{ "schema": "annalist.dataset/0.1", "company": { "id": "altria", "name": "Altria Group, Inc.", "country": "US", "template": "corporate", "cik": "0000764180", "tickers": [ "MO" ], "entity_name": "Altria Group, Inc.", "fiscal_year_end": "1231", "sic": "2111", "sic_description": "Cigarettes", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-29" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 6359000000.0, "cost_of_revenue": 2173000000.0, "gross_profit": 2873000000.0, "rnd": null, "sga": null, "operating_income": 2336000000.0, "interest_expense": null, "pretax_income": 2108000000.0, "income_tax": 558000000.0, "net_income_incl_nci": 1550000000.0, "nci_profit": -2000000.0, "net_income": 1552000000.0, "net_income_common": 1550000000.0, "eps_basic": 0.83, "eps_diluted": 0.83, "shares_basic": 1858000000.0, "shares_diluted": 1858000000.0, "dps_declared": 0.84, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-21-000065" ], "value_sources": { "revenue": [ "10-Q:0000764180-21-000065" ], "cost_of_revenue": [ "10-Q:0000764180-21-000065" ], "gross_profit": [ "10-Q:0000764180-21-000065" ], "operating_income": [ "10-Q:0000764180-21-000065" ], "pretax_income": [ "10-Q:0000764180-21-000065" ], "income_tax": [ "10-Q:0000764180-21-000065" ], "net_income_incl_nci": [ "10-Q:0000764180-21-000065" ], "nci_profit": [ "10-Q:0000764180-21-000065" ], "net_income": [ "10-Q:0000764180-21-000065" ], "net_income_common": [ "10-Q:0000764180-21-000065" ], "eps_basic": [ "10-Q:0000764180-21-000065" ], "eps_diluted": [ "10-Q:0000764180-21-000065" ], "shares_basic": [ "10-Q:0000764180-21-000065" ], "shares_diluted": [ "10-Q:0000764180-21-000065" ], "dps_declared": [ "10-Q:0000764180-21-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 6367000000.0, "cost_of_revenue": 1775000000.0, "gross_profit": 3287000000.0, "rnd": null, "sga": null, "operating_income": 2796000000.0, "interest_expense": null, "pretax_income": 2565000000.0, "income_tax": 627000000.0, "net_income_incl_nci": 1938000000.0, "nci_profit": -5000000.0, "net_income": 1943000000.0, "net_income_common": 1940000000.0, "eps_basic": 1.04, "eps_diluted": 1.04, "shares_basic": 1858000000.0, "shares_diluted": 1859000000.0, "dps_declared": 0.84, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-21-000108" ], "value_sources": { "revenue": [ "10-Q:0000764180-21-000108" ], "cost_of_revenue": [ "10-Q:0000764180-21-000108" ], "gross_profit": [ "10-Q:0000764180-21-000108" ], "operating_income": [ "10-Q:0000764180-21-000108" ], "pretax_income": [ "10-Q:0000764180-21-000108" ], "income_tax": [ "10-Q:0000764180-21-000108" ], "net_income_incl_nci": [ "10-Q:0000764180-21-000108" ], "nci_profit": [ "10-Q:0000764180-21-000108" ], "net_income": [ "10-Q:0000764180-21-000108" ], "net_income_common": [ "10-Q:0000764180-21-000108" ], "eps_basic": [ "10-Q:0000764180-21-000108" ], "eps_diluted": [ "10-Q:0000764180-21-000108" ], "shares_basic": [ "10-Q:0000764180-21-000108" ], "shares_diluted": [ "10-Q:0000764180-21-000108" ], "dps_declared": [ "10-Q:0000764180-21-000108" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 7123000000.0, "cost_of_revenue": 1961000000.0, "gross_profit": 3717000000.0, "rnd": null, "sga": null, "operating_income": 3160000000.0, "interest_expense": null, "pretax_income": -324000000.0, "income_tax": 632000000.0, "net_income_incl_nci": -956000000.0, "nci_profit": -4000000.0, "net_income": -952000000.0, "net_income_common": -953000000.0, "eps_basic": -0.51, "eps_diluted": -0.51, "shares_basic": 1858000000.0, "shares_diluted": 1859000000.0, "dps_declared": 0.86, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-21-000127" ], "value_sources": { "revenue": [ "10-Q:0000764180-21-000127" ], "cost_of_revenue": [ "10-Q:0000764180-21-000127" ], "gross_profit": [ "10-Q:0000764180-21-000127" ], "operating_income": [ "10-Q:0000764180-21-000127" ], "pretax_income": [ "10-Q:0000764180-21-000127" ], "income_tax": [ "10-Q:0000764180-21-000127" ], "net_income_incl_nci": [ "10-Q:0000764180-21-000127" ], "nci_profit": [ "10-Q:0000764180-21-000127" ], "net_income": [ "10-Q:0000764180-21-000127" ], "net_income_common": [ "10-Q:0000764180-21-000127" ], "eps_basic": [ "10-Q:0000764180-21-000127" ], "eps_diluted": [ "10-Q:0000764180-21-000127" ], "shares_basic": [ "10-Q:0000764180-21-000127" ], "shares_diluted": [ "10-Q:0000764180-21-000127" ], "dps_declared": [ "10-Q:0000764180-21-000127" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 6304000000.0, "cost_of_revenue": 1909000000.0, "gross_profit": 3146000000.0, "rnd": null, "sga": null, "operating_income": 2581000000.0, "interest_expense": null, "pretax_income": 2541000000.0, "income_tax": 619000000.0, "net_income_incl_nci": 1922000000.0, "nci_profit": -2000000.0, "net_income": 1924000000.0, "net_income_common": 1922000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000764180-21-000037", "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "value_sources": { "revenue": [ "10-K:0000764180-21-000037" ], "cost_of_revenue": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "gross_profit": [ "10-K:0000764180-21-000037" ], "operating_income": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "pretax_income": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "income_tax": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "net_income_incl_nci": [ "10-K:0000764180-21-000037" ], "nci_profit": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "net_income": [ "10-K:0000764180-21-000037" ], "net_income_common": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 6036000000.0, "cost_of_revenue": 1608000000.0, "gross_profit": 3272000000.0, "rnd": null, "sga": null, "operating_income": 2690000000.0, "interest_expense": null, "pretax_income": 1937000000.0, "income_tax": 516000000.0, "net_income_incl_nci": 1421000000.0, "nci_profit": -3000000.0, "net_income": 1424000000.0, "net_income_common": 1421000000.0, "eps_basic": 0.77, "eps_diluted": 0.77, "shares_basic": 1857000000.0, "shares_diluted": 1857000000.0, "dps_declared": 0.86, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-22-000044" ], "value_sources": { "revenue": [ "10-Q:0000764180-22-000044" ], "cost_of_revenue": [ "10-Q:0000764180-22-000044" ], "gross_profit": [ "10-Q:0000764180-22-000044" ], "operating_income": [ "10-Q:0000764180-22-000044" ], "pretax_income": [ "10-Q:0000764180-22-000044" ], "income_tax": [ "10-Q:0000764180-22-000044" ], "net_income_incl_nci": [ "10-Q:0000764180-22-000044" ], "nci_profit": [ "10-Q:0000764180-22-000044" ], "net_income": [ "10-Q:0000764180-22-000044" ], "net_income_common": [ "10-Q:0000764180-22-000044" ], "eps_basic": [ "10-Q:0000764180-22-000044" ], "eps_diluted": [ "10-Q:0000764180-22-000044" ], "shares_basic": [ "10-Q:0000764180-22-000044" ], "shares_diluted": [ "10-Q:0000764180-22-000044" ], "dps_declared": [ "10-Q:0000764180-22-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 6936000000.0, "cost_of_revenue": 1882000000.0, "gross_profit": 3732000000.0, "rnd": null, "sga": null, "operating_income": 3186000000.0, "interest_expense": null, "pretax_income": 2909000000.0, "income_tax": 759000000.0, "net_income_incl_nci": 2150000000.0, "nci_profit": 1000000.0, "net_income": 2149000000.0, "net_income_common": 2146000000.0, "eps_basic": 1.16, "eps_diluted": 1.16, "shares_basic": 1849000000.0, "shares_diluted": 1849000000.0, "dps_declared": 0.86, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-22-000091" ], "value_sources": { "revenue": [ "10-Q:0000764180-22-000091" ], "cost_of_revenue": [ "10-Q:0000764180-22-000091" ], "gross_profit": [ "10-Q:0000764180-22-000091" ], "operating_income": [ "10-Q:0000764180-22-000091" ], "pretax_income": [ "10-Q:0000764180-22-000091" ], "income_tax": [ "10-Q:0000764180-22-000091" ], "net_income_incl_nci": [ "10-Q:0000764180-22-000091" ], "nci_profit": [ "10-Q:0000764180-22-000091" ], "net_income": [ "10-Q:0000764180-22-000091" ], "net_income_common": [ "10-Q:0000764180-22-000091" ], "eps_basic": [ "10-Q:0000764180-22-000091" ], "eps_diluted": [ "10-Q:0000764180-22-000091" ], "shares_basic": [ "10-Q:0000764180-22-000091" ], "shares_diluted": [ "10-Q:0000764180-22-000091" ], "dps_declared": [ "10-Q:0000764180-22-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 6786000000.0, "cost_of_revenue": 1858000000.0, "gross_profit": 3673000000.0, "rnd": null, "sga": null, "operating_income": 2951000000.0, "interest_expense": null, "pretax_income": -3302000000.0, "income_tax": -582000000.0, "net_income_incl_nci": -2720000000.0, "nci_profit": 2000000.0, "net_income": -2722000000.0, "net_income_common": -2724000000.0, "eps_basic": -1.48, "eps_diluted": -1.48, "shares_basic": 1842000000.0, "shares_diluted": 1842000000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-22-000102" ], "value_sources": { "revenue": [ "10-Q:0000764180-22-000102" ], "cost_of_revenue": [ "10-Q:0000764180-22-000102" ], "gross_profit": [ "10-Q:0000764180-22-000102" ], "operating_income": [ "10-Q:0000764180-22-000102" ], "pretax_income": [ "10-Q:0000764180-22-000102" ], "income_tax": [ "10-Q:0000764180-22-000102" ], "net_income_incl_nci": [ "10-Q:0000764180-22-000102" ], "nci_profit": [ "10-Q:0000764180-22-000102" ], "net_income": [ "10-Q:0000764180-22-000102" ], "net_income_common": [ "10-Q:0000764180-22-000102" ], "eps_basic": [ "10-Q:0000764180-22-000102" ], "eps_diluted": [ "10-Q:0000764180-22-000102" ], "shares_basic": [ "10-Q:0000764180-22-000102" ], "shares_diluted": [ "10-Q:0000764180-22-000102" ], "dps_declared": [ "10-Q:0000764180-22-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 6255000000.0, "cost_of_revenue": 1771000000.0, "gross_profit": 3315000000.0, "rnd": null, "sga": null, "operating_income": 2733000000.0, "interest_expense": null, "pretax_income": 2280000000.0, "income_tax": 656000000.0, "net_income_incl_nci": 1624000000.0, "nci_profit": 0.0, "net_income": 1624000000.0, "net_income_common": 1621000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "value_sources": { "revenue": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "cost_of_revenue": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "gross_profit": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "operating_income": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "pretax_income": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "income_tax": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "net_income_incl_nci": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "nci_profit": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "net_income": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "net_income_common": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 5892000000.0, "cost_of_revenue": 1446000000.0, "gross_profit": 3373000000.0, "rnd": null, "sga": null, "operating_income": 2884000000.0, "interest_expense": null, "pretax_income": 2673000000.0, "income_tax": 714000000.0, "net_income_incl_nci": 1959000000.0, "nci_profit": 0.0, "net_income": 1959000000.0, "net_income_common": 1955000000.0, "eps_basic": 1.08, "eps_diluted": 1.08, "shares_basic": 1818000000.0, "shares_diluted": 1818000000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-23-000060" ], "value_sources": { "revenue": [ "10-Q:0000764180-23-000060" ], "cost_of_revenue": [ "10-Q:0000764180-23-000060" ], "gross_profit": [ "10-Q:0000764180-23-000060" ], "operating_income": [ "10-Q:0000764180-23-000060" ], "pretax_income": [ "10-Q:0000764180-23-000060" ], "income_tax": [ "10-Q:0000764180-23-000060" ], "net_income_incl_nci": [ "10-Q:0000764180-23-000060" ], "nci_profit": [ "10-Q:0000764180-22-000044" ], "net_income": [ "10-Q:0000764180-23-000060" ], "net_income_common": [ "10-Q:0000764180-23-000060" ], "eps_basic": [ "10-Q:0000764180-23-000060" ], "eps_diluted": [ "10-Q:0000764180-23-000060" ], "shares_basic": [ "10-Q:0000764180-23-000060" ], "shares_diluted": [ "10-Q:0000764180-23-000060" ], "dps_declared": [ "10-Q:0000764180-23-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 6543000000.0, "cost_of_revenue": 1708000000.0, "gross_profit": 3666000000.0, "rnd": null, "sga": null, "operating_income": 3105000000.0, "interest_expense": null, "pretax_income": 1605000000.0, "income_tax": 714000000.0, "net_income_incl_nci": 891000000.0, "nci_profit": 0.0, "net_income": 891000000.0, "net_income_common": 889000000.0, "eps_basic": 0.49, "eps_diluted": 0.49, "shares_basic": 1809000000.0, "shares_diluted": 1809000000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-23-000113" ], "value_sources": { "revenue": [ "10-Q:0000764180-23-000113" ], "cost_of_revenue": [ "10-Q:0000764180-23-000113" ], "gross_profit": [ "10-Q:0000764180-23-000113" ], "operating_income": [ "10-Q:0000764180-23-000113" ], "pretax_income": [ "10-Q:0000764180-23-000113" ], "income_tax": [ "10-Q:0000764180-23-000113" ], "net_income_incl_nci": [ "10-Q:0000764180-23-000113" ], "nci_profit": [ "10-Q:0000764180-22-000091" ], "net_income": [ "10-Q:0000764180-23-000113" ], "net_income_common": [ "10-Q:0000764180-23-000113" ], "eps_basic": [ "10-Q:0000764180-23-000113" ], "eps_diluted": [ "10-Q:0000764180-23-000113" ], "shares_basic": [ "10-Q:0000764180-23-000113" ], "shares_diluted": [ "10-Q:0000764180-23-000113" ], "dps_declared": [ "10-Q:0000764180-23-000113" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 6550000000.0, "cost_of_revenue": 1715000000.0, "gross_profit": 3697000000.0, "rnd": null, "sga": null, "operating_income": 3112000000.0, "interest_expense": null, "pretax_income": 407000000.0, "income_tax": 183000000.0, "net_income_incl_nci": 224000000.0, "nci_profit": 0.0, "net_income": 224000000.0, "net_income_common": 221000000.0, "eps_basic": 0.12, "eps_diluted": 0.12, "shares_basic": 1799000000.0, "shares_diluted": 1799000000.0, "dps_declared": 0.94, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-22-000102", "10-Q:0000764180-23-000126" ], "value_sources": { "revenue": [ "10-Q:0000764180-23-000126" ], "cost_of_revenue": [ "10-Q:0000764180-23-000126" ], "gross_profit": [ "10-Q:0000764180-23-000126" ], "operating_income": [ "10-Q:0000764180-23-000126" ], "pretax_income": [ "10-Q:0000764180-23-000126" ], "income_tax": [ "10-Q:0000764180-23-000126" ], "net_income_incl_nci": [ "10-Q:0000764180-23-000126" ], "nci_profit": [ "10-Q:0000764180-22-000102" ], "net_income": [ "10-Q:0000764180-23-000126" ], "net_income_common": [ "10-Q:0000764180-23-000126" ], "eps_basic": [ "10-Q:0000764180-23-000126" ], "eps_diluted": [ "10-Q:0000764180-23-000126" ], "shares_basic": [ "10-Q:0000764180-23-000126" ], "shares_diluted": [ "10-Q:0000764180-23-000126" ], "dps_declared": [ "10-Q:0000764180-23-000126" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 6111000000.0, "cost_of_revenue": 1573000000.0, "gross_profit": 3510000000.0, "rnd": null, "sga": null, "operating_income": 2818000000.0, "interest_expense": null, "pretax_income": 2704000000.0, "income_tax": 14000000.0, "net_income_incl_nci": 2690000000.0, "nci_profit": 0.0, "net_income": 2690000000.0, "net_income_common": 2686000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000764180-23-000020", "10-K:0000764180-24-000018", "10-Q:0000764180-22-000102", "10-Q:0000764180-23-000126" ], "value_sources": { "revenue": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "cost_of_revenue": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "gross_profit": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "operating_income": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "pretax_income": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "income_tax": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "net_income_incl_nci": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "nci_profit": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "net_income": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "net_income_common": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 5719000000.0, "cost_of_revenue": 1434000000.0, "gross_profit": 3329000000.0, "rnd": null, "sga": null, "operating_income": 2757000000.0, "interest_expense": null, "pretax_income": 2479000000.0, "income_tax": 692000000.0, "net_income_incl_nci": 1787000000.0, "nci_profit": null, "net_income": 1787000000.0, "net_income_common": 1784000000.0, "eps_basic": 1.0, "eps_diluted": 1.0, "shares_basic": 1786000000.0, "shares_diluted": 1786000000.0, "dps_declared": 0.94, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-24-000057" ], "value_sources": { "revenue": [ "10-Q:0000764180-24-000057" ], "cost_of_revenue": [ "10-Q:0000764180-24-000057" ], "gross_profit": [ "10-Q:0000764180-24-000057" ], "operating_income": [ "10-Q:0000764180-24-000057" ], "pretax_income": [ "10-Q:0000764180-24-000057" ], "income_tax": [ "10-Q:0000764180-24-000057" ], "net_income_incl_nci": [ "10-Q:0000764180-24-000057" ], "net_income": [ "10-Q:0000764180-24-000057" ], "net_income_common": [ "10-Q:0000764180-24-000057" ], "eps_basic": [ "10-Q:0000764180-24-000057" ], "eps_diluted": [ "10-Q:0000764180-24-000057" ], "shares_basic": [ "10-Q:0000764180-24-000057" ], "shares_diluted": [ "10-Q:0000764180-24-000057" ], "dps_declared": [ "10-Q:0000764180-24-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 6508000000.0, "cost_of_revenue": 1681000000.0, "gross_profit": 3757000000.0, "rnd": null, "sga": null, "operating_income": 2905000000.0, "interest_expense": null, "pretax_income": 2806000000.0, "income_tax": 689000000.0, "net_income_incl_nci": 2117000000.0, "nci_profit": null, "net_income": 2117000000.0, "net_income_common": 2113000000.0, "eps_basic": 1.19, "eps_diluted": 1.19, "shares_basic": 1782000000.0, "shares_diluted": 1782000000.0, "dps_declared": 0.94, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-24-000093" ], "value_sources": { "revenue": [ "10-Q:0000764180-24-000093" ], "cost_of_revenue": [ "10-Q:0000764180-24-000093" ], "gross_profit": [ "10-Q:0000764180-24-000093" ], "operating_income": [ "10-Q:0000764180-24-000093" ], "pretax_income": [ "10-Q:0000764180-24-000093" ], "income_tax": [ "10-Q:0000764180-24-000093" ], "net_income_incl_nci": [ "10-Q:0000764180-24-000093" ], "net_income": [ "10-Q:0000764180-24-000093" ], "net_income_common": [ "10-Q:0000764180-24-000093" ], "eps_basic": [ "10-Q:0000764180-24-000093" ], "eps_diluted": [ "10-Q:0000764180-24-000093" ], "shares_basic": [ "10-Q:0000764180-24-000093" ], "shares_diluted": [ "10-Q:0000764180-24-000093" ], "dps_declared": [ "10-Q:0000764180-24-000093" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 6281000000.0, "cost_of_revenue": 1578000000.0, "gross_profit": 3699000000.0, "rnd": null, "sga": null, "operating_income": 3089000000.0, "interest_expense": null, "pretax_income": 2908000000.0, "income_tax": 742000000.0, "net_income_incl_nci": 2166000000.0, "nci_profit": null, "net_income": 2166000000.0, "net_income_common": 2161000000.0, "eps_basic": 1.22, "eps_diluted": 1.22, "shares_basic": 1773000000.0, "shares_diluted": 1773000000.0, "dps_declared": 0.98, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-24-000102" ], "value_sources": { "revenue": [ "10-Q:0000764180-24-000102" ], "cost_of_revenue": [ "10-Q:0000764180-24-000102" ], "gross_profit": [ "10-Q:0000764180-24-000102" ], "operating_income": [ "10-Q:0000764180-24-000102" ], "pretax_income": [ "10-Q:0000764180-24-000102" ], "income_tax": [ "10-Q:0000764180-24-000102" ], "net_income_incl_nci": [ "10-Q:0000764180-24-000102" ], "net_income": [ "10-Q:0000764180-24-000102" ], "net_income_common": [ "10-Q:0000764180-24-000102" ], "eps_basic": [ "10-Q:0000764180-24-000102" ], "eps_diluted": [ "10-Q:0000764180-24-000102" ], "shares_basic": [ "10-Q:0000764180-24-000102" ], "shares_diluted": [ "10-Q:0000764180-24-000102" ], "dps_declared": [ "10-Q:0000764180-24-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 5975000000.0, "cost_of_revenue": 1525000000.0, "gross_profit": 3499000000.0, "rnd": null, "sga": null, "operating_income": 2796000000.0, "interest_expense": null, "pretax_income": 2735000000.0, "income_tax": 675000000.0, "net_income_incl_nci": 2060000000.0, "nci_profit": null, "net_income": 2060000000.0, "net_income_common": 2055000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "value_sources": { "revenue": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "cost_of_revenue": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "gross_profit": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "operating_income": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "pretax_income": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "income_tax": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "net_income_incl_nci": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "net_income": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "net_income_common": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 5576000000.0, "cost_of_revenue": 1437000000.0, "gross_profit": 3280000000.0, "rnd": null, "sga": null, "operating_income": 2674000000.0, "interest_expense": null, "pretax_income": 2739000000.0, "income_tax": 610000000.0, "net_income_incl_nci": 2129000000.0, "nci_profit": null, "net_income": 2129000000.0, "net_income_common": 2124000000.0, "eps_basic": 1.21, "eps_diluted": 1.21, "shares_basic": 1758000000.0, "shares_diluted": 1758000000.0, "dps_declared": 0.98, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-25-000049" ], "value_sources": { "revenue": [ "10-Q:0000764180-25-000049" ], "cost_of_revenue": [ "10-Q:0000764180-25-000049" ], "gross_profit": [ "10-Q:0000764180-25-000049" ], "operating_income": [ "10-Q:0000764180-25-000049" ], "pretax_income": [ "10-Q:0000764180-25-000049" ], "income_tax": [ "10-Q:0000764180-25-000049" ], "net_income_incl_nci": [ "10-Q:0000764180-25-000049" ], "net_income": [ "10-Q:0000764180-25-000049" ], "net_income_common": [ "10-Q:0000764180-25-000049" ], "eps_basic": [ "10-Q:0000764180-25-000049" ], "eps_diluted": [ "10-Q:0000764180-25-000049" ], "shares_basic": [ "10-Q:0000764180-25-000049" ], "shares_diluted": [ "10-Q:0000764180-25-000049" ], "dps_declared": [ "10-Q:0000764180-25-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 6209000000.0, "cost_of_revenue": 1602000000.0, "gross_profit": 3675000000.0, "rnd": null, "sga": null, "operating_income": 2533000000.0, "interest_expense": null, "pretax_income": 5116000000.0, "income_tax": 1313000000.0, "net_income_incl_nci": 3803000000.0, "nci_profit": null, "net_income": 3803000000.0, "net_income_common": 3794000000.0, "eps_basic": 2.21, "eps_diluted": 2.21, "shares_basic": 1718000000.0, "shares_diluted": 1718000000.0, "dps_declared": 0.98, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-25-000111" ], "value_sources": { "revenue": [ "10-Q:0000764180-25-000111" ], "cost_of_revenue": [ "10-Q:0000764180-25-000111" ], "gross_profit": [ "10-Q:0000764180-25-000111" ], "operating_income": [ "10-Q:0000764180-25-000111" ], "pretax_income": [ "10-Q:0000764180-25-000111" ], "income_tax": [ "10-Q:0000764180-25-000111" ], "net_income_incl_nci": [ "10-Q:0000764180-25-000111" ], "net_income": [ "10-Q:0000764180-25-000111" ], "net_income_common": [ "10-Q:0000764180-25-000111" ], "eps_basic": [ "10-Q:0000764180-25-000111" ], "eps_diluted": [ "10-Q:0000764180-25-000111" ], "shares_basic": [ "10-Q:0000764180-25-000111" ], "shares_diluted": [ "10-Q:0000764180-25-000111" ], "dps_declared": [ "10-Q:0000764180-25-000111" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 6259000000.0, "cost_of_revenue": 1536000000.0, "gross_profit": 3808000000.0, "rnd": null, "sga": null, "operating_income": 3152000000.0, "interest_expense": null, "pretax_income": 3026000000.0, "income_tax": 733000000.0, "net_income_incl_nci": 2293000000.0, "nci_profit": null, "net_income": 2293000000.0, "net_income_common": 2287000000.0, "eps_basic": 1.34, "eps_diluted": 1.34, "shares_basic": 1703000000.0, "shares_diluted": 1703000000.0, "dps_declared": 1.02, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-25-000130" ], "value_sources": { "revenue": [ "10-Q:0000764180-25-000130" ], "cost_of_revenue": [ "10-Q:0000764180-25-000130" ], "gross_profit": [ "10-Q:0000764180-25-000130" ], "operating_income": [ "10-Q:0000764180-25-000130" ], "pretax_income": [ "10-Q:0000764180-25-000130" ], "income_tax": [ "10-Q:0000764180-25-000130" ], "net_income_incl_nci": [ "10-Q:0000764180-25-000130" ], "net_income": [ "10-Q:0000764180-25-000130" ], "net_income_common": [ "10-Q:0000764180-25-000130" ], "eps_basic": [ "10-Q:0000764180-25-000130" ], "eps_diluted": [ "10-Q:0000764180-25-000130" ], "shares_basic": [ "10-Q:0000764180-25-000130" ], "shares_diluted": [ "10-Q:0000764180-25-000130" ], "dps_declared": [ "10-Q:0000764180-25-000130" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 5974000000.0, "cost_of_revenue": 1502000000.0, "gross_profit": 3604000000.0, "rnd": null, "sga": null, "operating_income": 2882000000.0, "interest_expense": null, "pretax_income": 2777000000.0, "income_tax": -262000000.0, "net_income_incl_nci": 3039000000.0, "nci_profit": null, "net_income": 3039000000.0, "net_income_common": 3031000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "value_sources": { "revenue": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "cost_of_revenue": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "gross_profit": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "operating_income": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "pretax_income": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "income_tax": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "net_income_incl_nci": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "net_income": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "net_income_common": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 5259000000.0, "cost_of_revenue": 1270000000.0, "gross_profit": 3249000000.0, "rnd": null, "sga": null, "operating_income": 1788000000.0, "interest_expense": null, "pretax_income": 1683000000.0, "income_tax": 606000000.0, "net_income_incl_nci": 1077000000.0, "nci_profit": null, "net_income": 1077000000.0, "net_income_common": 1074000000.0, "eps_basic": 0.63, "eps_diluted": 0.63, "shares_basic": 1690000000.0, "shares_diluted": 1690000000.0, "dps_declared": 1.02, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "value_sources": { "revenue": [ "10-Q:0000764180-26-000058" ], "cost_of_revenue": [ "10-Q:0000764180-26-000058" ], "gross_profit": [ "10-Q:0000764180-26-000058" ], "operating_income": [ "10-Q:0000764180-26-000058" ], "pretax_income": [ "10-Q:0000764180-26-000058" ], "income_tax": [ "10-Q:0000764180-26-000058" ], "net_income_incl_nci": [ "10-Q:0000764180-26-000058" ], "net_income": [ "10-Q:0000764180-26-000058" ], "net_income_common": [ "10-Q:0000764180-26-000094" ], "eps_basic": [ "10-Q:0000764180-26-000058" ], "eps_diluted": [ "10-Q:0000764180-26-000058" ], "shares_basic": [ "10-Q:0000764180-26-000058" ], "shares_diluted": [ "10-Q:0000764180-26-000058" ], "dps_declared": [ "10-Q:0000764180-26-000058" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 6102000000.0, "cost_of_revenue": 1440000000.0, "gross_profit": 3850000000.0, "rnd": null, "sga": null, "operating_income": 3230000000.0, "interest_expense": null, "pretax_income": 3118000000.0, "income_tax": 740000000.0, "net_income_incl_nci": 2378000000.0, "nci_profit": null, "net_income": 2378000000.0, "net_income_common": 2371000000.0, "eps_basic": 1.41, "eps_diluted": 1.41, "shares_basic": 1684000000.0, "shares_diluted": 1684000000.0, "dps_declared": 1.02, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-26-000094" ], "value_sources": { "revenue": [ "10-Q:0000764180-26-000094" ], "cost_of_revenue": [ "10-Q:0000764180-26-000094" ], "gross_profit": [ "10-Q:0000764180-26-000094" ], "operating_income": [ "10-Q:0000764180-26-000094" ], "pretax_income": [ "10-Q:0000764180-26-000094" ], "income_tax": [ "10-Q:0000764180-26-000094" ], "net_income_incl_nci": [ "10-Q:0000764180-26-000094" ], "net_income": [ "10-Q:0000764180-26-000094" ], "net_income_common": [ "10-Q:0000764180-26-000094" ], "eps_basic": [ "10-Q:0000764180-26-000094" ], "eps_diluted": [ "10-Q:0000764180-26-000094" ], "shares_basic": [ "10-Q:0000764180-26-000094" ], "shares_diluted": [ "10-Q:0000764180-26-000094" ], "dps_declared": [ "10-Q:0000764180-26-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 6072000000.0, "cost_of_revenue": 1439000000.0, "gross_profit": 3812000000.0, "rnd": null, "sga": null, "operating_income": 3230000000.0, "interest_expense": null, "pretax_income": 3075000000.0, "income_tax": 700000000.0, "net_income_incl_nci": 2375000000.0, "nci_profit": 0.0, "net_income": 2375000000.0, "net_income_common": 2369000000.0, "eps_basic": 1.41, "eps_diluted": 1.41, "shares_basic": 1680000000.0, "shares_diluted": 1680000000.0, "dps_declared": 1.06, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-26-000114" ], "value_sources": { "revenue": [ "10-Q:0000764180-26-000114" ], "cost_of_revenue": [ "10-Q:0000764180-26-000114" ], "gross_profit": [ "10-Q:0000764180-26-000114" ], "operating_income": [ "10-Q:0000764180-26-000114" ], "pretax_income": [ "10-Q:0000764180-26-000114" ], "income_tax": [ "10-Q:0000764180-26-000114" ], "net_income_incl_nci": [ "10-Q:0000764180-26-000114" ], "nci_profit": [ "10-Q:0000764180-26-000114" ], "net_income": [ "10-Q:0000764180-26-000114" ], "net_income_common": [ "10-Q:0000764180-26-000114" ], "eps_basic": [ "10-Q:0000764180-26-000114" ], "eps_diluted": [ "10-Q:0000764180-26-000114" ], "shares_basic": [ "10-Q:0000764180-26-000114" ], "shares_diluted": [ "10-Q:0000764180-26-000114" ], "dps_declared": [ "10-Q:0000764180-26-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 5846000000.0, "cost_of_revenue": 1448000000.0, "gross_profit": 3631000000.0, "rnd": null, "sga": null, "operating_income": 1651000000.0, "interest_expense": null, "pretax_income": 1513000000.0, "income_tax": 396000000.0, "net_income_incl_nci": 1117000000.0, "nci_profit": null, "net_income": 1117000000.0, "net_income_common": 1114000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "value_sources": { "revenue": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "cost_of_revenue": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "gross_profit": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "operating_income": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "pretax_income": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "income_tax": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "net_income_incl_nci": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "net_income": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "net_income_common": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 5428000000.0, "cost_of_revenue": 1252000000.0, "gross_profit": 3506000000.0, "rnd": null, "sga": null, "operating_income": 2956000000.0, "interest_expense": null, "pretax_income": 2859000000.0, "income_tax": 676000000.0, "net_income_incl_nci": 2183000000.0, "nci_profit": null, "net_income": 2183000000.0, "net_income_common": 2178000000.0, "eps_basic": 1.3, "eps_diluted": 1.3, "shares_basic": 1673000000.0, "shares_diluted": 1673000000.0, "dps_declared": 1.06, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-26-000058" ], "value_sources": { "revenue": [ "10-Q:0000764180-26-000058" ], "cost_of_revenue": [ "10-Q:0000764180-26-000058" ], "gross_profit": [ "10-Q:0000764180-26-000058" ], "operating_income": [ "10-Q:0000764180-26-000058" ], "pretax_income": [ "10-Q:0000764180-26-000058" ], "income_tax": [ "10-Q:0000764180-26-000058" ], "net_income_incl_nci": [ "10-Q:0000764180-26-000058" ], "net_income": [ "10-Q:0000764180-26-000058" ], "net_income_common": [ "10-Q:0000764180-26-000058" ], "eps_basic": [ "10-Q:0000764180-26-000058" ], "eps_diluted": [ "10-Q:0000764180-26-000058" ], "shares_basic": [ "10-Q:0000764180-26-000058" ], "shares_diluted": [ "10-Q:0000764180-26-000058" ], "dps_declared": [ "10-Q:0000764180-26-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 6111000000.0, "cost_of_revenue": 1536000000.0, "gross_profit": 3820000000.0, "rnd": null, "sga": null, "operating_income": 3136000000.0, "interest_expense": null, "pretax_income": 2929000000.0, "income_tax": 631000000.0, "net_income_incl_nci": 2298000000.0, "nci_profit": null, "net_income": 2298000000.0, "net_income_common": 2292000000.0, "eps_basic": 1.37, "eps_diluted": 1.37, "shares_basic": 1670000000.0, "shares_diluted": 1670000000.0, "dps_declared": 1.06, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-26-000094" ], "value_sources": { "revenue": [ "10-Q:0000764180-26-000094" ], "cost_of_revenue": [ "10-Q:0000764180-26-000094" ], "gross_profit": [ "10-Q:0000764180-26-000094" ], "operating_income": [ "10-Q:0000764180-26-000094" ], "pretax_income": [ "10-Q:0000764180-26-000094" ], "income_tax": [ "10-Q:0000764180-26-000094" ], "net_income_incl_nci": [ "10-Q:0000764180-26-000094" ], "net_income": [ "10-Q:0000764180-26-000094" ], "net_income_common": [ "10-Q:0000764180-26-000094" ], "eps_basic": [ "10-Q:0000764180-26-000094" ], "eps_diluted": [ "10-Q:0000764180-26-000094" ], "shares_basic": [ "10-Q:0000764180-26-000094" ], "shares_diluted": [ "10-Q:0000764180-26-000094" ], "dps_declared": [ "10-Q:0000764180-26-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 6132000000.0, "cost_of_revenue": 1500000000.0, "gross_profit": 3941000000.0, "rnd": null, "sga": null, "operating_income": 3313000000.0, "interest_expense": null, "pretax_income": 3290000000.0, "income_tax": 776000000.0, "net_income_incl_nci": 2514000000.0, "nci_profit": -4000000.0, "net_income": 2518000000.0, "net_income_common": 2512000000.0, "eps_basic": 1.51, "eps_diluted": 1.51, "shares_basic": 1669000000.0, "shares_diluted": 1669000000.0, "dps_declared": 1.11, "operating_lease_cost": null }, "sources": [ "10-Q:0000764180-26-000114" ], "value_sources": { "revenue": [ "10-Q:0000764180-26-000114" ], "cost_of_revenue": [ "10-Q:0000764180-26-000114" ], "gross_profit": [ "10-Q:0000764180-26-000114" ], "operating_income": [ "10-Q:0000764180-26-000114" ], "pretax_income": [ "10-Q:0000764180-26-000114" ], "income_tax": [ "10-Q:0000764180-26-000114" ], "net_income_incl_nci": [ "10-Q:0000764180-26-000114" ], "nci_profit": [ "10-Q:0000764180-26-000114" ], "net_income": [ "10-Q:0000764180-26-000114" ], "net_income_common": [ "10-Q:0000764180-26-000114" ], "eps_basic": [ "10-Q:0000764180-26-000114" ], "eps_diluted": [ "10-Q:0000764180-26-000114" ], "shares_basic": [ "10-Q:0000764180-26-000114" ], "shares_diluted": [ "10-Q:0000764180-26-000114" ], "dps_declared": [ "10-Q:0000764180-26-000114" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 26153000000.0, "cost_of_revenue": 7818000000.0, "gross_profit": 13023000000.0, "rnd": 131000000.0, "sga": null, "operating_income": 10873000000.0, "interest_expense": 1223000000.0, "pretax_income": 6890000000.0, "income_tax": 2436000000.0, "net_income_incl_nci": 4454000000.0, "nci_profit": -13000000.0, "net_income": 4467000000.0, "net_income_common": 4459000000.0, "eps_basic": 2.4, "eps_diluted": 2.4, "shares_basic": 1858000000.0, "shares_diluted": 1859000000.0, "dps_declared": 3.4, "operating_lease_cost": null }, "sources": [ "10-K:0000764180-23-000020" ], "value_sources": { "revenue": [ "10-K:0000764180-23-000020" ], "cost_of_revenue": [ "10-K:0000764180-23-000020" ], "gross_profit": [ "10-K:0000764180-23-000020" ], "rnd": [ "10-K:0000764180-23-000020" ], "operating_income": [ "10-K:0000764180-23-000020" ], "interest_expense": [ "10-K:0000764180-23-000020" ], "pretax_income": [ "10-K:0000764180-23-000020" ], "income_tax": [ "10-K:0000764180-23-000020" ], "net_income_incl_nci": [ "10-K:0000764180-23-000020" ], "nci_profit": [ "10-K:0000764180-23-000020" ], "net_income": [ "10-K:0000764180-23-000020" ], "net_income_common": [ "10-K:0000764180-23-000020" ], "eps_basic": [ "10-K:0000764180-23-000020" ], "eps_diluted": [ "10-K:0000764180-23-000020" ], "shares_basic": [ "10-K:0000764180-23-000020" ], "shares_diluted": [ "10-K:0000764180-23-000020" ], "dps_declared": [ "10-K:0000764180-23-000020" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 26013000000.0, "cost_of_revenue": 7119000000.0, "gross_profit": 13992000000.0, "rnd": 145000000.0, "sga": null, "operating_income": 11560000000.0, "interest_expense": 1188000000.0, "pretax_income": 3824000000.0, "income_tax": 1349000000.0, "net_income_incl_nci": 2475000000.0, "nci_profit": 0.0, "net_income": 2475000000.0, "net_income_common": 2464000000.0, "eps_basic": 1.34, "eps_diluted": 1.34, "shares_basic": 1845000000.0, "shares_diluted": 1845000000.0, "dps_declared": 3.52, "operating_lease_cost": null }, "sources": [ "10-K:0000764180-23-000020", "10-K:0000764180-24-000018" ], "value_sources": { "revenue": [ "10-K:0000764180-24-000018" ], "cost_of_revenue": [ "10-K:0000764180-24-000018" ], "gross_profit": [ "10-K:0000764180-24-000018" ], "rnd": [ "10-K:0000764180-24-000018" ], "operating_income": [ "10-K:0000764180-24-000018" ], "interest_expense": [ "10-K:0000764180-24-000018" ], "pretax_income": [ "10-K:0000764180-24-000018" ], "income_tax": [ "10-K:0000764180-24-000018" ], "net_income_incl_nci": [ "10-K:0000764180-24-000018" ], "nci_profit": [ "10-K:0000764180-23-000020" ], "net_income": [ "10-K:0000764180-24-000018" ], "net_income_common": [ "10-K:0000764180-24-000018" ], "eps_basic": [ "10-K:0000764180-24-000018" ], "eps_diluted": [ "10-K:0000764180-24-000018" ], "shares_basic": [ "10-K:0000764180-24-000018" ], "shares_diluted": [ "10-K:0000764180-24-000018" ], "dps_declared": [ "10-K:0000764180-24-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 25096000000.0, "cost_of_revenue": 6442000000.0, "gross_profit": 14246000000.0, "rnd": 162000000.0, "sga": null, "operating_income": 11919000000.0, "interest_expense": 1128000000.0, "pretax_income": 7389000000.0, "income_tax": 1625000000.0, "net_income_incl_nci": 5764000000.0, "nci_profit": 0.0, "net_income": 5764000000.0, "net_income_common": 5751000000.0, "eps_basic": 3.19, "eps_diluted": 3.19, "shares_basic": 1804000000.0, "shares_diluted": 1804000000.0, "dps_declared": 3.68, "operating_lease_cost": null }, "sources": [ "10-K:0000764180-23-000020", "10-K:0000764180-25-000019" ], "value_sources": { "revenue": [ "10-K:0000764180-25-000019" ], "cost_of_revenue": [ "10-K:0000764180-25-000019" ], "gross_profit": [ "10-K:0000764180-25-000019" ], "rnd": [ "10-K:0000764180-25-000019" ], "operating_income": [ "10-K:0000764180-25-000019" ], "interest_expense": [ "10-K:0000764180-25-000019" ], "pretax_income": [ "10-K:0000764180-25-000019" ], "income_tax": [ "10-K:0000764180-25-000019" ], "net_income_incl_nci": [ "10-K:0000764180-25-000019" ], "nci_profit": [ "10-K:0000764180-23-000020" ], "net_income": [ "10-K:0000764180-25-000019" ], "net_income_common": [ "10-K:0000764180-25-000019" ], "eps_basic": [ "10-K:0000764180-25-000019" ], "eps_diluted": [ "10-K:0000764180-25-000019" ], "shares_basic": [ "10-K:0000764180-25-000019" ], "shares_diluted": [ "10-K:0000764180-25-000019" ], "dps_declared": [ "10-K:0000764180-25-000019" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 24483000000.0, "cost_of_revenue": 6218000000.0, "gross_profit": 14284000000.0, "rnd": 220000000.0, "sga": null, "operating_income": 11547000000.0, "interest_expense": 1149000000.0, "pretax_income": 10928000000.0, "income_tax": 2798000000.0, "net_income_incl_nci": 8130000000.0, "nci_profit": null, "net_income": 8130000000.0, "net_income_common": 8113000000.0, "eps_basic": 4.57, "eps_diluted": 4.57, "shares_basic": 1777000000.0, "shares_diluted": 1777000000.0, "dps_declared": 3.84, "operating_lease_cost": null }, "sources": [ "10-K:0000764180-26-000017" ], "value_sources": { "revenue": [ "10-K:0000764180-26-000017" ], "cost_of_revenue": [ "10-K:0000764180-26-000017" ], "gross_profit": [ "10-K:0000764180-26-000017" ], "rnd": [ "10-K:0000764180-26-000017" ], "operating_income": [ "10-K:0000764180-26-000017" ], "interest_expense": [ "10-K:0000764180-26-000017" ], "pretax_income": [ "10-K:0000764180-26-000017" ], "income_tax": [ "10-K:0000764180-26-000017" ], "net_income_incl_nci": [ "10-K:0000764180-26-000017" ], "net_income": [ "10-K:0000764180-26-000017" ], "net_income_common": [ "10-K:0000764180-26-000017" ], "eps_basic": [ "10-K:0000764180-26-000017" ], "eps_diluted": [ "10-K:0000764180-26-000017" ], "shares_basic": [ "10-K:0000764180-26-000017" ], "shares_diluted": [ "10-K:0000764180-26-000017" ], "dps_declared": [ "10-K:0000764180-26-000017" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 24018000000.0, "cost_of_revenue": 6077000000.0, "gross_profit": 14367000000.0, "rnd": 208000000.0, "sga": null, "operating_income": 11241000000.0, "interest_expense": 1124000000.0, "pretax_income": 13658000000.0, "income_tax": 2394000000.0, "net_income_incl_nci": 11264000000.0, "nci_profit": null, "net_income": 11264000000.0, "net_income_common": 11236000000.0, "eps_basic": 6.54, "eps_diluted": 6.54, "shares_basic": 1718000000.0, "shares_diluted": 1718000000.0, "dps_declared": 4.0, "operating_lease_cost": null }, "sources": [ "10-K:0000764180-26-000017" ], "value_sources": { "revenue": [ "10-K:0000764180-26-000017" ], "cost_of_revenue": [ "10-K:0000764180-26-000017" ], "gross_profit": [ "10-K:0000764180-26-000017" ], "rnd": [ "10-K:0000764180-26-000017" ], "operating_income": [ "10-K:0000764180-26-000017" ], "interest_expense": [ "10-K:0000764180-26-000017" ], "pretax_income": [ "10-K:0000764180-26-000017" ], "income_tax": [ "10-K:0000764180-26-000017" ], "net_income_incl_nci": [ "10-K:0000764180-26-000017" ], "net_income": [ "10-K:0000764180-26-000017" ], "net_income_common": [ "10-K:0000764180-26-000017" ], "eps_basic": [ "10-K:0000764180-26-000017" ], "eps_diluted": [ "10-K:0000764180-26-000017" ], "shares_basic": [ "10-K:0000764180-26-000017" ], "shares_diluted": [ "10-K:0000764180-26-000017" ], "dps_declared": [ "10-K:0000764180-26-000017" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 23279000000.0, "cost_of_revenue": 5597000000.0, "gross_profit": 14542000000.0, "rnd": 195000000.0, "sga": null, "operating_income": 9899000000.0, "interest_expense": 1177000000.0, "pretax_income": 9389000000.0, "income_tax": 2442000000.0, "net_income_incl_nci": 6947000000.0, "nci_profit": null, "net_income": 6947000000.0, "net_income_common": 6927000000.0, "eps_basic": 4.12, "eps_diluted": 4.12, "shares_basic": 1683000000.0, "shares_diluted": 1683000000.0, "dps_declared": 4.16, "operating_lease_cost": null }, "sources": [ "10-K:0000764180-26-000017" ], "value_sources": { "revenue": [ "10-K:0000764180-26-000017" ], "cost_of_revenue": [ "10-K:0000764180-26-000017" ], "gross_profit": [ "10-K:0000764180-26-000017" ], "rnd": [ "10-K:0000764180-26-000017" ], "operating_income": [ "10-K:0000764180-26-000017" ], "interest_expense": [ "10-K:0000764180-26-000017" ], "pretax_income": [ "10-K:0000764180-26-000017" ], "income_tax": [ "10-K:0000764180-26-000017" ], "net_income_incl_nci": [ "10-K:0000764180-26-000017" ], "net_income": [ "10-K:0000764180-26-000017" ], "net_income_common": [ "10-K:0000764180-26-000017" ], "eps_basic": [ "10-K:0000764180-26-000017" ], "eps_diluted": [ "10-K:0000764180-26-000017" ], "shares_basic": [ "10-K:0000764180-26-000017" ], "shares_diluted": [ "10-K:0000764180-26-000017" ], "dps_declared": [ "10-K:0000764180-26-000017" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 5616000000.0, "short_term_investments": null, "receivables": 147000000.0, "inventory": 2006000000.0, "current_assets": 7935000000.0, "ppe_net": 1997000000.0, "goodwill": 5177000000.0, "intangibles": 12668000000.0, "total_assets": 52618000000.0, "accounts_payable": 278000000.0, "short_term_borrowings": 3000000000.0, "debt_current": 0.0, "current_liabilities": 11154000000.0, "long_term_debt": 26971000000.0, "total_liabilities": 45943000000.0, "temporary_equity": 38000000.0, "equity_parent": 6543000000.0, "nci": 94000000.0, "equity_total": 6637000000.0, "liabilities_and_equity": 52618000000.0, "shares_outstanding": null, "retained_earnings": 36528000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 393000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-20-000048" ], "value_sources": { "cash": [ "10-Q:0000764180-20-000048" ], "receivables": [ "10-Q:0000764180-20-000048" ], "inventory": [ "10-Q:0000764180-20-000048" ], "current_assets": [ "10-Q:0000764180-20-000048" ], "ppe_net": [ "10-Q:0000764180-20-000048" ], "goodwill": [ "10-Q:0000764180-20-000048" ], "intangibles": [ "10-Q:0000764180-20-000048" ], "total_assets": [ "10-Q:0000764180-20-000048" ], "accounts_payable": [ "10-Q:0000764180-20-000048" ], "short_term_borrowings": [ "10-Q:0000764180-20-000048" ], "debt_current": [ "10-Q:0000764180-20-000048" ], "current_liabilities": [ "10-Q:0000764180-20-000048" ], "long_term_debt": [ "10-Q:0000764180-20-000048" ], "total_liabilities": [ "10-Q:0000764180-20-000048" ], "temporary_equity": [ "10-Q:0000764180-20-000048" ], "equity_parent": [ "10-Q:0000764180-20-000048" ], "nci": [ "10-Q:0000764180-20-000048" ], "equity_total": [ "10-Q:0000764180-20-000048" ], "liabilities_and_equity": [ "10-Q:0000764180-20-000048" ], "retained_earnings": [ "10-Q:0000764180-20-000048" ], "accrued_taxes_current": [ "10-Q:0000764180-20-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 4826000000.0, "short_term_investments": null, "receivables": 140000000.0, "inventory": 1914000000.0, "current_assets": 7004000000.0, "ppe_net": 2002000000.0, "goodwill": 5177000000.0, "intangibles": 12650000000.0, "total_assets": 50200000000.0, "accounts_payable": 273000000.0, "short_term_borrowings": null, "debt_current": 1500000000.0, "current_liabilities": 9400000000.0, "long_term_debt": 27542000000.0, "total_liabilities": 44376000000.0, "temporary_equity": 38000000.0, "equity_parent": 5688000000.0, "nci": 98000000.0, "equity_total": 5786000000.0, "liabilities_and_equity": 50200000000.0, "shares_outstanding": null, "retained_earnings": 36908000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1066000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-20-000074" ], "value_sources": { "cash": [ "10-Q:0000764180-20-000074" ], "receivables": [ "10-Q:0000764180-20-000074" ], "inventory": [ "10-Q:0000764180-20-000074" ], "current_assets": [ "10-Q:0000764180-20-000074" ], "ppe_net": [ "10-Q:0000764180-20-000074" ], "goodwill": [ "10-Q:0000764180-20-000074" ], "intangibles": [ "10-Q:0000764180-20-000074" ], "total_assets": [ "10-Q:0000764180-20-000074" ], "accounts_payable": [ "10-Q:0000764180-20-000074" ], "debt_current": [ "10-Q:0000764180-20-000074" ], "current_liabilities": [ "10-Q:0000764180-20-000074" ], "long_term_debt": [ "10-Q:0000764180-20-000074" ], "total_liabilities": [ "10-Q:0000764180-20-000074" ], "temporary_equity": [ "10-Q:0000764180-20-000074" ], "equity_parent": [ "10-Q:0000764180-20-000074" ], "nci": [ "10-Q:0000764180-20-000074" ], "equity_total": [ "10-Q:0000764180-20-000074" ], "liabilities_and_equity": [ "10-Q:0000764180-20-000074" ], "retained_earnings": [ "10-Q:0000764180-20-000074" ], "accrued_taxes_current": [ "10-Q:0000764180-20-000074" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 4123000000.0, "short_term_investments": null, "receivables": 151000000.0, "inventory": 1862000000.0, "current_assets": 6399000000.0, "ppe_net": 2009000000.0, "goodwill": 5177000000.0, "intangibles": 12633000000.0, "total_assets": 46651000000.0, "accounts_payable": 348000000.0, "short_term_borrowings": 0.0, "debt_current": 1500000000.0, "current_liabilities": 8290000000.0, "long_term_debt": 27755000000.0, "total_liabilities": 43380000000.0, "temporary_equity": 39000000.0, "equity_parent": 3139000000.0, "nci": 93000000.0, "equity_total": 3232000000.0, "liabilities_and_equity": 46651000000.0, "shares_outstanding": null, "retained_earnings": 34356000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-20-000106" ], "value_sources": { "cash": [ "10-Q:0000764180-20-000106" ], "receivables": [ "10-Q:0000764180-20-000106" ], "inventory": [ "10-Q:0000764180-20-000106" ], "current_assets": [ "10-Q:0000764180-20-000106" ], "ppe_net": [ "10-Q:0000764180-20-000106" ], "goodwill": [ "10-Q:0000764180-20-000106" ], "intangibles": [ "10-Q:0000764180-20-000106" ], "total_assets": [ "10-Q:0000764180-20-000106" ], "accounts_payable": [ "10-Q:0000764180-20-000106" ], "short_term_borrowings": [ "10-Q:0000764180-20-000106" ], "debt_current": [ "10-Q:0000764180-20-000106" ], "current_liabilities": [ "10-Q:0000764180-20-000106" ], "long_term_debt": [ "10-Q:0000764180-20-000106" ], "total_liabilities": [ "10-Q:0000764180-20-000106" ], "temporary_equity": [ "10-Q:0000764180-20-000106" ], "equity_parent": [ "10-Q:0000764180-20-000106" ], "nci": [ "10-Q:0000764180-20-000106" ], "equity_total": [ "10-Q:0000764180-20-000106" ], "liabilities_and_equity": [ "10-Q:0000764180-20-000106" ], "retained_earnings": [ "10-Q:0000764180-20-000106" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 4945000000.0, "short_term_investments": null, "receivables": 137000000.0, "inventory": 1966000000.0, "current_assets": 7117000000.0, "ppe_net": 2012000000.0, "goodwill": 5177000000.0, "intangibles": 12615000000.0, "total_assets": 47414000000.0, "accounts_payable": 380000000.0, "short_term_borrowings": 0.0, "debt_current": 1500000000.0, "current_liabilities": 9063000000.0, "long_term_debt": 27971000000.0, "total_liabilities": 44449000000.0, "temporary_equity": 40000000.0, "equity_parent": 2839000000.0, "nci": 86000000.0, "equity_total": 2925000000.0, "liabilities_and_equity": 47414000000.0, "shares_outstanding": 1858419165.0, "retained_earnings": 34679000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1500000000.0, "debt_maturity_y2": 2900000000.0, "debt_maturity_y3": 1877000000.0, "debt_maturity_y4": 2400000000.0, "debt_maturity_y5": 1666000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000764180-21-000037", "10-K:0000764180-22-000019" ], "value_sources": { "cash": [ "10-K:0000764180-22-000019" ], "receivables": [ "10-K:0000764180-22-000019" ], "inventory": [ "10-K:0000764180-22-000019" ], "current_assets": [ "10-K:0000764180-22-000019" ], "ppe_net": [ "10-K:0000764180-22-000019" ], "goodwill": [ "10-K:0000764180-22-000019" ], "intangibles": [ "10-K:0000764180-22-000019" ], "total_assets": [ "10-K:0000764180-22-000019" ], "accounts_payable": [ "10-K:0000764180-22-000019" ], "short_term_borrowings": [ "10-K:0000764180-22-000019" ], "debt_current": [ "10-K:0000764180-22-000019" ], "current_liabilities": [ "10-K:0000764180-22-000019" ], "long_term_debt": [ "10-K:0000764180-22-000019" ], "total_liabilities": [ "10-K:0000764180-22-000019" ], "temporary_equity": [ "10-K:0000764180-22-000019" ], "equity_parent": [ "10-K:0000764180-22-000019" ], "nci": [ "10-K:0000764180-22-000019" ], "equity_total": [ "10-K:0000764180-22-000019" ], "liabilities_and_equity": [ "10-K:0000764180-22-000019" ], "shares_outstanding": [ "10-K:0000764180-22-000019" ], "retained_earnings": [ "10-K:0000764180-22-000019" ], "debt_maturity_y1": [ "10-K:0000764180-21-000037" ], "debt_maturity_y2": [ "10-K:0000764180-21-000037" ], "debt_maturity_y3": [ "10-K:0000764180-21-000037" ], "debt_maturity_y4": [ "10-K:0000764180-21-000037" ], "debt_maturity_y5": [ "10-K:0000764180-21-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 5792000000.0, "short_term_investments": null, "receivables": 142000000.0, "inventory": 1948000000.0, "current_assets": 8029000000.0, "ppe_net": 1982000000.0, "goodwill": 5177000000.0, "intangibles": 12598000000.0, "total_assets": 48776000000.0, "accounts_payable": 271000000.0, "short_term_borrowings": 0.0, "debt_current": 1500000000.0, "current_liabilities": 10004000000.0, "long_term_debt": 28180000000.0, "total_liabilities": 45741000000.0, "temporary_equity": 40000000.0, "equity_parent": 2913000000.0, "nci": 82000000.0, "equity_total": 2995000000.0, "liabilities_and_equity": 48776000000.0, "shares_outstanding": null, "retained_earnings": 34507000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-21-000065" ], "value_sources": { "cash": [ "10-Q:0000764180-21-000065" ], "receivables": [ "10-Q:0000764180-21-000065" ], "inventory": [ "10-Q:0000764180-21-000065" ], "current_assets": [ "10-Q:0000764180-21-000065" ], "ppe_net": [ "10-Q:0000764180-21-000065" ], "goodwill": [ "10-Q:0000764180-21-000065" ], "intangibles": [ "10-Q:0000764180-21-000065" ], "total_assets": [ "10-Q:0000764180-21-000065" ], "accounts_payable": [ "10-Q:0000764180-21-000065" ], "short_term_borrowings": [ "10-Q:0000764180-21-000065" ], "debt_current": [ "10-Q:0000764180-21-000065" ], "current_liabilities": [ "10-Q:0000764180-21-000065" ], "long_term_debt": [ "10-Q:0000764180-21-000065" ], "total_liabilities": [ "10-Q:0000764180-21-000065" ], "temporary_equity": [ "10-Q:0000764180-21-000065" ], "equity_parent": [ "10-Q:0000764180-21-000065" ], "nci": [ "10-Q:0000764180-21-000065" ], "equity_total": [ "10-Q:0000764180-21-000065" ], "liabilities_and_equity": [ "10-Q:0000764180-21-000065" ], "retained_earnings": [ "10-Q:0000764180-21-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 1877000000.0, "short_term_investments": null, "receivables": 132000000.0, "inventory": 1794000000.0, "current_assets": 4184000000.0, "ppe_net": 1933000000.0, "goodwill": 5177000000.0, "intangibles": 12580000000.0, "total_assets": 44388000000.0, "accounts_payable": 260000000.0, "short_term_borrowings": 0.0, "debt_current": 0.0, "current_liabilities": 5783000000.0, "long_term_debt": 28241000000.0, "total_liabilities": 41088000000.0, "temporary_equity": 41000000.0, "equity_parent": 3257000000.0, "nci": 2000000.0, "equity_total": 3259000000.0, "liabilities_and_equity": 44388000000.0, "shares_outstanding": null, "retained_earnings": 35065000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-21-000108" ], "value_sources": { "cash": [ "10-Q:0000764180-21-000108" ], "receivables": [ "10-Q:0000764180-21-000108" ], "inventory": [ "10-Q:0000764180-21-000108" ], "current_assets": [ "10-Q:0000764180-21-000108" ], "ppe_net": [ "10-Q:0000764180-21-000108" ], "goodwill": [ "10-Q:0000764180-21-000108" ], "intangibles": [ "10-Q:0000764180-21-000108" ], "total_assets": [ "10-Q:0000764180-21-000108" ], "accounts_payable": [ "10-Q:0000764180-21-000108" ], "short_term_borrowings": [ "10-Q:0000764180-21-000108" ], "debt_current": [ "10-Q:0000764180-21-000108" ], "current_liabilities": [ "10-Q:0000764180-21-000108" ], "long_term_debt": [ "10-Q:0000764180-21-000108" ], "total_liabilities": [ "10-Q:0000764180-21-000108" ], "temporary_equity": [ "10-Q:0000764180-21-000108" ], "equity_parent": [ "10-Q:0000764180-21-000108" ], "nci": [ "10-Q:0000764180-21-000108" ], "equity_total": [ "10-Q:0000764180-21-000108" ], "liabilities_and_equity": [ "10-Q:0000764180-21-000108" ], "retained_earnings": [ "10-Q:0000764180-21-000108" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 2957000000.0, "short_term_investments": null, "receivables": 36000000.0, "inventory": 1133000000.0, "current_assets": 6020000000.0, "ppe_net": 1518000000.0, "goodwill": 5177000000.0, "intangibles": 12326000000.0, "total_assets": 39564000000.0, "accounts_payable": 266000000.0, "short_term_borrowings": 0.0, "debt_current": 1105000000.0, "current_liabilities": 8112000000.0, "long_term_debt": 27022000000.0, "total_liabilities": 40790000000.0, "temporary_equity": 39000000.0, "equity_parent": -1267000000.0, "nci": 2000000.0, "equity_total": -1265000000.0, "liabilities_and_equity": 39564000000.0, "shares_outstanding": null, "retained_earnings": 30685000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-21-000127" ], "value_sources": { "cash": [ "10-Q:0000764180-21-000127" ], "receivables": [ "10-Q:0000764180-21-000127" ], "inventory": [ "10-Q:0000764180-21-000127" ], "current_assets": [ "10-Q:0000764180-21-000127" ], "ppe_net": [ "10-Q:0000764180-21-000127" ], "goodwill": [ "10-Q:0000764180-21-000127" ], "intangibles": [ "10-Q:0000764180-21-000127" ], "total_assets": [ "10-Q:0000764180-21-000127" ], "accounts_payable": [ "10-Q:0000764180-21-000127" ], "short_term_borrowings": [ "10-Q:0000764180-21-000127" ], "debt_current": [ "10-Q:0000764180-21-000127" ], "current_liabilities": [ "10-Q:0000764180-21-000127" ], "long_term_debt": [ "10-Q:0000764180-21-000127" ], "total_liabilities": [ "10-Q:0000764180-21-000127" ], "temporary_equity": [ "10-Q:0000764180-21-000127" ], "equity_parent": [ "10-Q:0000764180-21-000127" ], "nci": [ "10-Q:0000764180-21-000127" ], "equity_total": [ "10-Q:0000764180-21-000127" ], "liabilities_and_equity": [ "10-Q:0000764180-21-000127" ], "retained_earnings": [ "10-Q:0000764180-21-000127" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 4544000000.0, "short_term_investments": null, "receivables": 47000000.0, "inventory": 1194000000.0, "current_assets": 6083000000.0, "ppe_net": 1553000000.0, "goodwill": 5177000000.0, "intangibles": 12306000000.0, "total_assets": 39523000000.0, "accounts_payable": 449000000.0, "short_term_borrowings": 0.0, "debt_current": 1105000000.0, "current_liabilities": 8579000000.0, "long_term_debt": 26939000000.0, "total_liabilities": 41129000000.0, "temporary_equity": 0.0, "equity_parent": -1606000000.0, "nci": 0.0, "equity_total": -1606000000.0, "liabilities_and_equity": 39523000000.0, "shares_outstanding": 1823175618.0, "retained_earnings": 30664000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1105000000.0, "debt_maturity_y2": 1639000000.0, "debt_maturity_y3": 1121000000.0, "debt_maturity_y4": 1603000000.0, "debt_maturity_y5": 1569000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000764180-22-000019", "10-K:0000764180-23-000020" ], "value_sources": { "cash": [ "10-K:0000764180-23-000020" ], "receivables": [ "10-K:0000764180-23-000020" ], "inventory": [ "10-K:0000764180-23-000020" ], "current_assets": [ "10-K:0000764180-23-000020" ], "ppe_net": [ "10-K:0000764180-23-000020" ], "goodwill": [ "10-K:0000764180-23-000020" ], "intangibles": [ "10-K:0000764180-23-000020" ], "total_assets": [ "10-K:0000764180-23-000020" ], "accounts_payable": [ "10-K:0000764180-23-000020" ], "short_term_borrowings": [ "10-K:0000764180-23-000020" ], "debt_current": [ "10-K:0000764180-23-000020" ], "current_liabilities": [ "10-K:0000764180-23-000020" ], "long_term_debt": [ "10-K:0000764180-23-000020" ], "total_liabilities": [ "10-K:0000764180-23-000020" ], "temporary_equity": [ "10-K:0000764180-22-000019" ], "equity_parent": [ "10-K:0000764180-23-000020" ], "nci": [ "10-K:0000764180-23-000020" ], "equity_total": [ "10-K:0000764180-23-000020" ], "liabilities_and_equity": [ "10-K:0000764180-23-000020" ], "shares_outstanding": [ "10-K:0000764180-23-000020" ], "retained_earnings": [ "10-K:0000764180-23-000020" ], "debt_maturity_y1": [ "10-K:0000764180-22-000019" ], "debt_maturity_y2": [ "10-K:0000764180-22-000019" ], "debt_maturity_y3": [ "10-K:0000764180-22-000019" ], "debt_maturity_y4": [ "10-K:0000764180-22-000019" ], "debt_maturity_y5": [ "10-K:0000764180-22-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 5353000000.0, "short_term_investments": null, "receivables": 46000000.0, "inventory": 1214000000.0, "current_assets": 6762000000.0, "ppe_net": 1547000000.0, "goodwill": 5177000000.0, "intangibles": 12289000000.0, "total_assets": 40235000000.0, "accounts_payable": 379000000.0, "short_term_borrowings": 0.0, "debt_current": 2517000000.0, "current_liabilities": 10928000000.0, "long_term_debt": 25405000000.0, "total_liabilities": 41995000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": -1760000000.0, "liabilities_and_equity": 40235000000.0, "shares_outstanding": null, "retained_earnings": 30988000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-22-000044" ], "value_sources": { "cash": [ "10-Q:0000764180-22-000044" ], "receivables": [ "10-Q:0000764180-22-000044" ], "inventory": [ "10-Q:0000764180-22-000044" ], "current_assets": [ "10-Q:0000764180-22-000044" ], "ppe_net": [ "10-Q:0000764180-22-000044" ], "goodwill": [ "10-Q:0000764180-22-000044" ], "intangibles": [ "10-Q:0000764180-22-000044" ], "total_assets": [ "10-Q:0000764180-22-000044" ], "accounts_payable": [ "10-Q:0000764180-22-000044" ], "short_term_borrowings": [ "10-Q:0000764180-22-000044" ], "debt_current": [ "10-Q:0000764180-22-000044" ], "current_liabilities": [ "10-Q:0000764180-22-000044" ], "long_term_debt": [ "10-Q:0000764180-22-000044" ], "total_liabilities": [ "10-Q:0000764180-22-000044" ], "equity_total": [ "10-Q:0000764180-22-000044" ], "liabilities_and_equity": [ "10-Q:0000764180-22-000044" ], "retained_earnings": [ "10-Q:0000764180-22-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 2567000000.0, "short_term_investments": null, "receivables": 43000000.0, "inventory": 1144000000.0, "current_assets": 4086000000.0, "ppe_net": 1557000000.0, "goodwill": 5177000000.0, "intangibles": 12372000000.0, "total_assets": 36746000000.0, "accounts_payable": 396000000.0, "short_term_borrowings": 0.0, "debt_current": 2634000000.0, "current_liabilities": 8311000000.0, "long_term_debt": 25046000000.0, "total_liabilities": 39149000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": -2403000000.0, "liabilities_and_equity": 36746000000.0, "shares_outstanding": null, "retained_earnings": 30252000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-22-000091" ], "value_sources": { "cash": [ "10-Q:0000764180-22-000091" ], "receivables": [ "10-Q:0000764180-22-000091" ], "inventory": [ "10-Q:0000764180-22-000091" ], "current_assets": [ "10-Q:0000764180-22-000091" ], "ppe_net": [ "10-Q:0000764180-22-000091" ], "goodwill": [ "10-Q:0000764180-22-000091" ], "intangibles": [ "10-Q:0000764180-22-000091" ], "total_assets": [ "10-Q:0000764180-22-000091" ], "accounts_payable": [ "10-Q:0000764180-22-000091" ], "short_term_borrowings": [ "10-Q:0000764180-22-000091" ], "debt_current": [ "10-Q:0000764180-22-000091" ], "current_liabilities": [ "10-Q:0000764180-22-000091" ], "long_term_debt": [ "10-Q:0000764180-22-000091" ], "total_liabilities": [ "10-Q:0000764180-22-000091" ], "equity_total": [ "10-Q:0000764180-22-000091" ], "liabilities_and_equity": [ "10-Q:0000764180-22-000091" ], "retained_earnings": [ "10-Q:0000764180-22-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 2483000000.0, "short_term_investments": null, "receivables": 52000000.0, "inventory": 1106000000.0, "current_assets": 4020000000.0, "ppe_net": 1587000000.0, "goodwill": 5177000000.0, "intangibles": 12353000000.0, "total_assets": 33953000000.0, "accounts_payable": 417000000.0, "short_term_borrowings": 0.0, "debt_current": 1443000000.0, "current_liabilities": 8097000000.0, "long_term_debt": 24848000000.0, "total_liabilities": 38185000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": -4232000000.0, "liabilities_and_equity": 33953000000.0, "shares_outstanding": null, "retained_earnings": 28785000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-22-000102" ], "value_sources": { "cash": [ "10-Q:0000764180-22-000102" ], "receivables": [ "10-Q:0000764180-22-000102" ], "inventory": [ "10-Q:0000764180-22-000102" ], "current_assets": [ "10-Q:0000764180-22-000102" ], "ppe_net": [ "10-Q:0000764180-22-000102" ], "goodwill": [ "10-Q:0000764180-22-000102" ], "intangibles": [ "10-Q:0000764180-22-000102" ], "total_assets": [ "10-Q:0000764180-22-000102" ], "accounts_payable": [ "10-Q:0000764180-22-000102" ], "short_term_borrowings": [ "10-Q:0000764180-22-000102" ], "debt_current": [ "10-Q:0000764180-22-000102" ], "current_liabilities": [ "10-Q:0000764180-22-000102" ], "long_term_debt": [ "10-Q:0000764180-22-000102" ], "total_liabilities": [ "10-Q:0000764180-22-000102" ], "equity_total": [ "10-Q:0000764180-22-000102" ], "liabilities_and_equity": [ "10-Q:0000764180-22-000102" ], "retained_earnings": [ "10-Q:0000764180-22-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 4030000000.0, "short_term_investments": null, "receivables": 48000000.0, "inventory": 1180000000.0, "current_assets": 7220000000.0, "ppe_net": 1608000000.0, "goodwill": 5177000000.0, "intangibles": 12384000000.0, "total_assets": 36954000000.0, "accounts_payable": 552000000.0, "short_term_borrowings": 0.0, "debt_current": 1556000000.0, "current_liabilities": 8616000000.0, "long_term_debt": 25124000000.0, "total_liabilities": 40877000000.0, "temporary_equity": null, "equity_parent": -3973000000.0, "nci": 50000000.0, "equity_total": -3923000000.0, "liabilities_and_equity": 36954000000.0, "shares_outstanding": 1785534122.0, "retained_earnings": 29792000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1556000000.0, "debt_maturity_y2": 1121000000.0, "debt_maturity_y3": 1553000000.0, "debt_maturity_y4": 1569000000.0, "debt_maturity_y5": 1113000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000764180-23-000020", "10-K:0000764180-24-000018" ], "value_sources": { "cash": [ "10-K:0000764180-24-000018" ], "receivables": [ "10-K:0000764180-24-000018" ], "inventory": [ "10-K:0000764180-24-000018" ], "current_assets": [ "10-K:0000764180-24-000018" ], "ppe_net": [ "10-K:0000764180-24-000018" ], "goodwill": [ "10-K:0000764180-24-000018" ], "intangibles": [ "10-K:0000764180-24-000018" ], "total_assets": [ "10-K:0000764180-24-000018" ], "accounts_payable": [ "10-K:0000764180-24-000018" ], "short_term_borrowings": [ "10-K:0000764180-24-000018" ], "debt_current": [ "10-K:0000764180-24-000018" ], "current_liabilities": [ "10-K:0000764180-24-000018" ], "long_term_debt": [ "10-K:0000764180-24-000018" ], "total_liabilities": [ "10-K:0000764180-24-000018" ], "equity_parent": [ "10-K:0000764180-24-000018" ], "nci": [ "10-K:0000764180-24-000018" ], "equity_total": [ "10-K:0000764180-24-000018" ], "liabilities_and_equity": [ "10-K:0000764180-24-000018" ], "shares_outstanding": [ "10-K:0000764180-24-000018" ], "retained_earnings": [ "10-K:0000764180-24-000018" ], "debt_maturity_y1": [ "10-K:0000764180-23-000020" ], "debt_maturity_y2": [ "10-K:0000764180-23-000020" ], "debt_maturity_y3": [ "10-K:0000764180-23-000020" ], "debt_maturity_y4": [ "10-K:0000764180-23-000020" ], "debt_maturity_y5": [ "10-K:0000764180-23-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 3913000000.0, "short_term_investments": null, "receivables": 58000000.0, "inventory": 1252000000.0, "current_assets": 7152000000.0, "ppe_net": 1593000000.0, "goodwill": 5177000000.0, "intangibles": 12366000000.0, "total_assets": 36826000000.0, "accounts_payable": 412000000.0, "short_term_borrowings": 0.0, "debt_current": 1339000000.0, "current_liabilities": 9146000000.0, "long_term_debt": 24048000000.0, "total_liabilities": 40652000000.0, "temporary_equity": null, "equity_parent": -3876000000.0, "nci": 50000000.0, "equity_total": -3826000000.0, "liabilities_and_equity": 36826000000.0, "shares_outstanding": null, "retained_earnings": 29898000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-23-000060" ], "value_sources": { "cash": [ "10-Q:0000764180-23-000060" ], "receivables": [ "10-Q:0000764180-23-000060" ], "inventory": [ "10-Q:0000764180-23-000060" ], "current_assets": [ "10-Q:0000764180-23-000060" ], "ppe_net": [ "10-Q:0000764180-23-000060" ], "goodwill": [ "10-Q:0000764180-23-000060" ], "intangibles": [ "10-Q:0000764180-23-000060" ], "total_assets": [ "10-Q:0000764180-23-000060" ], "accounts_payable": [ "10-Q:0000764180-23-000060" ], "short_term_borrowings": [ "10-Q:0000764180-23-000060" ], "debt_current": [ "10-Q:0000764180-23-000060" ], "current_liabilities": [ "10-Q:0000764180-23-000060" ], "long_term_debt": [ "10-Q:0000764180-23-000060" ], "total_liabilities": [ "10-Q:0000764180-23-000060" ], "equity_parent": [ "10-Q:0000764180-23-000060" ], "nci": [ "10-Q:0000764180-23-000060" ], "equity_total": [ "10-Q:0000764180-23-000060" ], "liabilities_and_equity": [ "10-Q:0000764180-23-000060" ], "retained_earnings": [ "10-Q:0000764180-23-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 874000000.0, "short_term_investments": null, "receivables": 63000000.0, "inventory": 1191000000.0, "current_assets": 4338000000.0, "ppe_net": 1626000000.0, "goodwill": 6790000000.0, "intangibles": 13749000000.0, "total_assets": 37151000000.0, "accounts_payable": 454000000.0, "short_term_borrowings": 2000000000.0, "debt_current": 1121000000.0, "current_liabilities": 11664000000.0, "long_term_debt": 24074000000.0, "total_liabilities": 40928000000.0, "temporary_equity": null, "equity_parent": -3827000000.0, "nci": 50000000.0, "equity_total": -3777000000.0, "liabilities_and_equity": 37151000000.0, "shares_outstanding": null, "retained_earnings": 30340000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-23-000113" ], "value_sources": { "cash": [ "10-Q:0000764180-23-000113" ], "receivables": [ "10-Q:0000764180-23-000113" ], "inventory": [ "10-Q:0000764180-23-000113" ], "current_assets": [ "10-Q:0000764180-23-000113" ], "ppe_net": [ "10-Q:0000764180-23-000113" ], "goodwill": [ "10-Q:0000764180-23-000113" ], "intangibles": [ "10-Q:0000764180-23-000113" ], "total_assets": [ "10-Q:0000764180-23-000113" ], "accounts_payable": [ "10-Q:0000764180-23-000113" ], "short_term_borrowings": [ "10-Q:0000764180-23-000113" ], "debt_current": [ "10-Q:0000764180-23-000113" ], "current_liabilities": [ "10-Q:0000764180-23-000113" ], "long_term_debt": [ "10-Q:0000764180-23-000113" ], "total_liabilities": [ "10-Q:0000764180-23-000113" ], "equity_parent": [ "10-Q:0000764180-23-000113" ], "nci": [ "10-Q:0000764180-23-000113" ], "equity_total": [ "10-Q:0000764180-23-000113" ], "liabilities_and_equity": [ "10-Q:0000764180-23-000113" ], "retained_earnings": [ "10-Q:0000764180-23-000113" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1537000000.0, "short_term_investments": null, "receivables": 57000000.0, "inventory": 1174000000.0, "current_assets": 3390000000.0, "ppe_net": 1629000000.0, "goodwill": 6791000000.0, "intangibles": 13727000000.0, "total_assets": 36469000000.0, "accounts_payable": 490000000.0, "short_term_borrowings": 0.0, "debt_current": 1121000000.0, "current_liabilities": 10381000000.0, "long_term_debt": 23977000000.0, "total_liabilities": 39826000000.0, "temporary_equity": null, "equity_parent": -3407000000.0, "nci": 50000000.0, "equity_total": -3357000000.0, "liabilities_and_equity": 36469000000.0, "shares_outstanding": null, "retained_earnings": 30767000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-23-000126" ], "value_sources": { "cash": [ "10-Q:0000764180-23-000126" ], "receivables": [ "10-Q:0000764180-23-000126" ], "inventory": [ "10-Q:0000764180-23-000126" ], "current_assets": [ "10-Q:0000764180-23-000126" ], "ppe_net": [ "10-Q:0000764180-23-000126" ], "goodwill": [ "10-Q:0000764180-23-000126" ], "intangibles": [ "10-Q:0000764180-23-000126" ], "total_assets": [ "10-Q:0000764180-23-000126" ], "accounts_payable": [ "10-Q:0000764180-23-000126" ], "short_term_borrowings": [ "10-Q:0000764180-23-000126" ], "debt_current": [ "10-Q:0000764180-23-000126" ], "current_liabilities": [ "10-Q:0000764180-23-000126" ], "long_term_debt": [ "10-Q:0000764180-23-000126" ], "total_liabilities": [ "10-Q:0000764180-23-000126" ], "equity_parent": [ "10-Q:0000764180-23-000126" ], "nci": [ "10-Q:0000764180-23-000126" ], "equity_total": [ "10-Q:0000764180-23-000126" ], "liabilities_and_equity": [ "10-Q:0000764180-23-000126" ], "retained_earnings": [ "10-Q:0000764180-23-000126" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 3686000000.0, "short_term_investments": null, "receivables": 71000000.0, "inventory": 1215000000.0, "current_assets": 5585000000.0, "ppe_net": 1652000000.0, "goodwill": 6791000000.0, "intangibles": 13686000000.0, "total_assets": 38570000000.0, "accounts_payable": 582000000.0, "short_term_borrowings": 0.0, "debt_current": 1121000000.0, "current_liabilities": 11319000000.0, "long_term_debt": 25112000000.0, "total_liabilities": 42060000000.0, "temporary_equity": null, "equity_parent": -3540000000.0, "nci": 50000000.0, "equity_total": -3490000000.0, "liabilities_and_equity": 38570000000.0, "shares_outstanding": 1763461775.0, "retained_earnings": 31094000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1121000000.0, "debt_maturity_y2": 1578000000.0, "debt_maturity_y3": 1569000000.0, "debt_maturity_y4": 1146000000.0, "debt_maturity_y5": 500000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000764180-24-000018", "10-K:0000764180-25-000019" ], "value_sources": { "cash": [ "10-K:0000764180-25-000019" ], "receivables": [ "10-K:0000764180-25-000019" ], "inventory": [ "10-K:0000764180-25-000019" ], "current_assets": [ "10-K:0000764180-25-000019" ], "ppe_net": [ "10-K:0000764180-25-000019" ], "goodwill": [ "10-K:0000764180-25-000019" ], "intangibles": [ "10-K:0000764180-25-000019" ], "total_assets": [ "10-K:0000764180-25-000019" ], "accounts_payable": [ "10-K:0000764180-25-000019" ], "short_term_borrowings": [ "10-K:0000764180-25-000019" ], "debt_current": [ "10-K:0000764180-25-000019" ], "current_liabilities": [ "10-K:0000764180-25-000019" ], "long_term_debt": [ "10-K:0000764180-25-000019" ], "total_liabilities": [ "10-K:0000764180-25-000019" ], "equity_parent": [ "10-K:0000764180-25-000019" ], "nci": [ "10-K:0000764180-25-000019" ], "equity_total": [ "10-K:0000764180-25-000019" ], "liabilities_and_equity": [ "10-K:0000764180-25-000019" ], "shares_outstanding": [ "10-K:0000764180-25-000019" ], "retained_earnings": [ "10-K:0000764180-25-000019" ], "debt_maturity_y1": [ "10-K:0000764180-24-000018" ], "debt_maturity_y2": [ "10-K:0000764180-24-000018" ], "debt_maturity_y3": [ "10-K:0000764180-24-000018" ], "debt_maturity_y4": [ "10-K:0000764180-24-000018" ], "debt_maturity_y5": [ "10-K:0000764180-24-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 3608000000.0, "short_term_investments": null, "receivables": 77000000.0, "inventory": 1241000000.0, "current_assets": 5198000000.0, "ppe_net": 1624000000.0, "goodwill": 6945000000.0, "intangibles": 13439000000.0, "total_assets": 36475000000.0, "accounts_payable": 504000000.0, "short_term_borrowings": 0.0, "debt_current": 0.0, "current_liabilities": 10935000000.0, "long_term_debt": 25042000000.0, "total_liabilities": 41539000000.0, "temporary_equity": null, "equity_parent": -5114000000.0, "nci": 50000000.0, "equity_total": -5064000000.0, "liabilities_and_equity": 36475000000.0, "shares_outstanding": null, "retained_earnings": 31535000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-24-000057" ], "value_sources": { "cash": [ "10-Q:0000764180-24-000057" ], "receivables": [ "10-Q:0000764180-24-000057" ], "inventory": [ "10-Q:0000764180-24-000057" ], "current_assets": [ "10-Q:0000764180-24-000057" ], "ppe_net": [ "10-Q:0000764180-24-000057" ], "goodwill": [ "10-Q:0000764180-24-000057" ], "intangibles": [ "10-Q:0000764180-24-000057" ], "total_assets": [ "10-Q:0000764180-24-000057" ], "accounts_payable": [ "10-Q:0000764180-24-000057" ], "short_term_borrowings": [ "10-Q:0000764180-24-000057" ], "debt_current": [ "10-Q:0000764180-24-000057" ], "current_liabilities": [ "10-Q:0000764180-24-000057" ], "long_term_debt": [ "10-Q:0000764180-24-000057" ], "total_liabilities": [ "10-Q:0000764180-24-000057" ], "equity_parent": [ "10-Q:0000764180-24-000057" ], "nci": [ "10-Q:0000764180-24-000057" ], "equity_total": [ "10-Q:0000764180-24-000057" ], "liabilities_and_equity": [ "10-Q:0000764180-24-000057" ], "retained_earnings": [ "10-Q:0000764180-24-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 1799000000.0, "short_term_investments": null, "receivables": 72000000.0, "inventory": 1174000000.0, "current_assets": 3540000000.0, "ppe_net": 1620000000.0, "goodwill": 6945000000.0, "intangibles": 13048000000.0, "total_assets": 34387000000.0, "accounts_payable": 556000000.0, "short_term_borrowings": 0.0, "debt_current": 1553000000.0, "current_liabilities": 7782000000.0, "long_term_debt": 23470000000.0, "total_liabilities": 37353000000.0, "temporary_equity": null, "equity_parent": -3016000000.0, "nci": 50000000.0, "equity_total": -2966000000.0, "liabilities_and_equity": 34387000000.0, "shares_outstanding": null, "retained_earnings": 33651000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-24-000093" ], "value_sources": { "cash": [ "10-Q:0000764180-24-000093" ], "receivables": [ "10-Q:0000764180-24-000093" ], "inventory": [ "10-Q:0000764180-24-000093" ], "current_assets": [ "10-Q:0000764180-24-000093" ], "ppe_net": [ "10-Q:0000764180-24-000093" ], "goodwill": [ "10-Q:0000764180-24-000093" ], "intangibles": [ "10-Q:0000764180-24-000093" ], "total_assets": [ "10-Q:0000764180-24-000093" ], "accounts_payable": [ "10-Q:0000764180-24-000093" ], "short_term_borrowings": [ "10-Q:0000764180-24-000093" ], "debt_current": [ "10-Q:0000764180-24-000093" ], "current_liabilities": [ "10-Q:0000764180-24-000093" ], "long_term_debt": [ "10-Q:0000764180-24-000093" ], "total_liabilities": [ "10-Q:0000764180-24-000093" ], "equity_parent": [ "10-Q:0000764180-24-000093" ], "nci": [ "10-Q:0000764180-24-000093" ], "equity_total": [ "10-Q:0000764180-24-000093" ], "liabilities_and_equity": [ "10-Q:0000764180-24-000093" ], "retained_earnings": [ "10-Q:0000764180-24-000093" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 1897000000.0, "short_term_investments": null, "receivables": 87000000.0, "inventory": 1101000000.0, "current_assets": 3499000000.0, "ppe_net": 1618000000.0, "goodwill": 6945000000.0, "intangibles": 13010000000.0, "total_assets": 34167000000.0, "accounts_payable": 510000000.0, "short_term_borrowings": 0.0, "debt_current": 1585000000.0, "current_liabilities": 7996000000.0, "long_term_debt": 23570000000.0, "total_liabilities": 37585000000.0, "temporary_equity": null, "equity_parent": -3468000000.0, "nci": 50000000.0, "equity_total": -3418000000.0, "liabilities_and_equity": 34167000000.0, "shares_outstanding": null, "retained_earnings": 34206000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-24-000102" ], "value_sources": { "cash": [ "10-Q:0000764180-24-000102" ], "receivables": [ "10-Q:0000764180-24-000102" ], "inventory": [ "10-Q:0000764180-24-000102" ], "current_assets": [ "10-Q:0000764180-24-000102" ], "ppe_net": [ "10-Q:0000764180-24-000102" ], "goodwill": [ "10-Q:0000764180-24-000102" ], "intangibles": [ "10-Q:0000764180-24-000102" ], "total_assets": [ "10-Q:0000764180-24-000102" ], "accounts_payable": [ "10-Q:0000764180-24-000102" ], "short_term_borrowings": [ "10-Q:0000764180-24-000102" ], "debt_current": [ "10-Q:0000764180-24-000102" ], "current_liabilities": [ "10-Q:0000764180-24-000102" ], "long_term_debt": [ "10-Q:0000764180-24-000102" ], "total_liabilities": [ "10-Q:0000764180-24-000102" ], "equity_parent": [ "10-Q:0000764180-24-000102" ], "nci": [ "10-Q:0000764180-24-000102" ], "equity_total": [ "10-Q:0000764180-24-000102" ], "liabilities_and_equity": [ "10-Q:0000764180-24-000102" ], "retained_earnings": [ "10-Q:0000764180-24-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3127000000.0, "short_term_investments": null, "receivables": 177000000.0, "inventory": 1080000000.0, "current_assets": 4513000000.0, "ppe_net": 1617000000.0, "goodwill": 6945000000.0, "intangibles": 12973000000.0, "total_assets": 35177000000.0, "accounts_payable": 700000000.0, "short_term_borrowings": 0.0, "debt_current": 1527000000.0, "current_liabilities": 8781000000.0, "long_term_debt": 23399000000.0, "total_liabilities": 37365000000.0, "temporary_equity": null, "equity_parent": -2238000000.0, "nci": 50000000.0, "equity_total": -2188000000.0, "liabilities_and_equity": 35177000000.0, "shares_outstanding": 1690651867.0, "retained_earnings": 35516000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 315000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1527000000.0, "debt_maturity_y2": 1569000000.0, "debt_maturity_y3": 1078000000.0, "debt_maturity_y4": 500000000.0, "debt_maturity_y5": 1906000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000764180-25-000019", "10-K:0000764180-26-000017" ], "value_sources": { "cash": [ "10-K:0000764180-26-000017" ], "receivables": [ "10-K:0000764180-26-000017" ], "inventory": [ "10-K:0000764180-26-000017" ], "current_assets": [ "10-K:0000764180-26-000017" ], "ppe_net": [ "10-K:0000764180-26-000017" ], "goodwill": [ "10-K:0000764180-26-000017" ], "intangibles": [ "10-K:0000764180-26-000017" ], "total_assets": [ "10-K:0000764180-26-000017" ], "accounts_payable": [ "10-K:0000764180-26-000017" ], "short_term_borrowings": [ "10-K:0000764180-26-000017" ], "debt_current": [ "10-K:0000764180-26-000017" ], "current_liabilities": [ "10-K:0000764180-26-000017" ], "long_term_debt": [ "10-K:0000764180-26-000017" ], "total_liabilities": [ "10-K:0000764180-26-000017" ], "equity_parent": [ "10-K:0000764180-26-000017" ], "nci": [ "10-K:0000764180-26-000017" ], "equity_total": [ "10-K:0000764180-26-000017" ], "liabilities_and_equity": [ "10-K:0000764180-26-000017" ], "shares_outstanding": [ "10-K:0000764180-26-000017" ], "retained_earnings": [ "10-K:0000764180-26-000017" ], "equity_method_investments": [ "10-K:0000764180-25-000019" ], "debt_maturity_y1": [ "10-K:0000764180-25-000019" ], "debt_maturity_y2": [ "10-K:0000764180-25-000019" ], "debt_maturity_y3": [ "10-K:0000764180-25-000019" ], "debt_maturity_y4": [ "10-K:0000764180-25-000019" ], "debt_maturity_y5": [ "10-K:0000764180-25-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 4726000000.0, "short_term_investments": null, "receivables": 258000000.0, "inventory": 1062000000.0, "current_assets": 6080000000.0, "ppe_net": 1608000000.0, "goodwill": 6072000000.0, "intangibles": 12936000000.0, "total_assets": 35760000000.0, "accounts_payable": 550000000.0, "short_term_borrowings": 0.0, "debt_current": 2631000000.0, "current_liabilities": 10655000000.0, "long_term_debt": 23428000000.0, "total_liabilities": 39220000000.0, "temporary_equity": null, "equity_parent": -3510000000.0, "nci": 50000000.0, "equity_total": -3460000000.0, "liabilities_and_equity": 35760000000.0, "shares_outstanding": null, "retained_earnings": 34868000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-25-000049" ], "value_sources": { "cash": [ "10-Q:0000764180-25-000049" ], "receivables": [ "10-Q:0000764180-25-000049" ], "inventory": [ "10-Q:0000764180-25-000049" ], "current_assets": [ "10-Q:0000764180-25-000049" ], "ppe_net": [ "10-Q:0000764180-25-000049" ], "goodwill": [ "10-Q:0000764180-25-000049" ], "intangibles": [ "10-Q:0000764180-25-000049" ], "total_assets": [ "10-Q:0000764180-25-000049" ], "accounts_payable": [ "10-Q:0000764180-25-000049" ], "short_term_borrowings": [ "10-Q:0000764180-25-000049" ], "debt_current": [ "10-Q:0000764180-25-000049" ], "current_liabilities": [ "10-Q:0000764180-25-000049" ], "long_term_debt": [ "10-Q:0000764180-25-000049" ], "total_liabilities": [ "10-Q:0000764180-25-000049" ], "equity_parent": [ "10-Q:0000764180-25-000049" ], "nci": [ "10-Q:0000764180-25-000049" ], "equity_total": [ "10-Q:0000764180-25-000049" ], "liabilities_and_equity": [ "10-Q:0000764180-25-000049" ], "retained_earnings": [ "10-Q:0000764180-25-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 1287000000.0, "short_term_investments": null, "receivables": 241000000.0, "inventory": 1016000000.0, "current_assets": 2632000000.0, "ppe_net": 1610000000.0, "goodwill": 6072000000.0, "intangibles": 12900000000.0, "total_assets": 32332000000.0, "accounts_payable": 569000000.0, "short_term_borrowings": 0.0, "debt_current": 1069000000.0, "current_liabilities": 6788000000.0, "long_term_debt": 23651000000.0, "total_liabilities": 35538000000.0, "temporary_equity": null, "equity_parent": -3256000000.0, "nci": 50000000.0, "equity_total": -3206000000.0, "liabilities_and_equity": 32332000000.0, "shares_outstanding": null, "retained_earnings": 35525000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-25-000111" ], "value_sources": { "cash": [ "10-Q:0000764180-25-000111" ], "receivables": [ "10-Q:0000764180-25-000111" ], "inventory": [ "10-Q:0000764180-25-000111" ], "current_assets": [ "10-Q:0000764180-25-000111" ], "ppe_net": [ "10-Q:0000764180-25-000111" ], "goodwill": [ "10-Q:0000764180-25-000111" ], "intangibles": [ "10-Q:0000764180-25-000111" ], "total_assets": [ "10-Q:0000764180-25-000111" ], "accounts_payable": [ "10-Q:0000764180-25-000111" ], "short_term_borrowings": [ "10-Q:0000764180-25-000111" ], "debt_current": [ "10-Q:0000764180-25-000111" ], "current_liabilities": [ "10-Q:0000764180-25-000111" ], "long_term_debt": [ "10-Q:0000764180-25-000111" ], "total_liabilities": [ "10-Q:0000764180-25-000111" ], "equity_parent": [ "10-Q:0000764180-25-000111" ], "nci": [ "10-Q:0000764180-25-000111" ], "equity_total": [ "10-Q:0000764180-25-000111" ], "liabilities_and_equity": [ "10-Q:0000764180-25-000111" ], "retained_earnings": [ "10-Q:0000764180-25-000111" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 3472000000.0, "short_term_investments": null, "receivables": 249000000.0, "inventory": 1065000000.0, "current_assets": 5119000000.0, "ppe_net": 1617000000.0, "goodwill": 6072000000.0, "intangibles": 12866000000.0, "total_assets": 35008000000.0, "accounts_payable": 662000000.0, "short_term_borrowings": 0.0, "debt_current": 1569000000.0, "current_liabilities": 8286000000.0, "long_term_debt": 24132000000.0, "total_liabilities": 37604000000.0, "temporary_equity": null, "equity_parent": -2646000000.0, "nci": 50000000.0, "equity_total": -2596000000.0, "liabilities_and_equity": 35008000000.0, "shares_outstanding": null, "retained_earnings": 36115000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-25-000130" ], "value_sources": { "cash": [ "10-Q:0000764180-25-000130" ], "receivables": [ "10-Q:0000764180-25-000130" ], "inventory": [ "10-Q:0000764180-25-000130" ], "current_assets": [ "10-Q:0000764180-25-000130" ], "ppe_net": [ "10-Q:0000764180-25-000130" ], "goodwill": [ "10-Q:0000764180-25-000130" ], "intangibles": [ "10-Q:0000764180-25-000130" ], "total_assets": [ "10-Q:0000764180-25-000130" ], "accounts_payable": [ "10-Q:0000764180-25-000130" ], "short_term_borrowings": [ "10-Q:0000764180-25-000130" ], "debt_current": [ "10-Q:0000764180-25-000130" ], "current_liabilities": [ "10-Q:0000764180-25-000130" ], "long_term_debt": [ "10-Q:0000764180-25-000130" ], "total_liabilities": [ "10-Q:0000764180-25-000130" ], "equity_parent": [ "10-Q:0000764180-25-000130" ], "nci": [ "10-Q:0000764180-25-000130" ], "equity_total": [ "10-Q:0000764180-25-000130" ], "liabilities_and_equity": [ "10-Q:0000764180-25-000130" ], "retained_earnings": [ "10-Q:0000764180-25-000130" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 4474000000.0, "short_term_investments": null, "receivables": 263000000.0, "inventory": 1070000000.0, "current_assets": 5932000000.0, "ppe_net": 1710000000.0, "goodwill": 5787000000.0, "intangibles": 11876000000.0, "total_assets": 35017000000.0, "accounts_payable": 750000000.0, "short_term_borrowings": 0.0, "debt_current": 1569000000.0, "current_liabilities": 9154000000.0, "long_term_debt": 24140000000.0, "total_liabilities": 38469000000.0, "temporary_equity": null, "equity_parent": -3502000000.0, "nci": 50000000.0, "equity_total": -3452000000.0, "liabilities_and_equity": 35017000000.0, "shares_outstanding": 1674318297.0, "retained_earnings": 35452000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1569000000.0, "debt_maturity_y2": 1217000000.0, "debt_maturity_y3": 1000000000.0, "debt_maturity_y4": 1906000000.0, "debt_maturity_y5": 1250000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000764180-26-000017", "10-Q:0000764180-26-000114" ], "value_sources": { "cash": [ "10-Q:0000764180-26-000114" ], "receivables": [ "10-Q:0000764180-26-000114" ], "inventory": [ "10-Q:0000764180-26-000114" ], "current_assets": [ "10-Q:0000764180-26-000114" ], "ppe_net": [ "10-Q:0000764180-26-000114" ], "goodwill": [ "10-Q:0000764180-26-000114" ], "intangibles": [ "10-Q:0000764180-26-000114" ], "total_assets": [ "10-Q:0000764180-26-000114" ], "accounts_payable": [ "10-Q:0000764180-26-000114" ], "short_term_borrowings": [ "10-Q:0000764180-26-000114" ], "debt_current": [ "10-Q:0000764180-26-000114" ], "current_liabilities": [ "10-Q:0000764180-26-000114" ], "long_term_debt": [ "10-Q:0000764180-26-000114" ], "total_liabilities": [ "10-Q:0000764180-26-000114" ], "equity_parent": [ "10-Q:0000764180-26-000114" ], "nci": [ "10-Q:0000764180-26-000114" ], "equity_total": [ "10-Q:0000764180-26-000114" ], "liabilities_and_equity": [ "10-Q:0000764180-26-000114" ], "shares_outstanding": [ "10-K:0000764180-26-000017" ], "retained_earnings": [ "10-Q:0000764180-26-000114" ], "debt_maturity_y1": [ "10-K:0000764180-26-000017" ], "debt_maturity_y2": [ "10-K:0000764180-26-000017" ], "debt_maturity_y3": [ "10-K:0000764180-26-000017" ], "debt_maturity_y4": [ "10-K:0000764180-26-000017" ], "debt_maturity_y5": [ "10-K:0000764180-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 3531000000.0, "short_term_investments": null, "receivables": 284000000.0, "inventory": 1146000000.0, "current_assets": 5202000000.0, "ppe_net": 1730000000.0, "goodwill": 5787000000.0, "intangibles": 11873000000.0, "total_assets": 34584000000.0, "accounts_payable": 701000000.0, "short_term_borrowings": 0.0, "debt_current": 542000000.0, "current_liabilities": 8407000000.0, "long_term_debt": 24060000000.0, "total_liabilities": 37745000000.0, "temporary_equity": null, "equity_parent": -3211000000.0, "nci": 50000000.0, "equity_total": -3161000000.0, "liabilities_and_equity": 34584000000.0, "shares_outstanding": null, "retained_earnings": 35859000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-26-000058" ], "value_sources": { "cash": [ "10-Q:0000764180-26-000058" ], "receivables": [ "10-Q:0000764180-26-000058" ], "inventory": [ "10-Q:0000764180-26-000058" ], "current_assets": [ "10-Q:0000764180-26-000058" ], "ppe_net": [ "10-Q:0000764180-26-000058" ], "goodwill": [ "10-Q:0000764180-26-000058" ], "intangibles": [ "10-Q:0000764180-26-000058" ], "total_assets": [ "10-Q:0000764180-26-000058" ], "accounts_payable": [ "10-Q:0000764180-26-000058" ], "short_term_borrowings": [ "10-Q:0000764180-26-000058" ], "debt_current": [ "10-Q:0000764180-26-000058" ], "current_liabilities": [ "10-Q:0000764180-26-000058" ], "long_term_debt": [ "10-Q:0000764180-26-000058" ], "total_liabilities": [ "10-Q:0000764180-26-000058" ], "equity_parent": [ "10-Q:0000764180-26-000058" ], "nci": [ "10-Q:0000764180-26-000058" ], "equity_total": [ "10-Q:0000764180-26-000058" ], "liabilities_and_equity": [ "10-Q:0000764180-26-000058" ], "retained_earnings": [ "10-Q:0000764180-26-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 2367000000.0, "short_term_investments": null, "receivables": 306000000.0, "inventory": 1060000000.0, "current_assets": 4022000000.0, "ppe_net": 1757000000.0, "goodwill": 5787000000.0, "intangibles": 11850000000.0, "total_assets": 33374000000.0, "accounts_payable": 684000000.0, "short_term_borrowings": 0.0, "debt_current": 1684000000.0, "current_liabilities": 7770000000.0, "long_term_debt": 22893000000.0, "total_liabilities": 35992000000.0, "temporary_equity": null, "equity_parent": -2668000000.0, "nci": 50000000.0, "equity_total": -2618000000.0, "liabilities_and_equity": 33374000000.0, "shares_outstanding": null, "retained_earnings": 36382000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-26-000094" ], "value_sources": { "cash": [ "10-Q:0000764180-26-000094" ], "receivables": [ "10-Q:0000764180-26-000094" ], "inventory": [ "10-Q:0000764180-26-000094" ], "current_assets": [ "10-Q:0000764180-26-000094" ], "ppe_net": [ "10-Q:0000764180-26-000094" ], "goodwill": [ "10-Q:0000764180-26-000094" ], "intangibles": [ "10-Q:0000764180-26-000094" ], "total_assets": [ "10-Q:0000764180-26-000094" ], "accounts_payable": [ "10-Q:0000764180-26-000094" ], "short_term_borrowings": [ "10-Q:0000764180-26-000094" ], "debt_current": [ "10-Q:0000764180-26-000094" ], "current_liabilities": [ "10-Q:0000764180-26-000094" ], "long_term_debt": [ "10-Q:0000764180-26-000094" ], "total_liabilities": [ "10-Q:0000764180-26-000094" ], "equity_parent": [ "10-Q:0000764180-26-000094" ], "nci": [ "10-Q:0000764180-26-000094" ], "equity_total": [ "10-Q:0000764180-26-000094" ], "liabilities_and_equity": [ "10-Q:0000764180-26-000094" ], "retained_earnings": [ "10-Q:0000764180-26-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 2697000000.0, "short_term_investments": null, "receivables": 342000000.0, "inventory": 1084000000.0, "current_assets": 4798000000.0, "ppe_net": 1669000000.0, "goodwill": 5787000000.0, "intangibles": 11829000000.0, "total_assets": 34478000000.0, "accounts_payable": 778000000.0, "short_term_borrowings": 0.0, "debt_current": 1175000000.0, "current_liabilities": 8290000000.0, "long_term_debt": 22886000000.0, "total_liabilities": 36651000000.0, "temporary_equity": null, "equity_parent": -2225000000.0, "nci": 52000000.0, "equity_total": -2173000000.0, "liabilities_and_equity": 34478000000.0, "shares_outstanding": null, "retained_earnings": 37046000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000764180-26-000114" ], "value_sources": { "cash": [ "10-Q:0000764180-26-000114" ], "receivables": [ "10-Q:0000764180-26-000114" ], "inventory": [ "10-Q:0000764180-26-000114" ], "current_assets": [ "10-Q:0000764180-26-000114" ], "ppe_net": [ "10-Q:0000764180-26-000114" ], "goodwill": [ "10-Q:0000764180-26-000114" ], "intangibles": [ "10-Q:0000764180-26-000114" ], "total_assets": [ "10-Q:0000764180-26-000114" ], "accounts_payable": [ "10-Q:0000764180-26-000114" ], "short_term_borrowings": [ "10-Q:0000764180-26-000114" ], "debt_current": [ "10-Q:0000764180-26-000114" ], "current_liabilities": [ "10-Q:0000764180-26-000114" ], "long_term_debt": [ "10-Q:0000764180-26-000114" ], "total_liabilities": [ "10-Q:0000764180-26-000114" ], "equity_parent": [ "10-Q:0000764180-26-000114" ], "nci": [ "10-Q:0000764180-26-000114" ], "equity_total": [ "10-Q:0000764180-26-000114" ], "liabilities_and_equity": [ "10-Q:0000764180-26-000114" ], "retained_earnings": [ "10-Q:0000764180-26-000114" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 3129000000.0, "cfi": -52000000.0, "cff": 427000000.0, "capex": 52000000.0, "d_and_a": 65000000.0, "sbc": null, "dividends_paid": 1563000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 26000000.0, "change_receivables": -5000000.0, "change_inventories": 5000000.0, "change_payables": -45000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-21-000065" ], "value_sources": { "cfo": [ "10-Q:0000764180-21-000065" ], "cfi": [ "10-Q:0000764180-21-000065" ], "cff": [ "10-Q:0000764180-21-000065" ], "capex": [ "10-Q:0000764180-21-000065" ], "d_and_a": [ "10-Q:0000764180-21-000065" ], "dividends_paid": [ "10-Q:0000764180-21-000065" ], "buybacks": [ "10-Q:0000764180-21-000065" ], "deferred_tax": [ "10-Q:0000764180-21-000065" ], "change_receivables": [ "10-Q:0000764180-21-000065" ], "change_inventories": [ "10-Q:0000764180-21-000065" ], "change_payables": [ "10-Q:0000764180-21-000065" ], "proceeds_debt_issuance": [ "10-Q:0000764180-21-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 1817000000.0, "cfi": -11000000.0, "cff": -2576000000.0, "capex": 54000000.0, "d_and_a": 65000000.0, "sbc": null, "dividends_paid": 1563000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -30000000.0, "change_receivables": -7000000.0, "change_inventories": -92000000.0, "change_payables": -2000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1993000000.0 }, "sources": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ], "value_sources": { "cfo": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ], "cfi": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ], "cff": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ], "capex": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ], "d_and_a": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ], "dividends_paid": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ], "buybacks": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ], "deferred_tax": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ], "change_receivables": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ], "change_inventories": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ], "change_payables": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ], "proceeds_debt_issuance": [ "10-Q:0000764180-21-000065", "10-Q:0000764180-21-000108" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 898000000.0, "cfi": -44000000.0, "cff": -1564000000.0, "capex": 56000000.0, "d_and_a": 62000000.0, "sbc": null, "dividends_paid": 1564000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -107000000.0, "change_receivables": 11000000.0, "change_inventories": -49000000.0, "change_payables": 71000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ], "value_sources": { "cfo": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ], "cfi": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ], "cff": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ], "capex": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ], "d_and_a": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ], "dividends_paid": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ], "buybacks": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ], "deferred_tax": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ], "change_receivables": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ], "change_inventories": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ], "change_payables": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ], "proceeds_debt_issuance": [ "10-Q:0000764180-21-000108", "10-Q:0000764180-21-000127" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 2541000000.0, "cfi": -36000000.0, "cff": -1683000000.0, "capex": 69000000.0, "d_and_a": 65000000.0, "sbc": null, "dividends_paid": 1600000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -53000000.0, "change_receivables": -19000000.0, "change_inventories": 134000000.0, "change_payables": 29000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "value_sources": { "cfo": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "cfi": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "cff": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "capex": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "d_and_a": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "dividends_paid": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "buybacks": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "deferred_tax": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "change_receivables": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "change_inventories": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "change_payables": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ], "proceeds_debt_issuance": [ "10-K:0000764180-22-000019", "10-Q:0000764180-21-000127" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 3040000000.0, "cfi": -29000000.0, "cff": -2172000000.0, "capex": 26000000.0, "d_and_a": 63000000.0, "sbc": null, "dividends_paid": 1601000000.0, "buybacks": 325000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 65000000.0, "change_receivables": 5000000.0, "change_inventories": -18000000.0, "change_payables": -98000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5472000000.0 }, "sources": [ "10-Q:0000764180-22-000044" ], "value_sources": { "cfo": [ "10-Q:0000764180-22-000044" ], "cfi": [ "10-Q:0000764180-22-000044" ], "cff": [ "10-Q:0000764180-22-000044" ], "capex": [ "10-Q:0000764180-22-000044" ], "d_and_a": [ "10-Q:0000764180-22-000044" ], "dividends_paid": [ "10-Q:0000764180-22-000044" ], "buybacks": [ "10-Q:0000764180-22-000044" ], "deferred_tax": [ "10-Q:0000764180-22-000044" ], "change_receivables": [ "10-Q:0000764180-22-000044" ], "change_inventories": [ "10-Q:0000764180-22-000044" ], "change_payables": [ "10-Q:0000764180-22-000044" ], "proceeds_debt_issuance": [ "10-Q:0000764180-22-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": -361000000.0, "cfi": 20000000.0, "cff": -3577000000.0, "capex": 27000000.0, "d_and_a": 65000000.0, "sbc": null, "dividends_paid": 1595000000.0, "buybacks": 325000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1000000.0, "change_receivables": -10000000.0, "change_inventories": -154000000.0, "change_payables": -15000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ], "value_sources": { "cfo": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ], "cfi": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ], "cff": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ], "capex": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ], "d_and_a": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ], "dividends_paid": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ], "buybacks": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ], "deferred_tax": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ], "change_receivables": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ], "change_inventories": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ], "change_payables": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ], "proceeds_debt_issuance": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 3063000000.0, "cfi": -33000000.0, "cff": -1919000000.0, "capex": 49000000.0, "d_and_a": 62000000.0, "sbc": null, "dividends_paid": 1591000000.0, "buybacks": 322000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 18000000.0, "goodwill_impairment": null, "deferred_tax": -1244000000.0, "change_receivables": 12000000.0, "change_inventories": 54000000.0, "change_payables": 116000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ], "value_sources": { "cfo": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ], "cfi": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ], "cff": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ], "capex": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ], "d_and_a": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ], "dividends_paid": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ], "buybacks": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ], "amortisation_intangibles": [ "10-Q:0000764180-22-000102" ], "deferred_tax": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ], "change_receivables": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ], "change_inventories": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ], "change_payables": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ], "proceeds_debt_issuance": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 2663000000.0, "cfi": 1254000000.0, "cff": -2361000000.0, "capex": 67000000.0, "d_and_a": 54000000.0, "sbc": null, "dividends_paid": 1659000000.0, "buybacks": 703000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 19000000.0, "goodwill_impairment": null, "deferred_tax": 20000000.0, "change_receivables": 11000000.0, "change_inventories": 61000000.0, "change_payables": 160000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "value_sources": { "cfo": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "cfi": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "cff": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "capex": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "d_and_a": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "dividends_paid": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "buybacks": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "amortisation_intangibles": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "deferred_tax": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "change_receivables": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "change_inventories": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "change_payables": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ], "proceeds_debt_issuance": [ "10-K:0000764180-23-000020", "10-Q:0000764180-22-000102" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 3075000000.0, "cfi": -34000000.0, "cff": -2232000000.0, "capex": 45000000.0, "d_and_a": 52000000.0, "sbc": null, "dividends_paid": 1645000000.0, "buybacks": 576000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 17000000.0, "goodwill_impairment": null, "deferred_tax": 43000000.0, "change_receivables": -1000000.0, "change_inventories": 20000000.0, "change_payables": -59000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-23-000060" ], "value_sources": { "cfo": [ "10-Q:0000764180-23-000060" ], "cfi": [ "10-Q:0000764180-23-000060" ], "cff": [ "10-Q:0000764180-23-000060" ], "capex": [ "10-Q:0000764180-23-000060" ], "d_and_a": [ "10-Q:0000764180-23-000060" ], "dividends_paid": [ "10-Q:0000764180-23-000060" ], "buybacks": [ "10-Q:0000764180-23-000060" ], "amortisation_intangibles": [ "10-Q:0000764180-23-000060" ], "deferred_tax": [ "10-Q:0000764180-23-000060" ], "change_receivables": [ "10-Q:0000764180-23-000060" ], "change_inventories": [ "10-Q:0000764180-23-000060" ], "change_payables": [ "10-Q:0000764180-23-000060" ], "proceeds_debt_issuance": [ "10-Q:0000764180-22-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": -514000000.0, "cfi": -116000000.0, "cff": -2141000000.0, "capex": 38000000.0, "d_and_a": 57000000.0, "sbc": null, "dividends_paid": 1634000000.0, "buybacks": 507000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 18000000.0, "goodwill_impairment": null, "deferred_tax": -23000000.0, "change_receivables": -3000000.0, "change_inventories": -70000000.0, "change_payables": 12000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091", "10-Q:0000764180-23-000060", "10-Q:0000764180-23-000113" ], "value_sources": { "cfo": [ "10-Q:0000764180-23-000060", "10-Q:0000764180-23-000113" ], "cfi": [ "10-Q:0000764180-23-000060", "10-Q:0000764180-23-000113" ], "cff": [ "10-Q:0000764180-23-000060", "10-Q:0000764180-23-000113" ], "capex": [ "10-Q:0000764180-23-000060", "10-Q:0000764180-23-000113" ], "d_and_a": [ "10-Q:0000764180-23-000060", "10-Q:0000764180-23-000113" ], "dividends_paid": [ "10-Q:0000764180-23-000060", "10-Q:0000764180-23-000113" ], "buybacks": [ "10-Q:0000764180-23-000060", "10-Q:0000764180-23-000113" ], "amortisation_intangibles": [ "10-Q:0000764180-23-000113" ], "deferred_tax": [ "10-Q:0000764180-23-000060", "10-Q:0000764180-23-000113" ], "change_receivables": [ "10-Q:0000764180-23-000060", "10-Q:0000764180-23-000113" ], "change_inventories": [ "10-Q:0000764180-23-000060", "10-Q:0000764180-23-000113" ], "change_payables": [ "10-Q:0000764180-23-000060", "10-Q:0000764180-23-000113" ], "proceeds_debt_issuance": [ "10-Q:0000764180-22-000044", "10-Q:0000764180-22-000091" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 3076000000.0, "cfi": -65000000.0, "cff": -3103000000.0, "capex": 64000000.0, "d_and_a": 54000000.0, "sbc": null, "dividends_paid": 1629000000.0, "buybacks": 368000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 19000000.0, "goodwill_impairment": null, "deferred_tax": -570000000.0, "change_receivables": 9000000.0, "change_inventories": -38000000.0, "change_payables": 20000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102", "10-Q:0000764180-23-000113", "10-Q:0000764180-23-000126" ], "value_sources": { "cfo": [ "10-Q:0000764180-23-000113", "10-Q:0000764180-23-000126" ], "cfi": [ "10-Q:0000764180-23-000113", "10-Q:0000764180-23-000126" ], "cff": [ "10-Q:0000764180-23-000113", "10-Q:0000764180-23-000126" ], "capex": [ "10-Q:0000764180-23-000113", "10-Q:0000764180-23-000126" ], "d_and_a": [ "10-Q:0000764180-23-000113", "10-Q:0000764180-23-000126" ], "dividends_paid": [ "10-Q:0000764180-23-000113", "10-Q:0000764180-23-000126" ], "buybacks": [ "10-Q:0000764180-23-000113", "10-Q:0000764180-23-000126" ], "amortisation_intangibles": [ "10-Q:0000764180-23-000126" ], "deferred_tax": [ "10-Q:0000764180-23-000113", "10-Q:0000764180-23-000126" ], "change_receivables": [ "10-Q:0000764180-23-000113", "10-Q:0000764180-23-000126" ], "change_inventories": [ "10-Q:0000764180-23-000113", "10-Q:0000764180-23-000126" ], "change_payables": [ "10-Q:0000764180-23-000113", "10-Q:0000764180-23-000126" ], "proceeds_debt_issuance": [ "10-Q:0000764180-22-000091", "10-Q:0000764180-22-000102" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 2619000000.0, "cfi": 997000000.0, "cff": -2065000000.0, "capex": 58000000.0, "d_and_a": 63000000.0, "sbc": null, "dividends_paid": 1691000000.0, "buybacks": 374000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 19000000.0, "goodwill_impairment": null, "deferred_tax": -397000000.0, "change_receivables": 16000000.0, "change_inventories": 74000000.0, "change_payables": 119000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000764180-24-000018", "10-Q:0000764180-22-000102", "10-Q:0000764180-23-000126" ], "value_sources": { "cfo": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "cfi": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "cff": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "capex": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "d_and_a": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "dividends_paid": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "buybacks": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "amortisation_intangibles": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "deferred_tax": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "change_receivables": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "change_inventories": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "change_payables": [ "10-K:0000764180-24-000018", "10-Q:0000764180-23-000126" ], "proceeds_debt_issuance": [ "10-K:0000764180-24-000018", "10-Q:0000764180-22-000102" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 2984000000.0, "cfi": -56000000.0, "cff": -3045000000.0, "capex": 55000000.0, "d_and_a": 52000000.0, "sbc": null, "dividends_paid": 1683000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 18000000.0, "goodwill_impairment": null, "deferred_tax": -20000000.0, "change_receivables": 34000000.0, "change_inventories": 72000000.0, "change_payables": -115000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000764180-24-000057" ], "value_sources": { "cfo": [ "10-Q:0000764180-24-000057" ], "cfi": [ "10-Q:0000764180-24-000057" ], "cff": [ "10-Q:0000764180-24-000057" ], "capex": [ "10-Q:0000764180-24-000057" ], "d_and_a": [ "10-Q:0000764180-24-000057" ], "dividends_paid": [ "10-Q:0000764180-24-000057" ], "buybacks": [ "10-Q:0000764180-24-000057" ], "amortisation_intangibles": [ "10-Q:0000764180-24-000057" ], "deferred_tax": [ "10-Q:0000764180-24-000057" ], "change_receivables": [ "10-Q:0000764180-24-000057" ], "change_inventories": [ "10-Q:0000764180-24-000057" ], "change_payables": [ "10-Q:0000764180-24-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 124000000.0, "cfi": -2802000000.0, "cff": -373000000.0, "capex": 48000000.0, "d_and_a": 62000000.0, "sbc": null, "dividends_paid": 1682000000.0, "buybacks": 472000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 27000000.0, "goodwill_impairment": null, "deferred_tax": -160000000.0, "change_receivables": 24000000.0, "change_inventories": -81000000.0, "change_payables": 33000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000764180-24-000057", "10-Q:0000764180-24-000093" ], "value_sources": { "cfo": [ "10-Q:0000764180-24-000057", "10-Q:0000764180-24-000093" ], "cfi": [ "10-Q:0000764180-24-000057", "10-Q:0000764180-24-000093" ], "cff": [ "10-Q:0000764180-24-000057", "10-Q:0000764180-24-000093" ], "capex": [ "10-Q:0000764180-24-000057", "10-Q:0000764180-24-000093" ], "d_and_a": [ "10-Q:0000764180-24-000057", "10-Q:0000764180-24-000093" ], "dividends_paid": [ "10-Q:0000764180-24-000057", "10-Q:0000764180-24-000093" ], "buybacks": [ "10-Q:0000764180-24-000057", "10-Q:0000764180-24-000093" ], "amortisation_intangibles": [ "10-Q:0000764180-24-000093" ], "deferred_tax": [ "10-Q:0000764180-24-000057", "10-Q:0000764180-24-000093" ], "change_receivables": [ "10-Q:0000764180-24-000057", "10-Q:0000764180-24-000093" ], "change_inventories": [ "10-Q:0000764180-24-000057", "10-Q:0000764180-24-000093" ], "change_payables": [ "10-Q:0000764180-24-000057", "10-Q:0000764180-24-000093" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 2952000000.0, "cfi": 1641000000.0, "cff": -3935000000.0, "capex": 40000000.0, "d_and_a": 80000000.0, "sbc": null, "dividends_paid": 1675000000.0, "buybacks": 260000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 42000000.0, "goodwill_impairment": null, "deferred_tax": -61000000.0, "change_receivables": -77000000.0, "change_inventories": -17000000.0, "change_payables": 35000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000764180-24-000093", "10-Q:0000764180-24-000102" ], "value_sources": { "cfo": [ "10-Q:0000764180-24-000093", "10-Q:0000764180-24-000102" ], "cfi": [ "10-Q:0000764180-24-000093", "10-Q:0000764180-24-000102" ], "cff": [ "10-Q:0000764180-24-000093", "10-Q:0000764180-24-000102" ], "capex": [ "10-Q:0000764180-24-000093", "10-Q:0000764180-24-000102" ], "d_and_a": [ "10-Q:0000764180-24-000093", "10-Q:0000764180-24-000102" ], "dividends_paid": [ "10-Q:0000764180-24-000093", "10-Q:0000764180-24-000102" ], "buybacks": [ "10-Q:0000764180-24-000093", "10-Q:0000764180-24-000102" ], "amortisation_intangibles": [ "10-Q:0000764180-24-000102" ], "deferred_tax": [ "10-Q:0000764180-24-000093", "10-Q:0000764180-24-000102" ], "change_receivables": [ "10-Q:0000764180-24-000093", "10-Q:0000764180-24-000102" ], "change_inventories": [ "10-Q:0000764180-24-000093", "10-Q:0000764180-24-000102" ], "change_payables": [ "10-Q:0000764180-24-000093", "10-Q:0000764180-24-000102" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 3227000000.0, "cfi": -66000000.0, "cff": -1021000000.0, "capex": 53000000.0, "d_and_a": 78000000.0, "sbc": null, "dividends_paid": 1739000000.0, "buybacks": 268000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 41000000.0, "goodwill_impairment": null, "deferred_tax": 11000000.0, "change_receivables": 13000000.0, "change_inventories": 41000000.0, "change_payables": 85000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "value_sources": { "cfo": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "cfi": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "cff": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "capex": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "d_and_a": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "dividends_paid": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "buybacks": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "amortisation_intangibles": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "deferred_tax": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "change_receivables": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "change_inventories": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ], "change_payables": [ "10-K:0000764180-25-000019", "10-Q:0000764180-24-000102" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 2877000000.0, "cfi": 2316000000.0, "cff": -5268000000.0, "capex": 35000000.0, "d_and_a": 65000000.0, "sbc": null, "dividends_paid": 1733000000.0, "buybacks": 2400000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 38000000.0, "amortisation_intangibles": 27000000.0, "goodwill_impairment": 0.0, "deferred_tax": -138000000.0, "change_receivables": 6000000.0, "change_inventories": 26000000.0, "change_payables": -61000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-25-000049" ], "value_sources": { "cfo": [ "10-Q:0000764180-25-000049" ], "cfi": [ "10-Q:0000764180-25-000049" ], "cff": [ "10-Q:0000764180-25-000049" ], "capex": [ "10-Q:0000764180-25-000049" ], "d_and_a": [ "10-Q:0000764180-25-000049" ], "dividends_paid": [ "10-Q:0000764180-25-000049" ], "buybacks": [ "10-Q:0000764180-25-000049" ], "depreciation": [ "10-Q:0000764180-25-000049" ], "amortisation_intangibles": [ "10-Q:0000764180-25-000049" ], "goodwill_impairment": [ "10-Q:0000764180-25-000049" ], "deferred_tax": [ "10-Q:0000764180-25-000049" ], "change_receivables": [ "10-Q:0000764180-25-000049" ], "change_inventories": [ "10-Q:0000764180-25-000049" ], "change_payables": [ "10-Q:0000764180-25-000049" ], "proceeds_debt_issuance": [ "10-Q:0000764180-25-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": -75000000.0, "cfi": -37000000.0, "cff": -1698000000.0, "capex": 29000000.0, "d_and_a": 74000000.0, "sbc": null, "dividends_paid": 1687000000.0, "buybacks": 10000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 37000000.0, "amortisation_intangibles": 37000000.0, "goodwill_impairment": 0.0, "deferred_tax": 582000000.0, "change_receivables": -5000000.0, "change_inventories": -67000000.0, "change_payables": 45000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ], "value_sources": { "cfo": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ], "cfi": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ], "cff": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ], "capex": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ], "d_and_a": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ], "dividends_paid": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ], "buybacks": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ], "depreciation": [ "10-Q:0000764180-25-000111" ], "amortisation_intangibles": [ "10-Q:0000764180-25-000111" ], "goodwill_impairment": [ "10-Q:0000764180-25-000111" ], "deferred_tax": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ], "change_receivables": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ], "change_inventories": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ], "change_payables": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ], "proceeds_debt_issuance": [ "10-Q:0000764180-25-000049", "10-Q:0000764180-25-000111" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 2611000000.0, "cfi": -41000000.0, "cff": -2478000000.0, "capex": 31000000.0, "d_and_a": 74000000.0, "sbc": null, "dividends_paid": 1688000000.0, "buybacks": 680000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 36000000.0, "amortisation_intangibles": 38000000.0, "goodwill_impairment": 0.0, "deferred_tax": 15000000.0, "change_receivables": 13000000.0, "change_inventories": -73000000.0, "change_payables": -52000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ], "value_sources": { "cfo": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ], "cfi": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ], "cff": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ], "capex": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ], "d_and_a": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ], "dividends_paid": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ], "buybacks": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ], "depreciation": [ "10-Q:0000764180-25-000130" ], "amortisation_intangibles": [ "10-Q:0000764180-25-000130" ], "goodwill_impairment": [ "10-Q:0000764180-25-000130" ], "deferred_tax": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ], "change_receivables": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ], "change_inventories": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ], "change_payables": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ], "proceeds_debt_issuance": [ "10-Q:0000764180-25-000111", "10-Q:0000764180-25-000130" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 3340000000.0, "cfi": -63000000.0, "cff": -2047000000.0, "capex": 47000000.0, "d_and_a": 73000000.0, "sbc": null, "dividends_paid": 1737000000.0, "buybacks": 310000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 36000000.0, "amortisation_intangibles": 37000000.0, "goodwill_impairment": 0.0, "deferred_tax": 492000000.0, "change_receivables": 92000000.0, "change_inventories": 12000000.0, "change_payables": 184000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "value_sources": { "cfo": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "cfi": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "cff": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "capex": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "d_and_a": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "dividends_paid": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "buybacks": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "depreciation": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "amortisation_intangibles": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "goodwill_impairment": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "deferred_tax": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "change_receivables": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "change_inventories": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "change_payables": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "proceeds_debt_issuance": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 2720000000.0, "cfi": -43000000.0, "cff": -1085000000.0, "capex": 38000000.0, "d_and_a": 71000000.0, "sbc": null, "dividends_paid": 1730000000.0, "buybacks": 326000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 34000000.0, "amortisation_intangibles": 37000000.0, "goodwill_impairment": 873000000.0, "deferred_tax": 26000000.0, "change_receivables": 80000000.0, "change_inventories": 18000000.0, "change_payables": -136000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 997000000.0 }, "sources": [ "10-Q:0000764180-26-000058" ], "value_sources": { "cfo": [ "10-Q:0000764180-26-000058" ], "cfi": [ "10-Q:0000764180-26-000058" ], "cff": [ "10-Q:0000764180-26-000058" ], "capex": [ "10-Q:0000764180-26-000058" ], "d_and_a": [ "10-Q:0000764180-26-000058" ], "dividends_paid": [ "10-Q:0000764180-26-000058" ], "buybacks": [ "10-Q:0000764180-26-000058" ], "depreciation": [ "10-Q:0000764180-26-000058" ], "amortisation_intangibles": [ "10-Q:0000764180-26-000058" ], "goodwill_impairment": [ "10-Q:0000764180-26-000058" ], "deferred_tax": [ "10-Q:0000764180-26-000058" ], "change_receivables": [ "10-Q:0000764180-26-000058" ], "change_inventories": [ "10-Q:0000764180-26-000058" ], "change_payables": [ "10-Q:0000764180-26-000058" ], "proceeds_debt_issuance": [ "10-Q:0000764180-26-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 205000000.0, "cfi": -36000000.0, "cff": -3608000000.0, "capex": 32000000.0, "d_and_a": 71000000.0, "sbc": null, "dividends_paid": 1724000000.0, "buybacks": 274000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 34000000.0, "amortisation_intangibles": 37000000.0, "goodwill_impairment": 0.0, "deferred_tax": 7000000.0, "change_receivables": -18000000.0, "change_inventories": -45000000.0, "change_payables": 13000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "value_sources": { "cfo": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "cfi": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "cff": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "capex": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "d_and_a": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "dividends_paid": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "buybacks": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "depreciation": [ "10-Q:0000764180-26-000094" ], "amortisation_intangibles": [ "10-Q:0000764180-26-000094" ], "goodwill_impairment": [ "10-Q:0000764180-26-000094" ], "deferred_tax": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "change_receivables": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "change_inventories": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "change_payables": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "proceeds_debt_issuance": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 3094000000.0, "cfi": -60000000.0, "cff": -849000000.0, "capex": 54000000.0, "d_and_a": 70000000.0, "sbc": null, "dividends_paid": 1721000000.0, "buybacks": 112000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 32000000.0, "amortisation_intangibles": 38000000.0, "goodwill_impairment": 0.0, "deferred_tax": -227000000.0, "change_receivables": 10000000.0, "change_inventories": 49000000.0, "change_payables": 93000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 995000000.0 }, "sources": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "value_sources": { "cfo": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "cfi": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "cff": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "capex": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "d_and_a": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "dividends_paid": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "buybacks": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "depreciation": [ "10-Q:0000764180-26-000114" ], "amortisation_intangibles": [ "10-Q:0000764180-26-000114" ], "goodwill_impairment": [ "10-Q:0000764180-26-000114" ], "deferred_tax": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "change_receivables": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "change_inventories": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "change_payables": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "proceeds_debt_issuance": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 3271000000.0, "cfi": -202000000.0, "cff": -2073000000.0, "capex": 92000000.0, "d_and_a": 54000000.0, "sbc": null, "dividends_paid": 1785000000.0, "buybacks": 288000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 34000000.0, "amortisation_intangibles": 20000000.0, "goodwill_impairment": 285000000.0, "deferred_tax": -122000000.0, "change_receivables": 14000000.0, "change_inventories": 5000000.0, "change_payables": 64000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "value_sources": { "cfo": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "cfi": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "cff": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "capex": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "d_and_a": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "dividends_paid": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "buybacks": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "depreciation": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "amortisation_intangibles": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "goodwill_impairment": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "deferred_tax": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "change_receivables": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "change_inventories": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "change_payables": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ], "proceeds_debt_issuance": [ "10-K:0000764180-26-000017", "10-Q:0000764180-25-000130" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 2324000000.0, "cfi": -109000000.0, "cff": -3157000000.0, "capex": 93000000.0, "d_and_a": 56000000.0, "sbc": null, "dividends_paid": 1780000000.0, "buybacks": 280000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 33000000.0, "amortisation_intangibles": 23000000.0, "goodwill_impairment": 0.0, "deferred_tax": 46000000.0, "change_receivables": 20000000.0, "change_inventories": 76000000.0, "change_payables": -24000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-26-000058" ], "value_sources": { "cfo": [ "10-Q:0000764180-26-000058" ], "cfi": [ "10-Q:0000764180-26-000058" ], "cff": [ "10-Q:0000764180-26-000058" ], "capex": [ "10-Q:0000764180-26-000058" ], "d_and_a": [ "10-Q:0000764180-26-000058" ], "dividends_paid": [ "10-Q:0000764180-26-000058" ], "buybacks": [ "10-Q:0000764180-26-000058" ], "depreciation": [ "10-Q:0000764180-26-000058" ], "amortisation_intangibles": [ "10-Q:0000764180-26-000058" ], "goodwill_impairment": [ "10-Q:0000764180-26-000058" ], "deferred_tax": [ "10-Q:0000764180-26-000058" ], "change_receivables": [ "10-Q:0000764180-26-000058" ], "change_inventories": [ "10-Q:0000764180-26-000058" ], "change_payables": [ "10-Q:0000764180-26-000058" ], "proceeds_debt_issuance": [ "10-Q:0000764180-26-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 719000000.0, "cfi": -57000000.0, "cff": -1831000000.0, "capex": 57000000.0, "d_and_a": 56000000.0, "sbc": null, "dividends_paid": 1776000000.0, "buybacks": 55000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 33000000.0, "amortisation_intangibles": 23000000.0, "goodwill_impairment": 0.0, "deferred_tax": -13000000.0, "change_receivables": 23000000.0, "change_inventories": -28000000.0, "change_payables": -23000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "value_sources": { "cfo": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "cfi": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "cff": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "capex": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "d_and_a": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "dividends_paid": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "buybacks": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "depreciation": [ "10-Q:0000764180-26-000094" ], "amortisation_intangibles": [ "10-Q:0000764180-26-000094" ], "goodwill_impairment": [ "10-Q:0000764180-26-000094" ], "deferred_tax": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "change_receivables": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "change_inventories": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "change_payables": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ], "proceeds_debt_issuance": [ "10-Q:0000764180-26-000058", "10-Q:0000764180-26-000094" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 3108000000.0, "cfi": -109000000.0, "cff": -2669000000.0, "capex": 109000000.0, "d_and_a": 60000000.0, "sbc": null, "dividends_paid": 1774000000.0, "buybacks": 400000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 39000000.0, "amortisation_intangibles": 21000000.0, "goodwill_impairment": 0.0, "deferred_tax": 60000000.0, "change_receivables": 36000000.0, "change_inventories": 24000000.0, "change_payables": 90000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "value_sources": { "cfo": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "cfi": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "cff": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "capex": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "d_and_a": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "dividends_paid": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "buybacks": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "depreciation": [ "10-Q:0000764180-26-000114" ], "amortisation_intangibles": [ "10-Q:0000764180-26-000114" ], "goodwill_impairment": [ "10-Q:0000764180-26-000114" ], "deferred_tax": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "change_receivables": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "change_inventories": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "change_payables": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ], "proceeds_debt_issuance": [ "10-Q:0000764180-26-000094", "10-Q:0000764180-26-000114" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 8385000000.0, "cfi": -143000000.0, "cff": -5396000000.0, "capex": 231000000.0, "d_and_a": 257000000.0, "sbc": null, "dividends_paid": 6290000000.0, "buybacks": 0.0, "interest_paid": 1246000000.0, "taxes_paid": null, "depreciation": 185000000.0, "amortisation_intangibles": 72000000.0, "goodwill_impairment": 0.0, "deferred_tax": -164000000.0, "change_receivables": -20000000.0, "change_inventories": -2000000.0, "change_payables": 53000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1993000000.0 }, "sources": [ "10-K:0000764180-23-000020" ], "value_sources": { "cfo": [ "10-K:0000764180-23-000020" ], "cfi": [ "10-K:0000764180-23-000020" ], "cff": [ "10-K:0000764180-23-000020" ], "capex": [ "10-K:0000764180-23-000020" ], "d_and_a": [ "10-K:0000764180-23-000020" ], "dividends_paid": [ "10-K:0000764180-23-000020" ], "buybacks": [ "10-K:0000764180-23-000020" ], "interest_paid": [ "10-K:0000764180-23-000020" ], "depreciation": [ "10-K:0000764180-23-000020" ], "amortisation_intangibles": [ "10-K:0000764180-23-000020" ], "goodwill_impairment": [ "10-K:0000764180-23-000020" ], "deferred_tax": [ "10-K:0000764180-23-000020" ], "change_receivables": [ "10-K:0000764180-23-000020" ], "change_inventories": [ "10-K:0000764180-23-000020" ], "change_payables": [ "10-K:0000764180-23-000020" ], "proceeds_debt_issuance": [ "10-K:0000764180-23-000020" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 8405000000.0, "cfi": 1212000000.0, "cff": -10029000000.0, "capex": 169000000.0, "d_and_a": 244000000.0, "sbc": null, "dividends_paid": 6446000000.0, "buybacks": 1675000000.0, "interest_paid": 1189000000.0, "taxes_paid": null, "depreciation": 172000000.0, "amortisation_intangibles": 72000000.0, "goodwill_impairment": 0.0, "deferred_tax": -1160000000.0, "change_receivables": 18000000.0, "change_inventories": -57000000.0, "change_payables": 163000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5472000000.0 }, "sources": [ "10-K:0000764180-24-000018" ], "value_sources": { "cfo": [ "10-K:0000764180-24-000018" ], "cfi": [ "10-K:0000764180-24-000018" ], "cff": [ "10-K:0000764180-24-000018" ], "capex": [ "10-K:0000764180-24-000018" ], "d_and_a": [ "10-K:0000764180-24-000018" ], "dividends_paid": [ "10-K:0000764180-24-000018" ], "buybacks": [ "10-K:0000764180-24-000018" ], "interest_paid": [ "10-K:0000764180-24-000018" ], "depreciation": [ "10-K:0000764180-24-000018" ], "amortisation_intangibles": [ "10-K:0000764180-24-000018" ], "goodwill_impairment": [ "10-K:0000764180-24-000018" ], "deferred_tax": [ "10-K:0000764180-24-000018" ], "change_receivables": [ "10-K:0000764180-24-000018" ], "change_inventories": [ "10-K:0000764180-24-000018" ], "change_payables": [ "10-K:0000764180-24-000018" ], "proceeds_debt_issuance": [ "10-K:0000764180-24-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 8256000000.0, "cfi": 782000000.0, "cff": -9541000000.0, "capex": 205000000.0, "d_and_a": 226000000.0, "sbc": null, "dividends_paid": 6599000000.0, "buybacks": 1825000000.0, "interest_paid": 1119000000.0, "taxes_paid": null, "depreciation": 153000000.0, "amortisation_intangibles": 73000000.0, "goodwill_impairment": 0.0, "deferred_tax": -947000000.0, "change_receivables": 21000000.0, "change_inventories": -14000000.0, "change_payables": 92000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000764180-24-000018", "10-K:0000764180-25-000019" ], "value_sources": { "cfo": [ "10-K:0000764180-25-000019" ], "cfi": [ "10-K:0000764180-25-000019" ], "cff": [ "10-K:0000764180-25-000019" ], "capex": [ "10-K:0000764180-25-000019" ], "d_and_a": [ "10-K:0000764180-25-000019" ], "dividends_paid": [ "10-K:0000764180-25-000019" ], "buybacks": [ "10-K:0000764180-25-000019" ], "interest_paid": [ "10-K:0000764180-25-000019" ], "depreciation": [ "10-K:0000764180-25-000019" ], "amortisation_intangibles": [ "10-K:0000764180-25-000019" ], "goodwill_impairment": [ "10-K:0000764180-24-000018" ], "deferred_tax": [ "10-K:0000764180-25-000019" ], "change_receivables": [ "10-K:0000764180-25-000019" ], "change_inventories": [ "10-K:0000764180-25-000019" ], "change_payables": [ "10-K:0000764180-25-000019" ], "proceeds_debt_issuance": [ "10-K:0000764180-25-000019" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 9287000000.0, "cfi": -1283000000.0, "cff": -8374000000.0, "capex": 196000000.0, "d_and_a": 272000000.0, "sbc": null, "dividends_paid": 6779000000.0, "buybacks": 1000000000.0, "interest_paid": 1116000000.0, "taxes_paid": 1874000000.0, "depreciation": 144000000.0, "amortisation_intangibles": 128000000.0, "goodwill_impairment": 0.0, "deferred_tax": -230000000.0, "change_receivables": -6000000.0, "change_inventories": 15000000.0, "change_payables": 38000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 998000000.0 }, "sources": [ "10-K:0000764180-26-000017" ], "value_sources": { "cfo": [ "10-K:0000764180-26-000017" ], "cfi": [ "10-K:0000764180-26-000017" ], "cff": [ "10-K:0000764180-26-000017" ], "capex": [ "10-K:0000764180-26-000017" ], "d_and_a": [ "10-K:0000764180-26-000017" ], "dividends_paid": [ "10-K:0000764180-26-000017" ], "buybacks": [ "10-K:0000764180-26-000017" ], "interest_paid": [ "10-K:0000764180-26-000017" ], "taxes_paid": [ "10-K:0000764180-26-000017" ], "depreciation": [ "10-K:0000764180-26-000017" ], "amortisation_intangibles": [ "10-K:0000764180-26-000017" ], "goodwill_impairment": [ "10-K:0000764180-26-000017" ], "deferred_tax": [ "10-K:0000764180-26-000017" ], "change_receivables": [ "10-K:0000764180-26-000017" ], "change_inventories": [ "10-K:0000764180-26-000017" ], "change_payables": [ "10-K:0000764180-26-000017" ], "proceeds_debt_issuance": [ "10-K:0000764180-26-000017" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 8753000000.0, "cfi": 2175000000.0, "cff": -11491000000.0, "capex": 142000000.0, "d_and_a": 286000000.0, "sbc": null, "dividends_paid": 6845000000.0, "buybacks": 3400000000.0, "interest_paid": 1113000000.0, "taxes_paid": 1709000000.0, "depreciation": 147000000.0, "amortisation_intangibles": 139000000.0, "goodwill_impairment": 0.0, "deferred_tax": 951000000.0, "change_receivables": 106000000.0, "change_inventories": -102000000.0, "change_payables": 116000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000764180-26-000017" ], "value_sources": { "cfo": [ "10-K:0000764180-26-000017" ], "cfi": [ "10-K:0000764180-26-000017" ], "cff": [ "10-K:0000764180-26-000017" ], "capex": [ "10-K:0000764180-26-000017" ], "d_and_a": [ "10-K:0000764180-26-000017" ], "dividends_paid": [ "10-K:0000764180-26-000017" ], "buybacks": [ "10-K:0000764180-26-000017" ], "interest_paid": [ "10-K:0000764180-26-000017" ], "taxes_paid": [ "10-K:0000764180-26-000017" ], "depreciation": [ "10-K:0000764180-26-000017" ], "amortisation_intangibles": [ "10-K:0000764180-26-000017" ], "goodwill_impairment": [ "10-K:0000764180-26-000017" ], "deferred_tax": [ "10-K:0000764180-26-000017" ], "change_receivables": [ "10-K:0000764180-26-000017" ], "change_inventories": [ "10-K:0000764180-26-000017" ], "change_payables": [ "10-K:0000764180-26-000017" ], "proceeds_debt_issuance": [ "10-K:0000764180-26-000017" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 9290000000.0, "cfi": -341000000.0, "cff": -7615000000.0, "capex": 216000000.0, "d_and_a": 266000000.0, "sbc": null, "dividends_paid": 6960000000.0, "buybacks": 1000000000.0, "interest_paid": 1114000000.0, "taxes_paid": 1695000000.0, "depreciation": 134000000.0, "amortisation_intangibles": 132000000.0, "goodwill_impairment": 1158000000.0, "deferred_tax": -316000000.0, "change_receivables": 86000000.0, "change_inventories": 27000000.0, "change_payables": 34000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1992000000.0 }, "sources": [ "10-K:0000764180-26-000017" ], "value_sources": { "cfo": [ "10-K:0000764180-26-000017" ], "cfi": [ "10-K:0000764180-26-000017" ], "cff": [ "10-K:0000764180-26-000017" ], "capex": [ "10-K:0000764180-26-000017" ], "d_and_a": [ "10-K:0000764180-26-000017" ], "dividends_paid": [ "10-K:0000764180-26-000017" ], "buybacks": [ "10-K:0000764180-26-000017" ], "interest_paid": [ "10-K:0000764180-26-000017" ], "taxes_paid": [ "10-K:0000764180-26-000017" ], "depreciation": [ "10-K:0000764180-26-000017" ], "amortisation_intangibles": [ "10-K:0000764180-26-000017" ], "goodwill_impairment": [ "10-K:0000764180-26-000017" ], "deferred_tax": [ "10-K:0000764180-26-000017" ], "change_receivables": [ "10-K:0000764180-26-000017" ], "change_inventories": [ "10-K:0000764180-26-000017" ], "change_payables": [ "10-K:0000764180-26-000017" ], "proceeds_debt_issuance": [ "10-K:0000764180-26-000017" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000764180-21-000037": { "kind": "filing", "form": "10-K", "accession": "0000764180-21-000037", "report_date": "2020-12-31", "filed": "2021-02-26", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418021000037/mo-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418021000037/" }, "10-K:0000764180-22-000019": { "kind": "filing", "form": "10-K", "accession": "0000764180-22-000019", "report_date": "2021-12-31", "filed": "2022-02-25", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418022000019/mo-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418022000019/" }, "10-K:0000764180-23-000020": { "kind": "filing", "form": "10-K", "accession": "0000764180-23-000020", "report_date": "2022-12-31", "filed": "2023-02-27", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418023000020/mo-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418023000020/" }, "10-K:0000764180-24-000018": { "kind": "filing", "form": "10-K", "accession": "0000764180-24-000018", "report_date": "2023-12-31", "filed": "2024-02-27", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418024000018/mo-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418024000018/" }, "10-K:0000764180-25-000019": { "kind": "filing", "form": "10-K", "accession": "0000764180-25-000019", "report_date": "2024-12-31", "filed": "2025-02-26", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418025000019/mo-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418025000019/" }, "10-K:0000764180-26-000017": { "kind": "filing", "form": "10-K", "accession": "0000764180-26-000017", "report_date": "2025-12-31", "filed": "2026-02-25", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418026000017/mo-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418026000017/" }, "10-Q:0000764180-20-000048": { "kind": "filing", "form": "10-Q", "accession": "0000764180-20-000048", "report_date": "2020-03-31", "filed": "2020-04-30", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418020000048/a2020form10qq12020.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418020000048/" }, "10-Q:0000764180-20-000074": { "kind": "filing", "form": "10-Q", "accession": "0000764180-20-000074", "report_date": "2020-06-30", "filed": "2020-07-30", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418020000074/a2020form10qq22020.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418020000074/" }, "10-Q:0000764180-20-000106": { "kind": "filing", "form": "10-Q", "accession": "0000764180-20-000106", "report_date": "2020-09-30", "filed": "2020-10-30", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418020000106/mo-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418020000106/" }, "10-Q:0000764180-21-000065": { "kind": "filing", "form": "10-Q", "accession": "0000764180-21-000065", "report_date": "2021-03-31", "filed": "2021-04-29", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418021000065/mo-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418021000065/" }, "10-Q:0000764180-21-000108": { "kind": "filing", "form": "10-Q", "accession": "0000764180-21-000108", "report_date": "2021-06-30", "filed": "2021-07-29", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418021000108/mo-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418021000108/" }, "10-Q:0000764180-21-000127": { "kind": "filing", "form": "10-Q", "accession": "0000764180-21-000127", "report_date": "2021-09-30", "filed": "2021-10-28", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418021000127/mo-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418021000127/" }, "10-Q:0000764180-22-000044": { "kind": "filing", "form": "10-Q", "accession": "0000764180-22-000044", "report_date": "2022-03-31", "filed": "2022-04-28", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418022000044/mo-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418022000044/" }, "10-Q:0000764180-22-000091": { "kind": "filing", "form": "10-Q", "accession": "0000764180-22-000091", "report_date": "2022-06-30", "filed": "2022-07-28", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418022000091/mo-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418022000091/" }, "10-Q:0000764180-22-000102": { "kind": "filing", "form": "10-Q", "accession": "0000764180-22-000102", "report_date": "2022-09-30", "filed": "2022-10-27", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418022000102/mo-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418022000102/" }, "10-Q:0000764180-23-000060": { "kind": "filing", "form": "10-Q", "accession": "0000764180-23-000060", "report_date": "2023-03-31", "filed": "2023-04-27", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418023000060/mo-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418023000060/" }, "10-Q:0000764180-23-000113": { "kind": "filing", "form": "10-Q", "accession": "0000764180-23-000113", "report_date": "2023-06-30", "filed": "2023-08-01", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418023000113/mo-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418023000113/" }, "10-Q:0000764180-23-000126": { "kind": "filing", "form": "10-Q", "accession": "0000764180-23-000126", "report_date": "2023-09-30", "filed": "2023-10-26", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418023000126/mo-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418023000126/" }, "10-Q:0000764180-24-000057": { "kind": "filing", "form": "10-Q", "accession": "0000764180-24-000057", "report_date": "2024-03-31", "filed": "2024-04-25", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418024000057/mo-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418024000057/" }, "10-Q:0000764180-24-000093": { "kind": "filing", "form": "10-Q", "accession": "0000764180-24-000093", "report_date": "2024-06-30", "filed": "2024-07-31", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418024000093/mo-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418024000093/" }, "10-Q:0000764180-24-000102": { "kind": "filing", "form": "10-Q", "accession": "0000764180-24-000102", "report_date": "2024-09-30", "filed": "2024-10-31", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418024000102/mo-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418024000102/" }, "10-Q:0000764180-25-000049": { "kind": "filing", "form": "10-Q", "accession": "0000764180-25-000049", "report_date": "2025-03-31", "filed": "2025-04-29", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418025000049/mo-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418025000049/" }, "10-Q:0000764180-25-000111": { "kind": "filing", "form": "10-Q", "accession": "0000764180-25-000111", "report_date": "2025-06-30", "filed": "2025-07-30", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418025000111/mo-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418025000111/" }, "10-Q:0000764180-25-000130": { "kind": "filing", "form": "10-Q", "accession": "0000764180-25-000130", "report_date": "2025-09-30", "filed": "2025-10-30", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418025000130/mo-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418025000130/" }, "10-Q:0000764180-26-000058": { "kind": "filing", "form": "10-Q", "accession": "0000764180-26-000058", "report_date": "2026-03-31", "filed": "2026-04-30", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418026000058/mo-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418026000058/" }, "10-Q:0000764180-26-000094": { "kind": "filing", "form": "10-Q", "accession": "0000764180-26-000094", "report_date": "2026-06-30", "filed": "2026-07-30", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418026000094/mo-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418026000094/" }, "10-Q:0000764180-26-000114": { "kind": "filing", "form": "10-Q", "accession": "0000764180-26-000114", "report_date": "2026-09-30", "filed": "2026-10-29", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418026000114/mo-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418026000114/" }, "8-K:0000764180-20-000112": { "kind": "filing", "form": "8-K", "accession": "0000764180-20-000112", "report_date": "2020-11-11", "filed": "2020-11-12", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/764180/000076418020000112/mo-20201111.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/764180/000076418020000112/" } }, "restatements": [ { "period": "FY2020", "item": "deferred_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -164000000.0, "source": "10-K:0000764180-21-000037", "filed": "2021-02-26" }, "latest": { "value": -1160000000.0, "source": "10-K:0000764180-24-000018", "filed": "2024-02-27" }, "used": { "value": -164000000.0, "source": "10-K:0000764180-22-000019", "filed": "2022-02-25" } }, { "period": "FY2023 Q1", "item": "deferred_tax", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": -142000000.0, "source": "10-Q:0000764180-23-000060", "filed": "2023-04-27" }, "latest": { "value": -20000000.0, "source": "10-Q:0000764180-24-000057", "filed": "2024-04-25" }, "used": { "value": -20000000.0, "source": "10-Q:0000764180-24-000057", "filed": "2024-04-25" } }, { "period": "FY2023 Q2", "item": "deferred_tax", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": -406000000.0, "source": "10-Q:0000764180-23-000113", "filed": "2023-08-01" }, "latest": { "value": -180000000.0, "source": "10-Q:0000764180-24-000093", "filed": "2024-07-31" }, "used": { "value": -180000000.0, "source": "10-Q:0000764180-24-000093", "filed": "2024-07-31" } }, { "period": "FY2023 Q3", "item": "deferred_tax", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": -575000000.0, "source": "10-Q:0000764180-23-000126", "filed": "2023-10-26" }, "latest": { "value": -241000000.0, "source": "10-Q:0000764180-24-000102", "filed": "2024-10-31" }, "used": { "value": -241000000.0, "source": "10-Q:0000764180-24-000102", "filed": "2024-10-31" } }, { "period": "FY2023", "item": "dps_declared", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 3.84, "source": "10-K:0000764180-24-000018", "filed": "2024-02-27" }, "latest": { "value": 3.84, "source": "10-K:0000764180-26-000017", "filed": "2026-02-25" }, "used": { "value": 3.84, "source": "10-K:0000764180-26-000017", "filed": "2026-02-25" } }, { "period": "FY2024 Q2", "item": "intangibles", "start": null, "end": "2024-06-30", "first": { "value": 13048000000.0, "source": "10-Q:0000764180-24-000093", "filed": "2024-07-31" }, "latest": { "value": 3600000000.0, "source": "10-Q:0000764180-25-000111", "filed": "2025-07-30" }, "used": { "value": 13048000000.0, "source": "10-Q:0000764180-24-000093", "filed": "2024-07-31" } } ], "withheld": [], "events": [ { "id": "cash_acquisitions:2023-12-31:10-K:0000764180-26-000017", "type": "cash_acquisitions", "date": "2023-12-31", "fiscal_period": "FY2023", "text": "Paid US$2.8 billion in cash for business acquisitions in fiscal 2023, 7.4% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 2751000000.0, "unit": "USD" }, "sources": [ "10-K:0000764180-26-000017" ] }, { "id": "cash_disposals:2021-12-31:10-K:0000764180-24-000018", "type": "cash_disposals", "date": "2021-12-31", "fiscal_period": "FY2021", "text": "Received US$1.2 billion from sales of businesses in fiscal 2021.", "counterparty": null, "amount": { "value": 1176000000.0, "unit": "USD" }, "sources": [ "10-K:0000764180-24-000018" ] }, { "id": "acquisition_or_disposal:2020-11-11:8-K:0000764180-20-000112", "type": "acquisition_or_disposal", "date": "2020-11-11", "fiscal_period": "FY2020 Q4", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0000764180-20-000112" ] } ] }