferred tax liabilities |
|
|
|
|
|
|
|
83,000,000
|
|
|
|
|
|
|
|
|
| Accounts receivable |
|
|
|
|
|
|
|
34,000,000
|
|
|
|
|
|
|
|
|
| Total liabilities assumed |
|
|
|
|
|
|
|
506,000,000
|
|
|
|
|
|
|
|
|
| Ka Ena Corporation | Merger and Unit Purchase Agreement, Amendment No. 1 | Customer Relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived, fair value |
|
|
|
|
|
|
|
$ 545,000,000
|
|
|
|
|
|
|
|
|
| Lease space agreement term (years) |
|
|
|
|
|
|
|
6 years
|
|
|
|
|
|
|
|
|
| Ka Ena Corporation | Merger and Unit Purchase Agreement, Amendment No. 1 | Tradenames |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived, fair value |
|
|
|
|
|
|
|
$ 70,000,000
|
|
|
|
|
|
|
|
|
| Lease space agreement term (years) |
|
|
|
|
|
|
|
8 years
|
|
|
|
|
|
|
|
|
| Ka Ena Corporation | Merger and Unit Purchase Agreement, Amendment No. 1 | Other Intangible Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived, fair value |
|
|
|
|
|
|
|
$ 125,000,000
|
|
|
|
|
|
|
|
|
| Lease space agreement term (years) |
|
|
|
|
|
|
|
4 years
|
|
|
|
|
|
|
|
|
| UScellular Wireless Assets Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total consideration transferred |
$ 2,855,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
219,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill expected to be tax deductible |
32,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business acquisition, cash transferred |
2,811,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-term debt assumed for financing of property and equipment |
|
|
|
|
|
|
|
|
|
|
|
$ 1,700,000,000
|
|
|
|
|
| Short-term debt assumed for financing of property and equipment at fair value |
$ 1,700,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Lessee leasing arrangements, operating leases, term of contract (years) |
30 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Spectrum licenses |
$ 1,730,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable |
317,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EIP receivables |
891,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable unpaid principal balances |
328,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EIP receivable unpaid principal balance |
1,100,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities assumed |
3,772,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| UScellular Wireless Assets Operations | Customer Relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived, fair value |
$ 379,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Lease space agreement term (years) |
10 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| UScellular Wireless Assets Operations | Tradenames |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived, fair value |
$ 18,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Lease space agreement term (years) |
1 year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| UScellular Wireless Assets Operations | Purchase Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payments for asset acquisition |
|
|
|
|
|
|
$ 4,400,000,000
|
|
|
|
|
|
|
|
|
|
| Asset acquisition, maximum transferred liabilities incurred |
|
|
|
|
|
|
$ 2,000,000,000
|
|
|
|
|
|
|
|
|
|
| Business acquisition, cash transferred |
$ 2,800,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of towers to be extended tenancy term | tower_site |
600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Lessee leasing arrangements, operating leases, term of contract (years) |
15 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| UScellular Wireless Assets Operations | Master License Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal Issuances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,700,000,000
|
|
| Number of towers retained | tower_site |
2,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of towers leased on interim basis | tower_site |
1,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating lease right-of-use assets |
$ 1,000,000,000.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating lease liabilities |
1,000,000,000.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred tax assets |
261,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase in deferred tax liabilities |
$ 261,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vistar Media Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business acquisition, outstanding (percent) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100.00%
|
| Total consideration transferred |
|
|
|
|
|
$ 617,000,000
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
343,000,000
|
|
|
|
|
|
|
|
|
|
|
| Increase in deferred tax liabilities |
|
|
|
|
|
61,000,000
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable |
|
|
|
|
|
157,000,000
|
|
|
|
|
|
|
|
|
|
|
| Total consideration transferred, including settlements of preexisting relationships |
|
|
|
|
|
621,000,000
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities assumed |
|
|
|
|
|
193,000,000
|
|
|
|
|
|
|
|
|
|
|
| Vistar Media Inc. | Customer Relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived, fair value |
|
|
|
|
|
201,000,000
|
|
|
|
|
|
|
|
|
|
|
| Vistar Media Inc. | Tradenames |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived, fair value |
|
|
|
|
|
8,000,000
|
|
|
|
|
|
|
|
|
|
|
| Vistar Media Inc. | Other Intangible Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived, fair value |
|
|
|
|
|
$ 55,000,000
|
|
|
|
|
|
|
|
|
|
|
| Vistar Media Inc. | Merger and Unit Purchase Agreement, Amendment No. 1 | Customer Relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Lease space agreement term (years) |
|
|
|
|
|
10 years
|
|
|
|
|
|
|
|
|
|
|
| Vistar Media Inc. | Merger and Unit Purchase Agreement, Amendment No. 1 | Tradenames |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Lease space agreement term (years) |
|
|
|
|
|
4 years
|
|
|
|
|
|
|
|
|
|
|
| Vistar Media Inc. | Merger and Unit Purchase Agreement, Amendment No. 1 | Other Intangible Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Lease space agreement term (years) |
|
|
|
|
|
4 years
|
|
|
|
|
|
|
|
|
|
|
| Blis Holdco Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business acquisition, outstanding (percent) |
|
|
|
|
100.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Total consideration transferred |
|
|
|
|
$ 174,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Business acquisition, cash transferred |
|
|
|
$ 180,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets acquired, including goodwill |
|
|
|
|
264,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities assumed |
|
|
|
|
90,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Preliminary goodwill from the Ka’ena Acquisition in 2024 |
|
|
|
|
$ 105,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Farmers Cellular Telephone Company Acquisition | Purchase Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of separate asset purchase agreements | agreement |
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business acquisition, cash transferred |
|
$ 175,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|