{ "schema": "annalist.dataset/0.1", "company": { "id": "at-and-t", "name": "AT&T Inc.", "country": "US", "template": "corporate", "cik": "0000732717", "tickers": [ "T" ], "entity_name": "AT&T INC.", "fiscal_year_end": "1231", "sic": "4813", "sic_description": "Telephone Communications (No Radiotelephone)", "exchanges": [ "NYSE", "NYSE", "NYSE", "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-21" }, "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": 42779000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 8760000000.0, "operating_income": 7486000000.0, "interest_expense": 2018000000.0, "pretax_income": 6265000000.0, "income_tax": 1302000000.0, "net_income_incl_nci": 4963000000.0, "nci_profit": 353000000.0, "net_income": 4610000000.0, "net_income_common": 4578000000.0, "eps_basic": 0.63, "eps_diluted": 0.63, "shares_basic": 7187000000.0, "shares_diluted": 7214000000.0, "dps_declared": 0.52, "operating_lease_cost": 1377000000.0 }, "sources": [ "10-Q:0001562762-20-000171", "10-Q:0001562762-20-000279" ], "value_sources": { "revenue": [ "10-Q:0001562762-20-000171" ], "sga": [ "10-Q:0001562762-20-000279" ], "operating_income": [ "10-Q:0001562762-20-000171" ], "interest_expense": [ "10-Q:0001562762-20-000171" ], "pretax_income": [ "10-Q:0001562762-20-000171" ], "income_tax": [ "10-Q:0001562762-20-000171" ], "net_income_incl_nci": [ "10-Q:0001562762-20-000171" ], "nci_profit": [ "10-Q:0001562762-20-000171" ], "net_income": [ "10-Q:0001562762-20-000171" ], "net_income_common": [ "10-Q:0001562762-20-000171" ], "eps_basic": [ "10-Q:0001562762-20-000171" ], "eps_diluted": [ "10-Q:0001562762-20-000171" ], "shares_basic": [ "10-Q:0001562762-20-000171" ], "shares_diluted": [ "10-Q:0001562762-20-000171" ], "dps_declared": [ "10-Q:0001562762-20-000171" ], "operating_lease_cost": [ "10-Q:0001562762-20-000171" ] }, "method": "derived", "value_methods": { "sga": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 40950000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 9831000000.0, "operating_income": 3532000000.0, "interest_expense": 2041000000.0, "pretax_income": 2498000000.0, "income_tax": 935000000.0, "net_income_incl_nci": 1563000000.0, "nci_profit": 282000000.0, "net_income": 1281000000.0, "net_income_common": 1229000000.0, "eps_basic": 0.17, "eps_diluted": 0.17, "shares_basic": 7145000000.0, "shares_diluted": 7170000000.0, "dps_declared": 0.52, "operating_lease_cost": 1449000000.0 }, "sources": [ "10-Q:0001562762-20-000279" ], "value_sources": { "revenue": [ "10-Q:0001562762-20-000279" ], "sga": [ "10-Q:0001562762-20-000279" ], "operating_income": [ "10-Q:0001562762-20-000279" ], "interest_expense": [ "10-Q:0001562762-20-000279" ], "pretax_income": [ "10-Q:0001562762-20-000279" ], "income_tax": [ "10-Q:0001562762-20-000279" ], "net_income_incl_nci": [ "10-Q:0001562762-20-000279" ], "nci_profit": [ "10-Q:0001562762-20-000279" ], "net_income": [ "10-Q:0001562762-20-000279" ], "net_income_common": [ "10-Q:0001562762-20-000279" ], "eps_basic": [ "10-Q:0001562762-20-000279" ], "eps_diluted": [ "10-Q:0001562762-20-000279" ], "shares_basic": [ "10-Q:0001562762-20-000279" ], "shares_diluted": [ "10-Q:0001562762-20-000279" ], "dps_declared": [ "10-Q:0001562762-20-000279" ], "operating_lease_cost": [ "10-Q:0001562762-20-000279" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 42340000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 9266000000.0, "operating_income": 6132000000.0, "interest_expense": 1972000000.0, "pretax_income": 3934000000.0, "income_tax": 766000000.0, "net_income_incl_nci": 3168000000.0, "nci_profit": 352000000.0, "net_income": 2816000000.0, "net_income_common": 2762000000.0, "eps_basic": 0.39, "eps_diluted": 0.39, "shares_basic": 7147000000.0, "shares_diluted": 7173000000.0, "dps_declared": 0.52, "operating_lease_cost": 1546000000.0 }, "sources": [ "10-Q:0000732717-20-000056" ], "value_sources": { "revenue": [ "10-Q:0000732717-20-000056" ], "sga": [ "10-Q:0000732717-20-000056" ], "operating_income": [ "10-Q:0000732717-20-000056" ], "interest_expense": [ "10-Q:0000732717-20-000056" ], "pretax_income": [ "10-Q:0000732717-20-000056" ], "income_tax": [ "10-Q:0000732717-20-000056" ], "net_income_incl_nci": [ "10-Q:0000732717-20-000056" ], "nci_profit": [ "10-Q:0000732717-20-000056" ], "net_income": [ "10-Q:0000732717-20-000056" ], "net_income_common": [ "10-Q:0000732717-20-000056" ], "eps_basic": [ "10-Q:0000732717-20-000056" ], "eps_diluted": [ "10-Q:0000732717-20-000056" ], "shares_basic": [ "10-Q:0000732717-20-000056" ], "shares_diluted": [ "10-Q:0000732717-20-000056" ], "dps_declared": [ "10-Q:0000732717-20-000056" ], "operating_lease_cost": [ "10-Q:0000732717-20-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 45691000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 10182000000.0, "operating_income": -10745000000.0, "interest_expense": 1894000000.0, "pretax_income": -15553000000.0, "income_tax": -2038000000.0, "net_income_incl_nci": -13515000000.0, "nci_profit": 368000000.0, "net_income": -13883000000.0, "net_income_common": -13938000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1524000000.0 }, "sources": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "value_sources": { "revenue": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "sga": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "operating_income": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "interest_expense": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "pretax_income": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "income_tax": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "net_income_incl_nci": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "nci_profit": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "net_income": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "net_income_common": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "operating_lease_cost": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 43939000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 9382000000.0, "operating_income": 7661000000.0, "interest_expense": 1870000000.0, "pretax_income": 10064000000.0, "income_tax": 2122000000.0, "net_income_incl_nci": 7942000000.0, "nci_profit": 392000000.0, "net_income": 7550000000.0, "net_income_common": 7500000000.0, "eps_basic": 1.04, "eps_diluted": 1.04, "shares_basic": 7161000000.0, "shares_diluted": 7188000000.0, "dps_declared": 0.52, "operating_lease_cost": 1458000000.0 }, "sources": [ "10-Q:0000732717-21-000030" ], "value_sources": { "revenue": [ "10-Q:0000732717-21-000030" ], "sga": [ "10-Q:0000732717-21-000030" ], "operating_income": [ "10-Q:0000732717-21-000030" ], "interest_expense": [ "10-Q:0000732717-21-000030" ], "pretax_income": [ "10-Q:0000732717-21-000030" ], "income_tax": [ "10-Q:0000732717-21-000030" ], "net_income_incl_nci": [ "10-Q:0000732717-21-000030" ], "nci_profit": [ "10-Q:0000732717-21-000030" ], "net_income": [ "10-Q:0000732717-21-000030" ], "net_income_common": [ "10-Q:0000732717-21-000030" ], "eps_basic": [ "10-Q:0000732717-21-000030" ], "eps_diluted": [ "10-Q:0000732717-21-000030" ], "shares_basic": [ "10-Q:0000732717-21-000030" ], "shares_diluted": [ "10-Q:0000732717-21-000030" ], "dps_declared": [ "10-Q:0000732717-21-000030" ], "operating_lease_cost": [ "10-Q:0000732717-21-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 44045000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 9361000000.0, "operating_income": 3269000000.0, "interest_expense": 1684000000.0, "pretax_income": 2625000000.0, "income_tax": 751000000.0, "net_income_incl_nci": 1874000000.0, "nci_profit": 304000000.0, "net_income": 1570000000.0, "net_income_common": 1514000000.0, "eps_basic": 0.21, "eps_diluted": 0.21, "shares_basic": 7168000000.0, "shares_diluted": 7200000000.0, "dps_declared": 0.52, "operating_lease_cost": 1431000000.0 }, "sources": [ "10-Q:0000732717-21-000067" ], "value_sources": { "revenue": [ "10-Q:0000732717-21-000067" ], "sga": [ "10-Q:0000732717-21-000067" ], "operating_income": [ "10-Q:0000732717-21-000067" ], "interest_expense": [ "10-Q:0000732717-21-000067" ], "pretax_income": [ "10-Q:0000732717-21-000067" ], "income_tax": [ "10-Q:0000732717-21-000067" ], "net_income_incl_nci": [ "10-Q:0000732717-21-000067" ], "nci_profit": [ "10-Q:0000732717-21-000067" ], "net_income": [ "10-Q:0000732717-21-000067" ], "net_income_common": [ "10-Q:0000732717-21-000067" ], "eps_basic": [ "10-Q:0000732717-21-000067" ], "eps_diluted": [ "10-Q:0000732717-21-000067" ], "shares_basic": [ "10-Q:0000732717-21-000067" ], "shares_diluted": [ "10-Q:0000732717-21-000067" ], "dps_declared": [ "10-Q:0000732717-21-000067" ], "operating_lease_cost": [ "10-Q:0000732717-21-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 31326000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7094000000.0, "operating_income": 6237000000.0, "interest_expense": 1627000000.0, "pretax_income": 6315000000.0, "income_tax": 1296000000.0, "net_income_incl_nci": 6273000000.0, "nci_profit": 355000000.0, "net_income": 5918000000.0, "net_income_common": 5868000000.0, "eps_basic": 0.82, "eps_diluted": 0.8, "shares_basic": 7171000000.0, "shares_diluted": 7506000000.0, "dps_declared": 0.52, "operating_lease_cost": 1343000000.0 }, "sources": [ "10-Q:0000732717-22-000102" ], "value_sources": { "revenue": [ "10-Q:0000732717-22-000102" ], "sga": [ "10-Q:0000732717-22-000102" ], "operating_income": [ "10-Q:0000732717-22-000102" ], "interest_expense": [ "10-Q:0000732717-22-000102" ], "pretax_income": [ "10-Q:0000732717-22-000102" ], "income_tax": [ "10-Q:0000732717-22-000102" ], "net_income_incl_nci": [ "10-Q:0000732717-22-000102" ], "nci_profit": [ "10-Q:0000732717-22-000102" ], "net_income": [ "10-Q:0000732717-22-000102" ], "net_income_common": [ "10-Q:0000732717-22-000102" ], "eps_basic": [ "10-Q:0000732717-22-000102" ], "eps_diluted": [ "10-Q:0000732717-22-000102" ], "shares_basic": [ "10-Q:0000732717-22-000102" ], "shares_diluted": [ "10-Q:0000732717-22-000102" ], "dps_declared": [ "10-Q:0000732717-22-000102" ], "operating_lease_cost": [ "10-Q:0000732717-22-000102" ] }, "comparison": { "eps_diluted": { "value": 0.82, "earlier": 0.39, "sources": [ "10-Q:0000732717-21-000080" ], "basis": "FY2021" }, "operating_income": { "value": 7109000000.0, "earlier": 6132000000.0, "sources": [ "10-Q:0000732717-21-000080" ], "basis": "FY2021" }, "pretax_income": { "value": 7812000000.0, "earlier": 3934000000.0, "sources": [ "10-Q:0000732717-21-000080" ], "basis": "FY2021" }, "revenue": { "value": 39922000000.0, "earlier": 42340000000.0, "sources": [ "10-Q:0000732717-21-000080" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 31095000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7368000000.0, "operating_income": 4894000000.0, "interest_expense": 1626000000.0, "pretax_income": 6141000000.0, "income_tax": 939000000.0, "net_income_incl_nci": 5390000000.0, "nci_profit": 347000000.0, "net_income": 5043000000.0, "net_income_common": 4992000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.52, "operating_lease_cost": 1342000000.0 }, "sources": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "value_sources": { "revenue": [ "10-K:0000732717-23-000011" ], "sga": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "operating_income": [ "10-K:0000732717-23-000011" ], "interest_expense": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "pretax_income": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "income_tax": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "net_income_incl_nci": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "nci_profit": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "net_income": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "net_income_common": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "dps_declared": [ "10-K:0000732717-23-000011" ], "operating_lease_cost": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ] }, "comparison": { "operating_income": { "value": 5308000000.0, "earlier": -10745000000.0, "sources": [ "10-K:0000732717-22-000015", "10-Q:0000732717-21-000080" ], "basis": "FY2021" }, "pretax_income": { "value": 6446000000.0, "earlier": -15553000000.0, "sources": [ "10-K:0000732717-22-000015", "10-Q:0000732717-21-000080" ], "basis": "FY2021" }, "revenue": { "value": 40958000000.0, "earlier": 45691000000.0, "sources": [ "10-K:0000732717-22-000015", "10-Q:0000732717-21-000080" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 29712000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 6978000000.0, "operating_income": 5537000000.0, "interest_expense": 1626000000.0, "pretax_income": 6589000000.0, "income_tax": 1440000000.0, "net_income_incl_nci": 5164000000.0, "nci_profit": 354000000.0, "net_income": 4810000000.0, "net_income_common": 4762000000.0, "eps_basic": 0.66, "eps_diluted": 0.65, "shares_basic": 7184000000.0, "shares_diluted": 7556000000.0, "dps_declared": 0.2775, "operating_lease_cost": 1347000000.0 }, "sources": [ "10-Q:0000732717-23-000022" ], "value_sources": { "revenue": [ "10-Q:0000732717-23-000022" ], "sga": [ "10-Q:0000732717-23-000022" ], "operating_income": [ "10-Q:0000732717-23-000022" ], "interest_expense": [ "10-Q:0000732717-23-000022" ], "pretax_income": [ "10-Q:0000732717-23-000022" ], "income_tax": [ "10-Q:0000732717-23-000022" ], "net_income_incl_nci": [ "10-Q:0000732717-23-000022" ], "nci_profit": [ "10-Q:0000732717-23-000022" ], "net_income": [ "10-Q:0000732717-23-000022" ], "net_income_common": [ "10-Q:0000732717-23-000022" ], "eps_basic": [ "10-Q:0000732717-23-000022" ], "eps_diluted": [ "10-Q:0000732717-23-000022" ], "shares_basic": [ "10-Q:0000732717-23-000022" ], "shares_diluted": [ "10-Q:0000732717-23-000022" ], "dps_declared": [ "10-Q:0000732717-23-000022" ], "operating_lease_cost": [ "10-Q:0000732717-23-000022" ] }, "comparison": { "eps_diluted": { "value": 0.65, "earlier": 1.02, "sources": [ "10-Q:0000732717-22-000042" ], "basis": "FY2022" }, "operating_income": { "value": 5537000000.0, "earlier": 7194000000.0, "sources": [ "10-Q:0000732717-22-000093" ], "basis": "FY2022" }, "pretax_income": { "value": 6589000000.0, "earlier": 9595000000.0, "sources": [ "10-Q:0000732717-22-000093" ], "basis": "FY2022" }, "revenue": { "value": 29712000000.0, "earlier": 35877000000.0, "sources": [ "10-Q:0000732717-22-000093" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 29643000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7265000000.0, "operating_income": 4956000000.0, "interest_expense": 1502000000.0, "pretax_income": 6260000000.0, "income_tax": 1509000000.0, "net_income_incl_nci": 4537000000.0, "nci_profit": 380000000.0, "net_income": 4157000000.0, "net_income_common": 4105000000.0, "eps_basic": 0.57, "eps_diluted": 0.56, "shares_basic": 7169000000.0, "shares_diluted": 7611000000.0, "dps_declared": 0.2775, "operating_lease_cost": 1357000000.0 }, "sources": [ "10-Q:0000732717-23-000047" ], "value_sources": { "revenue": [ "10-Q:0000732717-23-000047" ], "sga": [ "10-Q:0000732717-23-000047" ], "operating_income": [ "10-Q:0000732717-23-000047" ], "interest_expense": [ "10-Q:0000732717-23-000047" ], "pretax_income": [ "10-Q:0000732717-23-000047" ], "income_tax": [ "10-Q:0000732717-23-000047" ], "net_income_incl_nci": [ "10-Q:0000732717-23-000047" ], "nci_profit": [ "10-Q:0000732717-23-000047" ], "net_income": [ "10-Q:0000732717-23-000047" ], "net_income_common": [ "10-Q:0000732717-23-000047" ], "eps_basic": [ "10-Q:0000732717-23-000047" ], "eps_diluted": [ "10-Q:0000732717-23-000047" ], "shares_basic": [ "10-Q:0000732717-23-000047" ], "shares_diluted": [ "10-Q:0000732717-23-000047" ], "dps_declared": [ "10-Q:0000732717-23-000047" ], "operating_lease_cost": [ "10-Q:0000732717-23-000047" ] }, "comparison": { "eps_diluted": { "value": 0.56, "earlier": 0.22, "sources": [ "10-Q:0000732717-22-000093" ], "basis": "FY2022" }, "operating_income": { "value": 4956000000.0, "earlier": 7572000000.0, "sources": [ "10-Q:0000732717-22-000093" ], "basis": "FY2022" }, "pretax_income": { "value": 6260000000.0, "earlier": 7120000000.0, "sources": [ "10-Q:0000732717-22-000093" ], "basis": "FY2022" }, "revenue": { "value": 29643000000.0, "earlier": 35740000000.0, "sources": [ "10-Q:0000732717-22-000093" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 30043000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7202000000.0, "operating_income": 6012000000.0, "interest_expense": 1420000000.0, "pretax_income": 7254000000.0, "income_tax": 908000000.0, "net_income_incl_nci": 6399000000.0, "nci_profit": 373000000.0, "net_income": 6026000000.0, "net_income_common": 5977000000.0, "eps_basic": 0.83, "eps_diluted": 0.8, "shares_basic": 7153000000.0, "shares_diluted": 7647000000.0, "dps_declared": 0.2775, "operating_lease_cost": 1368000000.0 }, "sources": [ "10-Q:0000732717-23-000057" ], "value_sources": { "revenue": [ "10-Q:0000732717-23-000057" ], "sga": [ "10-Q:0000732717-23-000057" ], "operating_income": [ "10-Q:0000732717-23-000057" ], "interest_expense": [ "10-Q:0000732717-23-000057" ], "pretax_income": [ "10-Q:0000732717-23-000057" ], "income_tax": [ "10-Q:0000732717-23-000057" ], "net_income_incl_nci": [ "10-Q:0000732717-23-000057" ], "nci_profit": [ "10-Q:0000732717-23-000057" ], "net_income": [ "10-Q:0000732717-23-000057" ], "net_income_common": [ "10-Q:0000732717-23-000057" ], "eps_basic": [ "10-Q:0000732717-23-000057" ], "eps_diluted": [ "10-Q:0000732717-23-000057" ], "shares_basic": [ "10-Q:0000732717-23-000057" ], "shares_diluted": [ "10-Q:0000732717-23-000057" ], "dps_declared": [ "10-Q:0000732717-23-000057" ], "operating_lease_cost": [ "10-Q:0000732717-23-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 31343000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7516000000.0, "operating_income": -21092000000.0, "interest_expense": 1560000000.0, "pretax_income": -23197000000.0, "income_tax": -77000000.0, "net_income_incl_nci": -23155000000.0, "nci_profit": 362000000.0, "net_income": -23517000000.0, "net_income_common": -23571000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.2775, "operating_lease_cost": 1365000000.0 }, "sources": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "value_sources": { "revenue": [ "10-K:0000732717-24-000009" ], "sga": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "operating_income": [ "10-K:0000732717-24-000009" ], "interest_expense": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "pretax_income": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "income_tax": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "net_income_incl_nci": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "nci_profit": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "net_income": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "net_income_common": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "dps_declared": [ "10-K:0000732717-24-000009" ], "operating_lease_cost": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ] }, "method": "derived", "value_methods": { "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 30139000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7175000000.0, "operating_income": 6002000000.0, "interest_expense": 1708000000.0, "pretax_income": 5767000000.0, "income_tax": 1314000000.0, "net_income_incl_nci": 4453000000.0, "nci_profit": 225000000.0, "net_income": 4228000000.0, "net_income_common": 4176000000.0, "eps_basic": 0.58, "eps_diluted": 0.57, "shares_basic": 7168000000.0, "shares_diluted": 7474000000.0, "dps_declared": 0.2775, "operating_lease_cost": 1395000000.0 }, "sources": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-24-000022" ], "value_sources": { "revenue": [ "10-Q:0000732717-24-000022" ], "sga": [ "10-Q:0000732717-24-000022" ], "operating_income": [ "10-Q:0000732717-24-000022" ], "interest_expense": [ "10-Q:0000732717-24-000022" ], "pretax_income": [ "10-Q:0000732717-24-000022" ], "income_tax": [ "10-Q:0000732717-24-000022" ], "net_income_incl_nci": [ "10-Q:0000732717-24-000022" ], "nci_profit": [ "10-Q:0000732717-24-000022" ], "net_income": [ "10-Q:0000732717-24-000022" ], "net_income_common": [ "10-Q:0000732717-24-000022" ], "eps_basic": [ "10-Q:0000732717-24-000022" ], "eps_diluted": [ "10-Q:0000732717-24-000022" ], "shares_basic": [ "10-Q:0000732717-24-000022" ], "shares_diluted": [ "10-Q:0000732717-24-000022" ], "dps_declared": [ "10-Q:0000732717-24-000022" ], "operating_lease_cost": [ "10-Q:0000732717-23-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 29917000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7009000000.0, "operating_income": 6406000000.0, "interest_expense": 1608000000.0, "pretax_income": 6165000000.0, "income_tax": 1403000000.0, "net_income_incl_nci": 4762000000.0, "nci_profit": 273000000.0, "net_income": 4489000000.0, "net_income_common": 4437000000.0, "eps_basic": 0.61, "eps_diluted": 0.61, "shares_basic": 7180000000.0, "shares_diluted": 7180000000.0, "dps_declared": 0.2775, "operating_lease_cost": 1362000000.0 }, "sources": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-24-000053" ], "value_sources": { "revenue": [ "10-Q:0000732717-24-000053" ], "sga": [ "10-Q:0000732717-24-000053" ], "operating_income": [ "10-Q:0000732717-24-000053" ], "interest_expense": [ "10-Q:0000732717-24-000053" ], "pretax_income": [ "10-Q:0000732717-24-000053" ], "income_tax": [ "10-Q:0000732717-24-000053" ], "net_income_incl_nci": [ "10-Q:0000732717-24-000053" ], "nci_profit": [ "10-Q:0000732717-24-000053" ], "net_income": [ "10-Q:0000732717-24-000053" ], "net_income_common": [ "10-Q:0000732717-24-000053" ], "eps_basic": [ "10-Q:0000732717-24-000053" ], "eps_diluted": [ "10-Q:0000732717-24-000053" ], "shares_basic": [ "10-Q:0000732717-24-000053" ], "shares_diluted": [ "10-Q:0000732717-24-000053" ], "dps_declared": [ "10-Q:0000732717-23-000047" ], "operating_lease_cost": [ "10-Q:0000732717-23-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 30350000000.0, "cost_of_revenue": 160000000.0, "gross_profit": null, "rnd": null, "sga": 7205000000.0, "operating_income": 5782000000.0, "interest_expense": 1662000000.0, "pretax_income": 4980000000.0, "income_tax": 1154000000.0, "net_income_incl_nci": 3826000000.0, "nci_profit": 331000000.0, "net_income": 3495000000.0, "net_income_common": 3444000000.0, "eps_basic": 0.48, "eps_diluted": 0.48, "shares_basic": 7185000000.0, "shares_diluted": 7185000000.0, "dps_declared": 0.2775, "operating_lease_cost": 1412000000.0 }, "sources": [ "10-Q:0000732717-23-000057", "10-Q:0000732717-24-000059" ], "value_sources": { "revenue": [ "10-Q:0000732717-24-000059" ], "cost_of_revenue": [ "10-Q:0000732717-23-000057" ], "sga": [ "10-Q:0000732717-24-000059" ], "operating_income": [ "10-Q:0000732717-24-000059" ], "interest_expense": [ "10-Q:0000732717-24-000059" ], "pretax_income": [ "10-Q:0000732717-24-000059" ], "income_tax": [ "10-Q:0000732717-24-000059" ], "net_income_incl_nci": [ "10-Q:0000732717-24-000059" ], "nci_profit": [ "10-Q:0000732717-24-000059" ], "net_income": [ "10-Q:0000732717-24-000059" ], "net_income_common": [ "10-Q:0000732717-24-000059" ], "eps_basic": [ "10-Q:0000732717-24-000059" ], "eps_diluted": [ "10-Q:0000732717-24-000059" ], "shares_basic": [ "10-Q:0000732717-24-000059" ], "shares_diluted": [ "10-Q:0000732717-24-000059" ], "dps_declared": [ "10-Q:0000732717-23-000057" ], "operating_lease_cost": [ "10-Q:0000732717-23-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 32022000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7485000000.0, "operating_income": 5271000000.0, "interest_expense": 1726000000.0, "pretax_income": 2936000000.0, "income_tax": 354000000.0, "net_income_incl_nci": 2582000000.0, "nci_profit": 394000000.0, "net_income": 2188000000.0, "net_income_common": 2135000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.2775, "operating_lease_cost": 1408000000.0 }, "sources": [ "10-K:0000732717-24-000009", "10-K:0000732717-25-000013", "10-Q:0000732717-23-000057", "10-Q:0000732717-24-000059" ], "value_sources": { "revenue": [ "10-K:0000732717-24-000009" ], "sga": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "operating_income": [ "10-K:0000732717-24-000009" ], "interest_expense": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "pretax_income": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "income_tax": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "net_income_incl_nci": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "nci_profit": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "net_income": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "net_income_common": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "dps_declared": [ "10-K:0000732717-25-000013" ], "operating_lease_cost": [ "10-K:0000732717-25-000013", "10-Q:0000732717-23-000057" ] }, "method": "derived", "value_methods": { "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 30028000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7021000000.0, "operating_income": 5847000000.0, "interest_expense": 1724000000.0, "pretax_income": 4869000000.0, "income_tax": 1118000000.0, "net_income_incl_nci": 3751000000.0, "nci_profit": 306000000.0, "net_income": 3445000000.0, "net_income_common": 3395000000.0, "eps_basic": 0.47, "eps_diluted": 0.47, "shares_basic": 7192000000.0, "shares_diluted": 7193000000.0, "dps_declared": 0.2775, "operating_lease_cost": null }, "sources": [ "10-Q:0000732717-24-000022" ], "value_sources": { "revenue": [ "10-Q:0000732717-24-000022" ], "sga": [ "10-Q:0000732717-24-000022" ], "operating_income": [ "10-Q:0000732717-24-000022" ], "interest_expense": [ "10-Q:0000732717-24-000022" ], "pretax_income": [ "10-Q:0000732717-24-000022" ], "income_tax": [ "10-Q:0000732717-24-000022" ], "net_income_incl_nci": [ "10-Q:0000732717-24-000022" ], "nci_profit": [ "10-Q:0000732717-24-000022" ], "net_income": [ "10-Q:0000732717-24-000022" ], "net_income_common": [ "10-Q:0000732717-24-000022" ], "eps_basic": [ "10-Q:0000732717-24-000022" ], "eps_diluted": [ "10-Q:0000732717-24-000022" ], "shares_basic": [ "10-Q:0000732717-24-000022" ], "shares_diluted": [ "10-Q:0000732717-24-000022" ], "dps_declared": [ "10-Q:0000732717-24-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 29797000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7043000000.0, "operating_income": 5760000000.0, "interest_expense": 1699000000.0, "pretax_income": 5091000000.0, "income_tax": 1142000000.0, "net_income_incl_nci": 3949000000.0, "nci_profit": 352000000.0, "net_income": 3597000000.0, "net_income_common": 3546000000.0, "eps_basic": 0.49, "eps_diluted": 0.49, "shares_basic": 7196000000.0, "shares_diluted": 7198000000.0, "dps_declared": 0.2775, "operating_lease_cost": null }, "sources": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-25-000080" ], "value_sources": { "revenue": [ "10-Q:0000732717-24-000053" ], "sga": [ "10-Q:0000732717-24-000053" ], "operating_income": [ "10-Q:0000732717-24-000053" ], "interest_expense": [ "10-Q:0000732717-24-000053" ], "pretax_income": [ "10-Q:0000732717-24-000053" ], "income_tax": [ "10-Q:0000732717-24-000053" ], "net_income_incl_nci": [ "10-Q:0000732717-24-000053" ], "nci_profit": [ "10-Q:0000732717-24-000053" ], "net_income": [ "10-Q:0000732717-24-000053" ], "net_income_common": [ "10-Q:0000732717-24-000053" ], "eps_basic": [ "10-Q:0000732717-24-000053" ], "eps_diluted": [ "10-Q:0000732717-24-000053" ], "shares_basic": [ "10-Q:0000732717-24-000053" ], "shares_diluted": [ "10-Q:0000732717-24-000053" ], "dps_declared": [ "10-Q:0000732717-25-000080" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 30213000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 6958000000.0, "operating_income": 2116000000.0, "interest_expense": 1675000000.0, "pretax_income": 1430000000.0, "income_tax": 1285000000.0, "net_income_incl_nci": 145000000.0, "nci_profit": 319000000.0, "net_income": -174000000.0, "net_income_common": -226000000.0, "eps_basic": -0.03, "eps_diluted": -0.03, "shares_basic": 7202000000.0, "shares_diluted": 7208000000.0, "dps_declared": 0.2775, "operating_lease_cost": null }, "sources": [ "10-Q:0000732717-24-000059", "10-Q:0000732717-25-000171" ], "value_sources": { "revenue": [ "10-Q:0000732717-24-000059" ], "sga": [ "10-Q:0000732717-24-000059" ], "operating_income": [ "10-Q:0000732717-24-000059" ], "interest_expense": [ "10-Q:0000732717-24-000059" ], "pretax_income": [ "10-Q:0000732717-24-000059" ], "income_tax": [ "10-Q:0000732717-24-000059" ], "net_income_incl_nci": [ "10-Q:0000732717-24-000059" ], "nci_profit": [ "10-Q:0000732717-24-000059" ], "net_income": [ "10-Q:0000732717-24-000059" ], "net_income_common": [ "10-Q:0000732717-24-000059" ], "eps_basic": [ "10-Q:0000732717-24-000059" ], "eps_diluted": [ "10-Q:0000732717-24-000059" ], "shares_basic": [ "10-Q:0000732717-24-000059" ], "shares_diluted": [ "10-Q:0000732717-24-000059" ], "dps_declared": [ "10-Q:0000732717-25-000171" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 32298000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7389000000.0, "operating_income": 5326000000.0, "interest_expense": 1661000000.0, "pretax_income": 5308000000.0, "income_tax": 900000000.0, "net_income_incl_nci": 4408000000.0, "nci_profit": 328000000.0, "net_income": 4080000000.0, "net_income_common": 4031000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.2775, "operating_lease_cost": null }, "sources": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "value_sources": { "revenue": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "sga": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "operating_income": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "interest_expense": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "pretax_income": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "income_tax": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "net_income_incl_nci": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "nci_profit": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "net_income": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "net_income_common": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "dps_declared": [ "10-K:0000732717-25-000013" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "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": 30626000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7145000000.0, "operating_income": 5754000000.0, "interest_expense": 1658000000.0, "pretax_income": 5991000000.0, "income_tax": 1299000000.0, "net_income_incl_nci": 4692000000.0, "nci_profit": 341000000.0, "net_income": 4351000000.0, "net_income_common": 4395000000.0, "eps_basic": 0.61, "eps_diluted": 0.61, "shares_basic": 7213000000.0, "shares_diluted": 7223000000.0, "dps_declared": 0.2775, "operating_lease_cost": null }, "sources": [ "10-Q:0000732717-26-000206" ], "value_sources": { "revenue": [ "10-Q:0000732717-26-000206" ], "sga": [ "10-Q:0000732717-26-000206" ], "operating_income": [ "10-Q:0000732717-26-000206" ], "interest_expense": [ "10-Q:0000732717-26-000206" ], "pretax_income": [ "10-Q:0000732717-26-000206" ], "income_tax": [ "10-Q:0000732717-26-000206" ], "net_income_incl_nci": [ "10-Q:0000732717-26-000206" ], "nci_profit": [ "10-Q:0000732717-26-000206" ], "net_income": [ "10-Q:0000732717-26-000206" ], "net_income_common": [ "10-Q:0000732717-26-000206" ], "eps_basic": [ "10-Q:0000732717-26-000206" ], "eps_diluted": [ "10-Q:0000732717-26-000206" ], "shares_basic": [ "10-Q:0000732717-26-000206" ], "shares_diluted": [ "10-Q:0000732717-26-000206" ], "dps_declared": [ "10-Q:0000732717-26-000206" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 30847000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 6945000000.0, "operating_income": 6501000000.0, "interest_expense": 1655000000.0, "pretax_income": 6098000000.0, "income_tax": 1237000000.0, "net_income_incl_nci": 4861000000.0, "nci_profit": 361000000.0, "net_income": 4500000000.0, "net_income_common": 4464000000.0, "eps_basic": 0.62, "eps_diluted": 0.62, "shares_basic": 7209000000.0, "shares_diluted": 7219000000.0, "dps_declared": 0.2775, "operating_lease_cost": null }, "sources": [ "10-Q:0000732717-26-000297" ], "value_sources": { "revenue": [ "10-Q:0000732717-26-000297" ], "sga": [ "10-Q:0000732717-26-000297" ], "operating_income": [ "10-Q:0000732717-26-000297" ], "interest_expense": [ "10-Q:0000732717-26-000297" ], "pretax_income": [ "10-Q:0000732717-26-000297" ], "income_tax": [ "10-Q:0000732717-26-000297" ], "net_income_incl_nci": [ "10-Q:0000732717-26-000297" ], "nci_profit": [ "10-Q:0000732717-26-000297" ], "net_income": [ "10-Q:0000732717-26-000297" ], "net_income_common": [ "10-Q:0000732717-26-000297" ], "eps_basic": [ "10-Q:0000732717-26-000297" ], "eps_diluted": [ "10-Q:0000732717-26-000297" ], "shares_basic": [ "10-Q:0000732717-26-000297" ], "shares_diluted": [ "10-Q:0000732717-26-000297" ], "dps_declared": [ "10-Q:0000732717-26-000297" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 30709000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7454000000.0, "operating_income": 6119000000.0, "interest_expense": 1700000000.0, "pretax_income": 10653000000.0, "income_tax": 976000000.0, "net_income_incl_nci": 9677000000.0, "nci_profit": 363000000.0, "net_income": 9314000000.0, "net_income_common": 9278000000.0, "eps_basic": 1.29, "eps_diluted": 1.29, "shares_basic": 7156000000.0, "shares_diluted": 7169000000.0, "dps_declared": 0.2775, "operating_lease_cost": null }, "sources": [ "10-Q:0000732717-26-000372" ], "value_sources": { "revenue": [ "10-Q:0000732717-26-000372" ], "sga": [ "10-Q:0000732717-26-000372" ], "operating_income": [ "10-Q:0000732717-26-000372" ], "interest_expense": [ "10-Q:0000732717-26-000372" ], "pretax_income": [ "10-Q:0000732717-26-000372" ], "income_tax": [ "10-Q:0000732717-26-000372" ], "net_income_incl_nci": [ "10-Q:0000732717-26-000372" ], "nci_profit": [ "10-Q:0000732717-26-000372" ], "net_income": [ "10-Q:0000732717-26-000372" ], "net_income_common": [ "10-Q:0000732717-26-000372" ], "eps_basic": [ "10-Q:0000732717-26-000372" ], "eps_diluted": [ "10-Q:0000732717-26-000372" ], "shares_basic": [ "10-Q:0000732717-26-000372" ], "shares_diluted": [ "10-Q:0000732717-26-000372" ], "dps_declared": [ "10-Q:0000732717-26-000372" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 33466000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7398000000.0, "operating_income": 5788000000.0, "interest_expense": 1791000000.0, "pretax_income": 4265000000.0, "income_tax": 109000000.0, "net_income_incl_nci": 4156000000.0, "nci_profit": 368000000.0, "net_income": 3788000000.0, "net_income_common": 3752000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.2775, "operating_lease_cost": null }, "sources": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "value_sources": { "revenue": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "sga": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "operating_income": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "interest_expense": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "pretax_income": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "income_tax": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "net_income_incl_nci": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "nci_profit": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "net_income": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "net_income_common": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "dps_declared": [ "10-K:0000732717-26-000120" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "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": 31506000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7316000000.0, "operating_income": 6658000000.0, "interest_expense": 1813000000.0, "pretax_income": 5398000000.0, "income_tax": 1179000000.0, "net_income_incl_nci": 4181000000.0, "nci_profit": 352000000.0, "net_income": 3829000000.0, "net_income_common": 3793000000.0, "eps_basic": 0.54, "eps_diluted": 0.54, "shares_basic": 7017000000.0, "shares_diluted": 7027000000.0, "dps_declared": 0.2775, "operating_lease_cost": null }, "sources": [ "10-Q:0000732717-26-000206" ], "value_sources": { "revenue": [ "10-Q:0000732717-26-000206" ], "sga": [ "10-Q:0000732717-26-000206" ], "operating_income": [ "10-Q:0000732717-26-000206" ], "interest_expense": [ "10-Q:0000732717-26-000206" ], "pretax_income": [ "10-Q:0000732717-26-000206" ], "income_tax": [ "10-Q:0000732717-26-000206" ], "net_income_incl_nci": [ "10-Q:0000732717-26-000206" ], "nci_profit": [ "10-Q:0000732717-26-000206" ], "net_income": [ "10-Q:0000732717-26-000206" ], "net_income_common": [ "10-Q:0000732717-26-000206" ], "eps_basic": [ "10-Q:0000732717-26-000206" ], "eps_diluted": [ "10-Q:0000732717-26-000206" ], "shares_basic": [ "10-Q:0000732717-26-000206" ], "shares_diluted": [ "10-Q:0000732717-26-000206" ], "dps_declared": [ "10-Q:0000732717-26-000206" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 31558000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7221000000.0, "operating_income": 7038000000.0, "interest_expense": 1883000000.0, "pretax_income": 5822000000.0, "income_tax": 784000000.0, "net_income_incl_nci": 5010000000.0, "nci_profit": 383000000.0, "net_income": 4627000000.0, "net_income_common": 4591000000.0, "eps_basic": 0.66, "eps_diluted": 0.66, "shares_basic": 6938000000.0, "shares_diluted": 6946000000.0, "dps_declared": 0.2775, "operating_lease_cost": null }, "sources": [ "10-Q:0000732717-26-000297" ], "value_sources": { "revenue": [ "10-Q:0000732717-26-000297" ], "sga": [ "10-Q:0000732717-26-000297" ], "operating_income": [ "10-Q:0000732717-26-000297" ], "interest_expense": [ "10-Q:0000732717-26-000297" ], "pretax_income": [ "10-Q:0000732717-26-000297" ], "income_tax": [ "10-Q:0000732717-26-000297" ], "net_income_incl_nci": [ "10-Q:0000732717-26-000297" ], "nci_profit": [ "10-Q:0000732717-26-000297" ], "net_income": [ "10-Q:0000732717-26-000297" ], "net_income_common": [ "10-Q:0000732717-26-000297" ], "eps_basic": [ "10-Q:0000732717-26-000297" ], "eps_diluted": [ "10-Q:0000732717-26-000297" ], "shares_basic": [ "10-Q:0000732717-26-000297" ], "shares_diluted": [ "10-Q:0000732717-26-000297" ], "dps_declared": [ "10-Q:0000732717-26-000297" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 32322000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7435000000.0, "operating_income": 4095000000.0, "interest_expense": 1979000000.0, "pretax_income": 2696000000.0, "income_tax": 1390000000.0, "net_income_incl_nci": 1269000000.0, "nci_profit": 378000000.0, "net_income": 891000000.0, "net_income_common": 855000000.0, "eps_basic": 0.12, "eps_diluted": 0.12, "shares_basic": 6835000000.0, "shares_diluted": 6844000000.0, "dps_declared": 0.2775, "operating_lease_cost": null }, "sources": [ "10-Q:0000732717-26-000372" ], "value_sources": { "revenue": [ "10-Q:0000732717-26-000372" ], "sga": [ "10-Q:0000732717-26-000372" ], "operating_income": [ "10-Q:0000732717-26-000372" ], "interest_expense": [ "10-Q:0000732717-26-000372" ], "pretax_income": [ "10-Q:0000732717-26-000372" ], "income_tax": [ "10-Q:0000732717-26-000372" ], "net_income_incl_nci": [ "10-Q:0000732717-26-000372" ], "nci_profit": [ "10-Q:0000732717-26-000372" ], "net_income": [ "10-Q:0000732717-26-000372" ], "net_income_common": [ "10-Q:0000732717-26-000372" ], "eps_basic": [ "10-Q:0000732717-26-000372" ], "eps_diluted": [ "10-Q:0000732717-26-000372" ], "shares_basic": [ "10-Q:0000732717-26-000372" ], "shares_diluted": [ "10-Q:0000732717-26-000372" ], "dps_declared": [ "10-Q:0000732717-26-000372" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 143050000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 30817000000.0, "operating_income": 8372000000.0, "interest_expense": 7727000000.0, "pretax_income": -354000000.0, "income_tax": 1168000000.0, "net_income_incl_nci": -3821000000.0, "nci_profit": 1355000000.0, "net_income": -5176000000.0, "net_income_common": -5369000000.0, "eps_basic": -0.75, "eps_diluted": -0.75, "shares_basic": 7157000000.0, "shares_diluted": 7466000000.0, "dps_declared": 2.08, "operating_lease_cost": 5331000000.0 }, "sources": [ "10-K:0000732717-23-000011" ], "value_sources": { "revenue": [ "10-K:0000732717-23-000011" ], "sga": [ "10-K:0000732717-23-000011" ], "operating_income": [ "10-K:0000732717-23-000011" ], "interest_expense": [ "10-K:0000732717-23-000011" ], "pretax_income": [ "10-K:0000732717-23-000011" ], "income_tax": [ "10-K:0000732717-23-000011" ], "net_income_incl_nci": [ "10-K:0000732717-23-000011" ], "nci_profit": [ "10-K:0000732717-23-000011" ], "net_income": [ "10-K:0000732717-23-000011" ], "net_income_common": [ "10-K:0000732717-23-000011" ], "eps_basic": [ "10-K:0000732717-23-000011" ], "eps_diluted": [ "10-K:0000732717-23-000011" ], "shares_basic": [ "10-K:0000732717-23-000011" ], "shares_diluted": [ "10-K:0000732717-23-000011" ], "dps_declared": [ "10-K:0000732717-23-000011" ], "operating_lease_cost": [ "10-K:0000732717-23-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 134038000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 29669000000.0, "operating_income": 25897000000.0, "interest_expense": 6716000000.0, "pretax_income": 29171000000.0, "income_tax": 5395000000.0, "net_income_incl_nci": 21479000000.0, "nci_profit": 1398000000.0, "net_income": 20081000000.0, "net_income_common": 19874000000.0, "eps_basic": 2.77, "eps_diluted": 2.73, "shares_basic": 7168000000.0, "shares_diluted": 7503000000.0, "dps_declared": 2.08, "operating_lease_cost": 5363000000.0 }, "sources": [ "10-K:0000732717-24-000009" ], "value_sources": { "revenue": [ "10-K:0000732717-24-000009" ], "sga": [ "10-K:0000732717-24-000009" ], "operating_income": [ "10-K:0000732717-24-000009" ], "interest_expense": [ "10-K:0000732717-24-000009" ], "pretax_income": [ "10-K:0000732717-24-000009" ], "income_tax": [ "10-K:0000732717-24-000009" ], "net_income_incl_nci": [ "10-K:0000732717-24-000009" ], "nci_profit": [ "10-K:0000732717-24-000009" ], "net_income": [ "10-K:0000732717-24-000009" ], "net_income_common": [ "10-K:0000732717-24-000009" ], "eps_basic": [ "10-K:0000732717-24-000009" ], "eps_diluted": [ "10-K:0000732717-24-000009" ], "shares_basic": [ "10-K:0000732717-24-000009" ], "shares_diluted": [ "10-K:0000732717-24-000009" ], "dps_declared": [ "10-K:0000732717-24-000009" ], "operating_lease_cost": [ "10-K:0000732717-24-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 120741000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 28961000000.0, "operating_income": -4587000000.0, "interest_expense": 6108000000.0, "pretax_income": -3094000000.0, "income_tax": 3780000000.0, "net_income_incl_nci": -7055000000.0, "nci_profit": 1469000000.0, "net_income": -8524000000.0, "net_income_common": -8727000000.0, "eps_basic": -1.13, "eps_diluted": -1.13, "shares_basic": 7166000000.0, "shares_diluted": 7587000000.0, "dps_declared": 1.11, "operating_lease_cost": 5437000000.0 }, "sources": [ "10-K:0000732717-25-000013" ], "value_sources": { "revenue": [ "10-K:0000732717-25-000013" ], "sga": [ "10-K:0000732717-25-000013" ], "operating_income": [ "10-K:0000732717-25-000013" ], "interest_expense": [ "10-K:0000732717-25-000013" ], "pretax_income": [ "10-K:0000732717-25-000013" ], "income_tax": [ "10-K:0000732717-25-000013" ], "net_income_incl_nci": [ "10-K:0000732717-25-000013" ], "nci_profit": [ "10-K:0000732717-25-000013" ], "net_income": [ "10-K:0000732717-25-000013" ], "net_income_common": [ "10-K:0000732717-25-000013" ], "eps_basic": [ "10-K:0000732717-25-000013" ], "eps_diluted": [ "10-K:0000732717-25-000013" ], "shares_basic": [ "10-K:0000732717-25-000013" ], "shares_diluted": [ "10-K:0000732717-25-000013" ], "dps_declared": [ "10-K:0000732717-25-000013" ], "operating_lease_cost": [ "10-K:0000732717-25-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 122428000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 28874000000.0, "operating_income": 23461000000.0, "interest_expense": 6704000000.0, "pretax_income": 19848000000.0, "income_tax": 4225000000.0, "net_income_incl_nci": 15623000000.0, "nci_profit": 1223000000.0, "net_income": 14400000000.0, "net_income_common": 14192000000.0, "eps_basic": 1.97, "eps_diluted": 1.97, "shares_basic": 7181000000.0, "shares_diluted": 7258000000.0, "dps_declared": 1.11, "operating_lease_cost": 5577000000.0 }, "sources": [ "10-K:0000732717-26-000120" ], "value_sources": { "revenue": [ "10-K:0000732717-26-000120" ], "sga": [ "10-K:0000732717-26-000120" ], "operating_income": [ "10-K:0000732717-26-000120" ], "interest_expense": [ "10-K:0000732717-26-000120" ], "pretax_income": [ "10-K:0000732717-26-000120" ], "income_tax": [ "10-K:0000732717-26-000120" ], "net_income_incl_nci": [ "10-K:0000732717-26-000120" ], "nci_profit": [ "10-K:0000732717-26-000120" ], "net_income": [ "10-K:0000732717-26-000120" ], "net_income_common": [ "10-K:0000732717-26-000120" ], "eps_basic": [ "10-K:0000732717-26-000120" ], "eps_diluted": [ "10-K:0000732717-26-000120" ], "shares_basic": [ "10-K:0000732717-26-000120" ], "shares_diluted": [ "10-K:0000732717-26-000120" ], "dps_declared": [ "10-K:0000732717-26-000120" ], "operating_lease_cost": [ "10-K:0000732717-26-000120" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 122336000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 28411000000.0, "operating_income": 19049000000.0, "interest_expense": 6759000000.0, "pretax_income": 16698000000.0, "income_tax": 4445000000.0, "net_income_incl_nci": 12253000000.0, "nci_profit": 1305000000.0, "net_income": 10948000000.0, "net_income_common": 10746000000.0, "eps_basic": 1.49, "eps_diluted": 1.49, "shares_basic": 7199000000.0, "shares_diluted": 7204000000.0, "dps_declared": 1.11, "operating_lease_cost": 5776000000.0 }, "sources": [ "10-K:0000732717-26-000120" ], "value_sources": { "revenue": [ "10-K:0000732717-26-000120" ], "sga": [ "10-K:0000732717-26-000120" ], "operating_income": [ "10-K:0000732717-26-000120" ], "interest_expense": [ "10-K:0000732717-26-000120" ], "pretax_income": [ "10-K:0000732717-26-000120" ], "income_tax": [ "10-K:0000732717-26-000120" ], "net_income_incl_nci": [ "10-K:0000732717-26-000120" ], "nci_profit": [ "10-K:0000732717-26-000120" ], "net_income": [ "10-K:0000732717-26-000120" ], "net_income_common": [ "10-K:0000732717-26-000120" ], "eps_basic": [ "10-K:0000732717-26-000120" ], "eps_diluted": [ "10-K:0000732717-26-000120" ], "shares_basic": [ "10-K:0000732717-26-000120" ], "shares_diluted": [ "10-K:0000732717-26-000120" ], "dps_declared": [ "10-K:0000732717-26-000120" ], "operating_lease_cost": [ "10-K:0000732717-26-000120" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 125648000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 28942000000.0, "operating_income": 24162000000.0, "interest_expense": 6804000000.0, "pretax_income": 27007000000.0, "income_tax": 3621000000.0, "net_income_incl_nci": 23386000000.0, "nci_profit": 1433000000.0, "net_income": 21953000000.0, "net_income_common": 21889000000.0, "eps_basic": 3.04, "eps_diluted": 3.04, "shares_basic": 7169000000.0, "shares_diluted": 7179000000.0, "dps_declared": 1.11, "operating_lease_cost": 5927000000.0 }, "sources": [ "10-K:0000732717-26-000120" ], "value_sources": { "revenue": [ "10-K:0000732717-26-000120" ], "sga": [ "10-K:0000732717-26-000120" ], "operating_income": [ "10-K:0000732717-26-000120" ], "interest_expense": [ "10-K:0000732717-26-000120" ], "pretax_income": [ "10-K:0000732717-26-000120" ], "income_tax": [ "10-K:0000732717-26-000120" ], "net_income_incl_nci": [ "10-K:0000732717-26-000120" ], "nci_profit": [ "10-K:0000732717-26-000120" ], "net_income": [ "10-K:0000732717-26-000120" ], "net_income_common": [ "10-K:0000732717-26-000120" ], "eps_basic": [ "10-K:0000732717-26-000120" ], "eps_diluted": [ "10-K:0000732717-26-000120" ], "shares_basic": [ "10-K:0000732717-26-000120" ], "shares_diluted": [ "10-K:0000732717-26-000120" ], "dps_declared": [ "10-K:0000732717-26-000120" ], "operating_lease_cost": [ "10-K:0000732717-26-000120" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 9955000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 52704000000.0, "ppe_net": null, "goodwill": 145546000000.0, "intangibles": null, "total_assets": 545354000000.0, "accounts_payable": 40771000000.0, "short_term_borrowings": null, "debt_current": 17067000000.0, "current_liabilities": 69704000000.0, "long_term_debt": 147202000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 177779000000.0, "nci": 17670000000.0, "equity_total": 195449000000.0, "liabilities_and_equity": 545354000000.0, "shares_outstanding": null, "retained_earnings": 58534000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3606000000.0, "accrued_taxes_current": 2169000000.0, "commercial_paper": null, "operating_lease_liability": 25027000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 21584000000.0, "operating_lease_discount_rate": 0.042, "operating_lease_payments_y1": null, "operating_lease_payments_total": 30569000000.0, "operating_lease_imputed_interest": 5542000000.0, "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:0001562762-20-000171" ], "value_sources": { "cash": [ "10-Q:0001562762-20-000171" ], "current_assets": [ "10-Q:0001562762-20-000171" ], "goodwill": [ "10-Q:0001562762-20-000171" ], "total_assets": [ "10-Q:0001562762-20-000171" ], "accounts_payable": [ "10-Q:0001562762-20-000171" ], "debt_current": [ "10-Q:0001562762-20-000171" ], "current_liabilities": [ "10-Q:0001562762-20-000171" ], "long_term_debt": [ "10-Q:0001562762-20-000171" ], "nci": [ "10-Q:0001562762-20-000171" ], "equity_total": [ "10-Q:0001562762-20-000171" ], "liabilities_and_equity": [ "10-Q:0001562762-20-000171" ], "retained_earnings": [ "10-Q:0001562762-20-000171" ], "equity_method_investments": [ "10-Q:0001562762-20-000171" ], "accrued_taxes_current": [ "10-Q:0001562762-20-000171" ], "operating_lease_liability": [ "10-Q:0001562762-20-000171" ], "operating_lease_liability_noncurrent": [ "10-Q:0001562762-20-000171" ], "operating_lease_discount_rate": [ "10-Q:0001562762-20-000171" ], "operating_lease_payments_total": [ "10-Q:0001562762-20-000171" ], "operating_lease_imputed_interest": [ "10-Q:0001562762-20-000171" ], "equity_parent": [ "10-Q:0001562762-20-000171" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 16941000000.0, "short_term_investments": null, "receivables": 19127000000.0, "inventory": null, "current_assets": 56555000000.0, "ppe_net": null, "goodwill": 143651000000.0, "intangibles": null, "total_assets": 547898000000.0, "accounts_payable": 41881000000.0, "short_term_borrowings": null, "debt_current": 15576000000.0, "current_liabilities": 69469000000.0, "long_term_debt": 153388000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 175896000000.0, "nci": 17557000000.0, "equity_total": 193453000000.0, "liabilities_and_equity": 547898000000.0, "shares_outstanding": null, "retained_earnings": 56045000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2302000000.0, "accrued_taxes_current": 2548000000.0, "commercial_paper": null, "operating_lease_liability": 25704000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 22230000000.0, "operating_lease_discount_rate": 0.042, "operating_lease_payments_y1": 4582000000.0, "operating_lease_payments_total": 31583000000.0, "operating_lease_imputed_interest": 5879000000.0, "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:0001562762-20-000279" ], "value_sources": { "cash": [ "10-Q:0001562762-20-000279" ], "receivables": [ "10-Q:0001562762-20-000279" ], "current_assets": [ "10-Q:0001562762-20-000279" ], "goodwill": [ "10-Q:0001562762-20-000279" ], "total_assets": [ "10-Q:0001562762-20-000279" ], "accounts_payable": [ "10-Q:0001562762-20-000279" ], "debt_current": [ "10-Q:0001562762-20-000279" ], "current_liabilities": [ "10-Q:0001562762-20-000279" ], "long_term_debt": [ "10-Q:0001562762-20-000279" ], "nci": [ "10-Q:0001562762-20-000279" ], "equity_total": [ "10-Q:0001562762-20-000279" ], "liabilities_and_equity": [ "10-Q:0001562762-20-000279" ], "retained_earnings": [ "10-Q:0001562762-20-000279" ], "equity_method_investments": [ "10-Q:0001562762-20-000279" ], "accrued_taxes_current": [ "10-Q:0001562762-20-000279" ], "operating_lease_liability": [ "10-Q:0001562762-20-000279" ], "operating_lease_liability_noncurrent": [ "10-Q:0001562762-20-000279" ], "operating_lease_discount_rate": [ "10-Q:0001562762-20-000279" ], "operating_lease_payments_y1": [ "10-Q:0001562762-20-000279" ], "operating_lease_payments_total": [ "10-Q:0001562762-20-000279" ], "operating_lease_imputed_interest": [ "10-Q:0001562762-20-000279" ], "equity_parent": [ "10-Q:0001562762-20-000279" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 9758000000.0, "short_term_investments": null, "receivables": 19379000000.0, "inventory": null, "current_assets": 49971000000.0, "ppe_net": null, "goodwill": 143688000000.0, "intangibles": null, "total_assets": 538553000000.0, "accounts_payable": 42728000000.0, "short_term_borrowings": null, "debt_current": 5898000000.0, "current_liabilities": 59565000000.0, "long_term_debt": 152980000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 175553000000.0, "nci": 19503000000.0, "equity_total": 195056000000.0, "liabilities_and_equity": 538553000000.0, "shares_outstanding": null, "retained_earnings": 55094000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2325000000.0, "accrued_taxes_current": 1336000000.0, "commercial_paper": null, "operating_lease_liability": 25539000000.0, "operating_lease_liability_current": 3483000000.0, "operating_lease_liability_noncurrent": 22056000000.0, "operating_lease_discount_rate": 0.041, "operating_lease_payments_y1": 4679000000.0, "operating_lease_payments_total": 31250000000.0, "operating_lease_imputed_interest": 5711000000.0, "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:0000732717-20-000056" ], "value_sources": { "cash": [ "10-Q:0000732717-20-000056" ], "receivables": [ "10-Q:0000732717-20-000056" ], "current_assets": [ "10-Q:0000732717-20-000056" ], "goodwill": [ "10-Q:0000732717-20-000056" ], "total_assets": [ "10-Q:0000732717-20-000056" ], "accounts_payable": [ "10-Q:0000732717-20-000056" ], "debt_current": [ "10-Q:0000732717-20-000056" ], "current_liabilities": [ "10-Q:0000732717-20-000056" ], "long_term_debt": [ "10-Q:0000732717-20-000056" ], "nci": [ "10-Q:0000732717-20-000056" ], "equity_total": [ "10-Q:0000732717-20-000056" ], "liabilities_and_equity": [ "10-Q:0000732717-20-000056" ], "retained_earnings": [ "10-Q:0000732717-20-000056" ], "equity_method_investments": [ "10-Q:0000732717-20-000056" ], "accrued_taxes_current": [ "10-Q:0000732717-20-000056" ], "operating_lease_liability": [ "10-Q:0000732717-20-000056" ], "operating_lease_liability_current": [ "10-Q:0000732717-20-000056" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-20-000056" ], "operating_lease_discount_rate": [ "10-Q:0000732717-20-000056" ], "operating_lease_payments_y1": [ "10-Q:0000732717-20-000056" ], "operating_lease_payments_total": [ "10-Q:0000732717-20-000056" ], "operating_lease_imputed_interest": [ "10-Q:0000732717-20-000056" ], "equity_parent": [ "10-Q:0000732717-20-000056" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 9740000000.0, "short_term_investments": null, "receivables": 20215000000.0, "inventory": 3592000000.0, "current_assets": 52008000000.0, "ppe_net": 127315000000.0, "goodwill": 135259000000.0, "intangibles": null, "total_assets": 525761000000.0, "accounts_payable": 50051000000.0, "short_term_borrowings": 0.0, "debt_current": 3470000000.0, "current_liabilities": 63438000000.0, "long_term_debt": 153775000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 161673000000.0, "nci": 17567000000.0, "equity_total": 179240000000.0, "liabilities_and_equity": 525761000000.0, "shares_outstanding": null, "retained_earnings": 37457000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1780000000.0, "accrued_taxes_current": 1019000000.0, "commercial_paper": 0.0, "operating_lease_liability": 25739000000.0, "operating_lease_liability_current": 3537000000.0, "operating_lease_liability_noncurrent": 22202000000.0, "operating_lease_discount_rate": 0.041, "operating_lease_payments_y1": 4808000000.0, "operating_lease_payments_total": 31123000000.0, "operating_lease_imputed_interest": 5384000000.0, "debt_maturity_y1": 3418000000.0, "debt_maturity_y2": 5951000000.0, "debt_maturity_y3": 7779000000.0, "debt_maturity_y4": 7849000000.0, "debt_maturity_y5": 6389000000.0, "debt_maturity_after_y5": 134268000000.0 }, "sources": [ "10-K:0000732717-21-000012", "10-K:0000732717-22-000015" ], "value_sources": { "cash": [ "10-K:0000732717-22-000015" ], "receivables": [ "10-K:0000732717-22-000015" ], "inventory": [ "10-K:0000732717-21-000012" ], "current_assets": [ "10-K:0000732717-22-000015" ], "ppe_net": [ "10-K:0000732717-22-000015" ], "goodwill": [ "10-K:0000732717-22-000015" ], "total_assets": [ "10-K:0000732717-22-000015" ], "accounts_payable": [ "10-K:0000732717-22-000015" ], "short_term_borrowings": [ "10-K:0000732717-22-000015" ], "debt_current": [ "10-K:0000732717-22-000015" ], "current_liabilities": [ "10-K:0000732717-22-000015" ], "long_term_debt": [ "10-K:0000732717-22-000015" ], "nci": [ "10-K:0000732717-22-000015" ], "equity_total": [ "10-K:0000732717-22-000015" ], "liabilities_and_equity": [ "10-K:0000732717-22-000015" ], "retained_earnings": [ "10-K:0000732717-22-000015" ], "equity_method_investments": [ "10-K:0000732717-22-000015" ], "accrued_taxes_current": [ "10-K:0000732717-21-000012" ], "commercial_paper": [ "10-K:0000732717-22-000015" ], "operating_lease_liability": [ "10-K:0000732717-22-000015" ], "operating_lease_liability_current": [ "10-K:0000732717-22-000015" ], "operating_lease_liability_noncurrent": [ "10-K:0000732717-22-000015" ], "operating_lease_discount_rate": [ "10-K:0000732717-22-000015" ], "operating_lease_payments_y1": [ "10-K:0000732717-21-000012" ], "operating_lease_payments_total": [ "10-K:0000732717-21-000012" ], "operating_lease_imputed_interest": [ "10-K:0000732717-21-000012" ], "debt_maturity_y1": [ "10-K:0000732717-21-000012" ], "debt_maturity_y2": [ "10-K:0000732717-21-000012" ], "debt_maturity_y3": [ "10-K:0000732717-21-000012" ], "debt_maturity_y4": [ "10-K:0000732717-21-000012" ], "debt_maturity_y5": [ "10-K:0000732717-21-000012" ], "debt_maturity_after_y5": [ "10-K:0000732717-21-000012" ], "equity_parent": [ "10-K:0000732717-22-000015" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 11342000000.0, "short_term_investments": null, "receivables": 16971000000.0, "inventory": null, "current_assets": 62754000000.0, "ppe_net": null, "goodwill": 135168000000.0, "intangibles": null, "total_assets": 546985000000.0, "accounts_payable": 48245000000.0, "short_term_borrowings": null, "debt_current": 19505000000.0, "current_liabilities": 76608000000.0, "long_term_debt": 160694000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 165488000000.0, "nci": 17591000000.0, "equity_total": 183079000000.0, "liabilities_and_equity": 546985000000.0, "shares_outstanding": null, "retained_earnings": 41154000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1805000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 25330000000.0, "operating_lease_liability_current": 3564000000.0, "operating_lease_liability_noncurrent": 21766000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 4647000000.0, "operating_lease_payments_total": 30844000000.0, "operating_lease_imputed_interest": 5514000000.0, "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:0000732717-21-000030" ], "value_sources": { "cash": [ "10-Q:0000732717-21-000030" ], "receivables": [ "10-Q:0000732717-21-000030" ], "current_assets": [ "10-Q:0000732717-21-000030" ], "goodwill": [ "10-Q:0000732717-21-000030" ], "total_assets": [ "10-Q:0000732717-21-000030" ], "accounts_payable": [ "10-Q:0000732717-21-000030" ], "debt_current": [ "10-Q:0000732717-21-000030" ], "current_liabilities": [ "10-Q:0000732717-21-000030" ], "long_term_debt": [ "10-Q:0000732717-21-000030" ], "nci": [ "10-Q:0000732717-21-000030" ], "equity_total": [ "10-Q:0000732717-21-000030" ], "liabilities_and_equity": [ "10-Q:0000732717-21-000030" ], "retained_earnings": [ "10-Q:0000732717-21-000030" ], "equity_method_investments": [ "10-Q:0000732717-21-000030" ], "operating_lease_liability": [ "10-Q:0000732717-21-000030" ], "operating_lease_liability_current": [ "10-Q:0000732717-21-000030" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-21-000030" ], "operating_lease_discount_rate": [ "10-Q:0000732717-21-000030" ], "operating_lease_payments_y1": [ "10-Q:0000732717-21-000030" ], "operating_lease_payments_total": [ "10-Q:0000732717-21-000030" ], "operating_lease_imputed_interest": [ "10-Q:0000732717-21-000030" ], "equity_parent": [ "10-Q:0000732717-21-000030" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 11869000000.0, "short_term_investments": null, "receivables": 15771000000.0, "inventory": null, "current_assets": 62869000000.0, "ppe_net": 123591000000.0, "goodwill": 134626000000.0, "intangibles": null, "total_assets": 544710000000.0, "accounts_payable": 49429000000.0, "short_term_borrowings": null, "debt_current": 24016000000.0, "current_liabilities": 82126000000.0, "long_term_debt": 155767000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 162296000000.0, "nci": 17550000000.0, "equity_total": 179846000000.0, "liabilities_and_equity": 544710000000.0, "shares_outstanding": null, "retained_earnings": 38947000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1853000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 25288000000.0, "operating_lease_liability_current": 3651000000.0, "operating_lease_liability_noncurrent": 21637000000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": 4829000000.0, "operating_lease_payments_total": 30907000000.0, "operating_lease_imputed_interest": 5619000000.0, "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:0000732717-21-000067" ], "value_sources": { "cash": [ "10-Q:0000732717-21-000067" ], "receivables": [ "10-Q:0000732717-21-000067" ], "current_assets": [ "10-Q:0000732717-21-000067" ], "ppe_net": [ "10-Q:0000732717-21-000067" ], "goodwill": [ "10-Q:0000732717-21-000067" ], "total_assets": [ "10-Q:0000732717-21-000067" ], "accounts_payable": [ "10-Q:0000732717-21-000067" ], "debt_current": [ "10-Q:0000732717-21-000067" ], "current_liabilities": [ "10-Q:0000732717-21-000067" ], "long_term_debt": [ "10-Q:0000732717-21-000067" ], "nci": [ "10-Q:0000732717-21-000067" ], "equity_total": [ "10-Q:0000732717-21-000067" ], "liabilities_and_equity": [ "10-Q:0000732717-21-000067" ], "retained_earnings": [ "10-Q:0000732717-21-000067" ], "equity_method_investments": [ "10-Q:0000732717-21-000067" ], "operating_lease_liability": [ "10-Q:0000732717-21-000067" ], "operating_lease_liability_current": [ "10-Q:0000732717-21-000067" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-21-000067" ], "operating_lease_discount_rate": [ "10-Q:0000732717-21-000067" ], "operating_lease_payments_y1": [ "10-Q:0000732717-21-000067" ], "operating_lease_payments_total": [ "10-Q:0000732717-21-000067" ], "operating_lease_imputed_interest": [ "10-Q:0000732717-21-000067" ], "equity_parent": [ "10-Q:0000732717-21-000067" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 21270000000.0, "short_term_investments": null, "receivables": 16304000000.0, "inventory": null, "current_assets": 57230000000.0, "ppe_net": 124419000000.0, "goodwill": 133663000000.0, "intangibles": null, "total_assets": 547107000000.0, "accounts_payable": 47926000000.0, "short_term_borrowings": null, "debt_current": 23755000000.0, "current_liabilities": 81601000000.0, "long_term_debt": 155406000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 163771000000.0, "nci": 17532000000.0, "equity_total": 181303000000.0, "liabilities_and_equity": 547107000000.0, "shares_outstanding": null, "retained_earnings": 41091000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 8629000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 25185000000.0, "operating_lease_liability_current": 3675000000.0, "operating_lease_liability_noncurrent": 21510000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 4897000000.0, "operating_lease_payments_total": 30492000000.0, "operating_lease_imputed_interest": 5307000000.0, "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:0000732717-21-000080" ], "value_sources": { "cash": [ "10-Q:0000732717-21-000080" ], "receivables": [ "10-Q:0000732717-21-000080" ], "current_assets": [ "10-Q:0000732717-21-000080" ], "ppe_net": [ "10-Q:0000732717-21-000080" ], "goodwill": [ "10-Q:0000732717-21-000080" ], "total_assets": [ "10-Q:0000732717-21-000080" ], "accounts_payable": [ "10-Q:0000732717-21-000080" ], "debt_current": [ "10-Q:0000732717-21-000080" ], "current_liabilities": [ "10-Q:0000732717-21-000080" ], "long_term_debt": [ "10-Q:0000732717-21-000080" ], "nci": [ "10-Q:0000732717-21-000080" ], "equity_total": [ "10-Q:0000732717-21-000080" ], "liabilities_and_equity": [ "10-Q:0000732717-21-000080" ], "retained_earnings": [ "10-Q:0000732717-21-000080" ], "equity_method_investments": [ "10-Q:0000732717-21-000080" ], "operating_lease_liability": [ "10-Q:0000732717-21-000080" ], "operating_lease_liability_current": [ "10-Q:0000732717-21-000080" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-21-000080" ], "operating_lease_discount_rate": [ "10-Q:0000732717-21-000080" ], "operating_lease_payments_y1": [ "10-Q:0000732717-21-000080" ], "operating_lease_payments_total": [ "10-Q:0000732717-21-000080" ], "operating_lease_imputed_interest": [ "10-Q:0000732717-21-000080" ], "equity_parent": [ "10-Q:0000732717-21-000080" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 19223000000.0, "short_term_investments": null, "receivables": 12313000000.0, "inventory": null, "current_assets": 170768000000.0, "ppe_net": 121649000000.0, "goodwill": 92740000000.0, "intangibles": null, "total_assets": 551622000000.0, "accounts_payable": 39095000000.0, "short_term_borrowings": 6586000000.0, "debt_current": 18034000000.0, "current_liabilities": 106230000000.0, "long_term_debt": 151011000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 166332000000.0, "nci": 17523000000.0, "equity_total": 183855000000.0, "liabilities_and_equity": 551622000000.0, "shares_outstanding": null, "retained_earnings": 42350000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6168000000.0, "accrued_taxes_current": null, "commercial_paper": 6586000000.0, "operating_lease_liability": 22349000000.0, "operating_lease_liability_current": 3393000000.0, "operating_lease_liability_noncurrent": 18956000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 4922000000.0, "operating_lease_payments_total": 29852000000.0, "operating_lease_imputed_interest": 4885000000.0, "debt_maturity_y1": 18185000000.0, "debt_maturity_y2": 7739000000.0, "debt_maturity_y3": 11562000000.0, "debt_maturity_y4": 6484000000.0, "debt_maturity_y5": 10557000000.0, "debt_maturity_after_y5": 126922000000.0 }, "sources": [ "10-K:0000732717-22-000015", "10-K:0000732717-23-000011" ], "value_sources": { "cash": [ "10-K:0000732717-23-000011" ], "receivables": [ "10-K:0000732717-23-000011" ], "current_assets": [ "10-K:0000732717-23-000011" ], "ppe_net": [ "10-K:0000732717-23-000011" ], "goodwill": [ "10-K:0000732717-23-000011" ], "total_assets": [ "10-K:0000732717-23-000011" ], "accounts_payable": [ "10-K:0000732717-23-000011" ], "short_term_borrowings": [ "10-K:0000732717-23-000011" ], "debt_current": [ "10-K:0000732717-23-000011" ], "current_liabilities": [ "10-K:0000732717-23-000011" ], "long_term_debt": [ "10-K:0000732717-23-000011" ], "nci": [ "10-K:0000732717-23-000011" ], "equity_total": [ "10-K:0000732717-23-000011" ], "liabilities_and_equity": [ "10-K:0000732717-23-000011" ], "retained_earnings": [ "10-K:0000732717-23-000011" ], "equity_method_investments": [ "10-K:0000732717-23-000011" ], "commercial_paper": [ "10-K:0000732717-23-000011" ], "operating_lease_liability": [ "10-K:0000732717-23-000011" ], "operating_lease_liability_current": [ "10-K:0000732717-23-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0000732717-23-000011" ], "operating_lease_discount_rate": [ "10-K:0000732717-23-000011" ], "operating_lease_payments_y1": [ "10-K:0000732717-22-000015" ], "operating_lease_payments_total": [ "10-K:0000732717-22-000015" ], "operating_lease_imputed_interest": [ "10-K:0000732717-22-000015" ], "debt_maturity_y1": [ "10-K:0000732717-22-000015" ], "debt_maturity_y2": [ "10-K:0000732717-22-000015" ], "debt_maturity_y3": [ "10-K:0000732717-22-000015" ], "debt_maturity_y4": [ "10-K:0000732717-22-000015" ], "debt_maturity_y5": [ "10-K:0000732717-22-000015" ], "debt_maturity_after_y5": [ "10-K:0000732717-22-000015" ], "equity_parent": [ "10-K:0000732717-23-000011" ] }, "method": "derived", "value_methods": { "equity_parent": "derived", "debt_current": "derived" } }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 38565000000.0, "short_term_investments": null, "receivables": 17218000000.0, "inventory": null, "current_assets": 76856000000.0, "ppe_net": 127159000000.0, "goodwill": 133247000000.0, "intangibles": null, "total_assets": 577195000000.0, "accounts_payable": 46845000000.0, "short_term_borrowings": null, "debt_current": 27333000000.0, "current_liabilities": 82494000000.0, "long_term_debt": 180225000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 169036000000.0, "nci": 17520000000.0, "equity_total": 186556000000.0, "liabilities_and_equity": 577195000000.0, "shares_outstanding": null, "retained_earnings": 45041000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5943000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 24611000000.0, "operating_lease_liability_current": 3694000000.0, "operating_lease_liability_noncurrent": 20917000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 4584000000.0, "operating_lease_payments_total": 29412000000.0, "operating_lease_imputed_interest": 4801000000.0, "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:0000732717-22-000042" ], "value_sources": { "cash": [ "10-Q:0000732717-22-000042" ], "receivables": [ "10-Q:0000732717-22-000042" ], "current_assets": [ "10-Q:0000732717-22-000042" ], "ppe_net": [ "10-Q:0000732717-22-000042" ], "goodwill": [ "10-Q:0000732717-22-000042" ], "total_assets": [ "10-Q:0000732717-22-000042" ], "accounts_payable": [ "10-Q:0000732717-22-000042" ], "debt_current": [ "10-Q:0000732717-22-000042" ], "current_liabilities": [ "10-Q:0000732717-22-000042" ], "long_term_debt": [ "10-Q:0000732717-22-000042" ], "nci": [ "10-Q:0000732717-22-000042" ], "equity_total": [ "10-Q:0000732717-22-000042" ], "liabilities_and_equity": [ "10-Q:0000732717-22-000042" ], "retained_earnings": [ "10-Q:0000732717-22-000042" ], "equity_method_investments": [ "10-Q:0000732717-22-000042" ], "operating_lease_liability": [ "10-Q:0000732717-22-000042" ], "operating_lease_liability_current": [ "10-Q:0000732717-22-000042" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-22-000042" ], "operating_lease_discount_rate": [ "10-Q:0000732717-22-000042" ], "operating_lease_payments_y1": [ "10-Q:0000732717-22-000042" ], "operating_lease_payments_total": [ "10-Q:0000732717-22-000042" ], "operating_lease_imputed_interest": [ "10-Q:0000732717-22-000042" ], "equity_parent": [ "10-Q:0000732717-22-000042" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 4018000000.0, "short_term_investments": null, "receivables": 11377000000.0, "inventory": null, "current_assets": 34485000000.0, "ppe_net": 125135000000.0, "goodwill": 92746000000.0, "intangibles": null, "total_assets": 426433000000.0, "accounts_payable": 36659000000.0, "short_term_borrowings": null, "debt_current": 6210000000.0, "current_liabilities": 49189000000.0, "long_term_debt": 129747000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 117746000000.0, "nci": 17561000000.0, "equity_total": 135307000000.0, "liabilities_and_equity": 426433000000.0, "shares_outstanding": null, "retained_earnings": 2128000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 4523000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 22215000000.0, "operating_lease_liability_current": 3466000000.0, "operating_lease_liability_noncurrent": 18749000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 4390000000.0, "operating_lease_payments_total": 26340000000.0, "operating_lease_imputed_interest": 4125000000.0, "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:0000732717-22-000093" ], "value_sources": { "cash": [ "10-Q:0000732717-22-000093" ], "receivables": [ "10-Q:0000732717-22-000093" ], "current_assets": [ "10-Q:0000732717-22-000093" ], "ppe_net": [ "10-Q:0000732717-22-000093" ], "goodwill": [ "10-Q:0000732717-22-000093" ], "total_assets": [ "10-Q:0000732717-22-000093" ], "accounts_payable": [ "10-Q:0000732717-22-000093" ], "debt_current": [ "10-Q:0000732717-22-000093" ], "current_liabilities": [ "10-Q:0000732717-22-000093" ], "long_term_debt": [ "10-Q:0000732717-22-000093" ], "nci": [ "10-Q:0000732717-22-000093" ], "equity_total": [ "10-Q:0000732717-22-000093" ], "liabilities_and_equity": [ "10-Q:0000732717-22-000093" ], "retained_earnings": [ "10-Q:0000732717-22-000093" ], "equity_method_investments": [ "10-Q:0000732717-22-000093" ], "operating_lease_liability": [ "10-Q:0000732717-22-000093" ], "operating_lease_liability_current": [ "10-Q:0000732717-22-000093" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-22-000093" ], "operating_lease_discount_rate": [ "10-Q:0000732717-22-000093" ], "operating_lease_payments_y1": [ "10-Q:0000732717-22-000093" ], "operating_lease_payments_total": [ "10-Q:0000732717-22-000093" ], "operating_lease_imputed_interest": [ "10-Q:0000732717-22-000093" ], "equity_parent": [ "10-Q:0000732717-22-000093" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 2423000000.0, "short_term_investments": null, "receivables": 11384000000.0, "inventory": null, "current_assets": 32295000000.0, "ppe_net": 127045000000.0, "goodwill": 92725000000.0, "intangibles": null, "total_assets": 426463000000.0, "accounts_payable": 36642000000.0, "short_term_borrowings": null, "debt_current": 9626000000.0, "current_liabilities": 52257000000.0, "long_term_debt": 123854000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 122406000000.0, "nci": 17572000000.0, "equity_total": 139978000000.0, "liabilities_and_equity": 426463000000.0, "shares_outstanding": null, "retained_earnings": 6127000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3964000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 22209000000.0, "operating_lease_liability_current": 3468000000.0, "operating_lease_liability_noncurrent": 18741000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 4486000000.0, "operating_lease_payments_total": 26365000000.0, "operating_lease_imputed_interest": 4156000000.0, "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:0000732717-22-000102" ], "value_sources": { "cash": [ "10-Q:0000732717-22-000102" ], "receivables": [ "10-Q:0000732717-22-000102" ], "current_assets": [ "10-Q:0000732717-22-000102" ], "ppe_net": [ "10-Q:0000732717-22-000102" ], "goodwill": [ "10-Q:0000732717-22-000102" ], "total_assets": [ "10-Q:0000732717-22-000102" ], "accounts_payable": [ "10-Q:0000732717-22-000102" ], "debt_current": [ "10-Q:0000732717-22-000102" ], "current_liabilities": [ "10-Q:0000732717-22-000102" ], "long_term_debt": [ "10-Q:0000732717-22-000102" ], "nci": [ "10-Q:0000732717-22-000102" ], "equity_total": [ "10-Q:0000732717-22-000102" ], "liabilities_and_equity": [ "10-Q:0000732717-22-000102" ], "retained_earnings": [ "10-Q:0000732717-22-000102" ], "equity_method_investments": [ "10-Q:0000732717-22-000102" ], "operating_lease_liability": [ "10-Q:0000732717-22-000102" ], "operating_lease_liability_current": [ "10-Q:0000732717-22-000102" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-22-000102" ], "operating_lease_discount_rate": [ "10-Q:0000732717-22-000102" ], "operating_lease_payments_y1": [ "10-Q:0000732717-22-000102" ], "operating_lease_payments_total": [ "10-Q:0000732717-22-000102" ], "operating_lease_imputed_interest": [ "10-Q:0000732717-22-000102" ], "equity_parent": [ "10-Q:0000732717-22-000102" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 3701000000.0, "short_term_investments": null, "receivables": 11466000000.0, "inventory": 3123000000.0, "current_assets": 33108000000.0, "ppe_net": 127445000000.0, "goodwill": 67895000000.0, "intangibles": null, "total_assets": 402853000000.0, "accounts_payable": 42644000000.0, "short_term_borrowings": 866000000.0, "debt_current": 6601000000.0, "current_liabilities": 56173000000.0, "long_term_debt": 128423000000.0, "total_liabilities": null, "temporary_equity": 0.0, "equity_parent": 97500000000.0, "nci": 8957000000.0, "equity_total": 106457000000.0, "liabilities_and_equity": 402853000000.0, "shares_outstanding": null, "retained_earnings": -19415000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3533000000.0, "accrued_taxes_current": null, "commercial_paper": 866000000.0, "operating_lease_liability": 22206000000.0, "operating_lease_liability_current": 3547000000.0, "operating_lease_liability_noncurrent": 18659000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 4657000000.0, "operating_lease_payments_total": 26468000000.0, "operating_lease_imputed_interest": 4262000000.0, "debt_maturity_y1": 6929000000.0, "debt_maturity_y2": 8950000000.0, "debt_maturity_y3": 5948000000.0, "debt_maturity_y4": 8619000000.0, "debt_maturity_y5": 6278000000.0, "debt_maturity_after_y5": 110949000000.0 }, "sources": [ "10-K:0000732717-23-000011", "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "value_sources": { "cash": [ "10-K:0000732717-24-000009" ], "receivables": [ "10-K:0000732717-24-000009" ], "inventory": [ "10-Q:0000732717-23-000057" ], "current_assets": [ "10-K:0000732717-24-000009" ], "ppe_net": [ "10-K:0000732717-24-000009" ], "goodwill": [ "10-K:0000732717-24-000009" ], "total_assets": [ "10-K:0000732717-24-000009" ], "accounts_payable": [ "10-K:0000732717-24-000009" ], "short_term_borrowings": [ "10-K:0000732717-24-000009" ], "debt_current": [ "10-K:0000732717-24-000009" ], "current_liabilities": [ "10-K:0000732717-24-000009" ], "long_term_debt": [ "10-K:0000732717-24-000009" ], "temporary_equity": [ "10-K:0000732717-24-000009" ], "nci": [ "10-K:0000732717-24-000009" ], "equity_total": [ "10-K:0000732717-24-000009" ], "liabilities_and_equity": [ "10-K:0000732717-24-000009" ], "retained_earnings": [ "10-K:0000732717-24-000009" ], "equity_method_investments": [ "10-K:0000732717-24-000009" ], "commercial_paper": [ "10-K:0000732717-24-000009" ], "operating_lease_liability": [ "10-K:0000732717-24-000009" ], "operating_lease_liability_current": [ "10-K:0000732717-24-000009" ], "operating_lease_liability_noncurrent": [ "10-K:0000732717-24-000009" ], "operating_lease_discount_rate": [ "10-K:0000732717-24-000009" ], "operating_lease_payments_y1": [ "10-K:0000732717-23-000011" ], "operating_lease_payments_total": [ "10-K:0000732717-23-000011" ], "operating_lease_imputed_interest": [ "10-K:0000732717-23-000011" ], "debt_maturity_y1": [ "10-K:0000732717-23-000011" ], "debt_maturity_y2": [ "10-K:0000732717-23-000011" ], "debt_maturity_y3": [ "10-K:0000732717-23-000011" ], "debt_maturity_y4": [ "10-K:0000732717-23-000011" ], "debt_maturity_y5": [ "10-K:0000732717-23-000011" ], "debt_maturity_after_y5": [ "10-K:0000732717-23-000011" ], "equity_parent": [ "10-K:0000732717-24-000009" ] }, "method": "derived", "value_methods": { "equity_parent": "derived", "debt_current": "derived" } }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 2821000000.0, "short_term_investments": null, "receivables": 10214000000.0, "inventory": 2791000000.0, "current_assets": 29903000000.0, "ppe_net": 128458000000.0, "goodwill": 67895000000.0, "intangibles": null, "total_assets": 400873000000.0, "accounts_payable": 38389000000.0, "short_term_borrowings": null, "debt_current": 13757000000.0, "current_liabilities": 58150000000.0, "long_term_debt": 123727000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 99396000000.0, "nci": 8950000000.0, "equity_total": 108346000000.0, "liabilities_and_equity": 400873000000.0, "shares_outstanding": null, "retained_earnings": -15187000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2810000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 21943000000.0, "operating_lease_liability_current": 3530000000.0, "operating_lease_liability_noncurrent": 18413000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 4309000000.0, "operating_lease_payments_total": 26282000000.0, "operating_lease_imputed_interest": 4339000000.0, "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:0000732717-23-000022" ], "value_sources": { "cash": [ "10-Q:0000732717-23-000022" ], "receivables": [ "10-Q:0000732717-23-000022" ], "inventory": [ "10-Q:0000732717-23-000022" ], "current_assets": [ "10-Q:0000732717-23-000022" ], "ppe_net": [ "10-Q:0000732717-23-000022" ], "goodwill": [ "10-Q:0000732717-23-000022" ], "total_assets": [ "10-Q:0000732717-23-000022" ], "accounts_payable": [ "10-Q:0000732717-23-000022" ], "debt_current": [ "10-Q:0000732717-23-000022" ], "current_liabilities": [ "10-Q:0000732717-23-000022" ], "long_term_debt": [ "10-Q:0000732717-23-000022" ], "nci": [ "10-Q:0000732717-23-000022" ], "equity_total": [ "10-Q:0000732717-23-000022" ], "liabilities_and_equity": [ "10-Q:0000732717-23-000022" ], "retained_earnings": [ "10-Q:0000732717-23-000022" ], "equity_method_investments": [ "10-Q:0000732717-23-000022" ], "operating_lease_liability": [ "10-Q:0000732717-23-000022" ], "operating_lease_liability_current": [ "10-Q:0000732717-23-000022" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-23-000022" ], "operating_lease_discount_rate": [ "10-Q:0000732717-23-000022" ], "operating_lease_payments_y1": [ "10-Q:0000732717-23-000022" ], "operating_lease_payments_total": [ "10-Q:0000732717-23-000022" ], "operating_lease_imputed_interest": [ "10-Q:0000732717-23-000022" ], "equity_parent": [ "10-Q:0000732717-23-000022" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 9528000000.0, "short_term_investments": null, "receivables": 9304000000.0, "inventory": 2348000000.0, "current_assets": 36672000000.0, "ppe_net": 128783000000.0, "goodwill": 67854000000.0, "intangibles": null, "total_assets": 408453000000.0, "accounts_payable": 33038000000.0, "short_term_borrowings": null, "debt_current": 15268000000.0, "current_liabilities": 54159000000.0, "long_term_debt": 128012000000.0, "total_liabilities": null, "temporary_equity": 1970000000.0, "equity_parent": 101903000000.0, "nci": 14172000000.0, "equity_total": 116075000000.0, "liabilities_and_equity": 408453000000.0, "shares_outstanding": null, "retained_earnings": -10698000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2779000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 21826000000.0, "operating_lease_liability_current": 3515000000.0, "operating_lease_liability_noncurrent": 18311000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 4451000000.0, "operating_lease_payments_total": 26163000000.0, "operating_lease_imputed_interest": 4337000000.0, "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:0000732717-23-000047" ], "value_sources": { "cash": [ "10-Q:0000732717-23-000047" ], "receivables": [ "10-Q:0000732717-23-000047" ], "inventory": [ "10-Q:0000732717-23-000047" ], "current_assets": [ "10-Q:0000732717-23-000047" ], "ppe_net": [ "10-Q:0000732717-23-000047" ], "goodwill": [ "10-Q:0000732717-23-000047" ], "total_assets": [ "10-Q:0000732717-23-000047" ], "accounts_payable": [ "10-Q:0000732717-23-000047" ], "debt_current": [ "10-Q:0000732717-23-000047" ], "current_liabilities": [ "10-Q:0000732717-23-000047" ], "long_term_debt": [ "10-Q:0000732717-23-000047" ], "temporary_equity": [ "10-Q:0000732717-23-000047" ], "nci": [ "10-Q:0000732717-23-000047" ], "equity_total": [ "10-Q:0000732717-23-000047" ], "liabilities_and_equity": [ "10-Q:0000732717-23-000047" ], "retained_earnings": [ "10-Q:0000732717-23-000047" ], "equity_method_investments": [ "10-Q:0000732717-23-000047" ], "operating_lease_liability": [ "10-Q:0000732717-23-000047" ], "operating_lease_liability_current": [ "10-Q:0000732717-23-000047" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-23-000047" ], "operating_lease_discount_rate": [ "10-Q:0000732717-23-000047" ], "operating_lease_payments_y1": [ "10-Q:0000732717-23-000047" ], "operating_lease_payments_total": [ "10-Q:0000732717-23-000047" ], "operating_lease_imputed_interest": [ "10-Q:0000732717-23-000047" ], "equity_parent": [ "10-Q:0000732717-23-000047" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 7540000000.0, "short_term_investments": null, "receivables": 8962000000.0, "inventory": 2520000000.0, "current_assets": 35620000000.0, "ppe_net": 128496000000.0, "goodwill": 67854000000.0, "intangibles": null, "total_assets": 406698000000.0, "accounts_payable": 34659000000.0, "short_term_borrowings": null, "debt_current": 11302000000.0, "current_liabilities": 51684000000.0, "long_term_debt": 126701000000.0, "total_liabilities": null, "temporary_equity": 1972000000.0, "equity_parent": 103703000000.0, "nci": 14152000000.0, "equity_total": 117855000000.0, "liabilities_and_equity": 406698000000.0, "shares_outstanding": null, "retained_earnings": -7203000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1847000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 21268000000.0, "operating_lease_liability_current": 3538000000.0, "operating_lease_liability_noncurrent": 17730000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 4544000000.0, "operating_lease_payments_total": 25487000000.0, "operating_lease_imputed_interest": 4219000000.0, "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:0000732717-23-000057" ], "value_sources": { "cash": [ "10-Q:0000732717-23-000057" ], "receivables": [ "10-Q:0000732717-23-000057" ], "inventory": [ "10-Q:0000732717-23-000057" ], "current_assets": [ "10-Q:0000732717-23-000057" ], "ppe_net": [ "10-Q:0000732717-23-000057" ], "goodwill": [ "10-Q:0000732717-23-000057" ], "total_assets": [ "10-Q:0000732717-23-000057" ], "accounts_payable": [ "10-Q:0000732717-23-000057" ], "debt_current": [ "10-Q:0000732717-23-000057" ], "current_liabilities": [ "10-Q:0000732717-23-000057" ], "long_term_debt": [ "10-Q:0000732717-23-000057" ], "temporary_equity": [ "10-Q:0000732717-23-000057" ], "nci": [ "10-Q:0000732717-23-000057" ], "equity_total": [ "10-Q:0000732717-23-000057" ], "liabilities_and_equity": [ "10-Q:0000732717-23-000057" ], "retained_earnings": [ "10-Q:0000732717-23-000057" ], "equity_method_investments": [ "10-Q:0000732717-23-000057" ], "operating_lease_liability": [ "10-Q:0000732717-23-000057" ], "operating_lease_liability_current": [ "10-Q:0000732717-23-000057" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-23-000057" ], "operating_lease_discount_rate": [ "10-Q:0000732717-23-000057" ], "operating_lease_payments_y1": [ "10-Q:0000732717-23-000057" ], "operating_lease_payments_total": [ "10-Q:0000732717-23-000057" ], "operating_lease_imputed_interest": [ "10-Q:0000732717-23-000057" ], "equity_parent": [ "10-Q:0000732717-23-000057" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 6722000000.0, "short_term_investments": null, "receivables": 10289000000.0, "inventory": 2177000000.0, "current_assets": 36458000000.0, "ppe_net": 128489000000.0, "goodwill": 67854000000.0, "intangibles": null, "total_assets": 407060000000.0, "accounts_payable": 35852000000.0, "short_term_borrowings": 2091000000.0, "debt_current": 7386000000.0, "current_liabilities": 51127000000.0, "long_term_debt": 127854000000.0, "total_liabilities": null, "temporary_equity": 1973000000.0, "equity_parent": 103297000000.0, "nci": 14145000000.0, "equity_total": 117442000000.0, "liabilities_and_equity": 407060000000.0, "shares_outstanding": null, "retained_earnings": -5015000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1251000000.0, "accrued_taxes_current": null, "commercial_paper": 2091000000.0, "operating_lease_liability": 21092000000.0, "operating_lease_liability_current": 3524000000.0, "operating_lease_liability_noncurrent": 17568000000.0, "operating_lease_discount_rate": 0.041, "operating_lease_payments_y1": 4699000000.0, "operating_lease_payments_total": 25356000000.0, "operating_lease_imputed_interest": 4264000000.0, "debt_maturity_y1": 7537000000.0, "debt_maturity_y2": 5399000000.0, "debt_maturity_y3": 10402000000.0, "debt_maturity_y4": 6310000000.0, "debt_maturity_y5": 6905000000.0, "debt_maturity_after_y5": 109511000000.0 }, "sources": [ "10-K:0000732717-24-000009", "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "value_sources": { "cash": [ "10-K:0000732717-25-000013" ], "receivables": [ "10-K:0000732717-25-000013" ], "inventory": [ "10-Q:0000732717-24-000059" ], "current_assets": [ "10-K:0000732717-25-000013" ], "ppe_net": [ "10-K:0000732717-25-000013" ], "goodwill": [ "10-K:0000732717-25-000013" ], "total_assets": [ "10-K:0000732717-25-000013" ], "accounts_payable": [ "10-K:0000732717-25-000013" ], "short_term_borrowings": [ "10-K:0000732717-25-000013" ], "debt_current": [ "10-K:0000732717-25-000013" ], "current_liabilities": [ "10-K:0000732717-25-000013" ], "long_term_debt": [ "10-K:0000732717-25-000013" ], "temporary_equity": [ "10-K:0000732717-25-000013" ], "nci": [ "10-K:0000732717-25-000013" ], "equity_total": [ "10-K:0000732717-25-000013" ], "liabilities_and_equity": [ "10-K:0000732717-25-000013" ], "retained_earnings": [ "10-K:0000732717-25-000013" ], "equity_method_investments": [ "10-K:0000732717-25-000013" ], "commercial_paper": [ "10-K:0000732717-25-000013" ], "operating_lease_liability": [ "10-K:0000732717-25-000013" ], "operating_lease_liability_current": [ "10-K:0000732717-25-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0000732717-25-000013" ], "operating_lease_discount_rate": [ "10-K:0000732717-25-000013" ], "operating_lease_payments_y1": [ "10-K:0000732717-24-000009" ], "operating_lease_payments_total": [ "10-K:0000732717-24-000009" ], "operating_lease_imputed_interest": [ "10-K:0000732717-24-000009" ], "debt_maturity_y1": [ "10-K:0000732717-24-000009" ], "debt_maturity_y2": [ "10-K:0000732717-24-000009" ], "debt_maturity_y3": [ "10-K:0000732717-24-000009" ], "debt_maturity_y4": [ "10-K:0000732717-24-000009" ], "debt_maturity_y5": [ "10-K:0000732717-24-000009" ], "debt_maturity_after_y5": [ "10-K:0000732717-24-000009" ], "equity_parent": [ "10-K:0000732717-25-000013" ] }, "method": "derived", "value_methods": { "equity_parent": "derived", "debt_current": "derived" } }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 3520000000.0, "short_term_investments": null, "receivables": 9577000000.0, "inventory": 2127000000.0, "current_assets": 30445000000.0, "ppe_net": 127851000000.0, "goodwill": 67854000000.0, "intangibles": null, "total_assets": 399428000000.0, "accounts_payable": 31973000000.0, "short_term_borrowings": null, "debt_current": 7060000000.0, "current_liabilities": 44834000000.0, "long_term_debt": 125704000000.0, "total_liabilities": null, "temporary_equity": 1975000000.0, "equity_parent": 104540000000.0, "nci": 14080000000.0, "equity_total": 118620000000.0, "liabilities_and_equity": 399428000000.0, "shares_outstanding": null, "retained_earnings": -1570000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 891000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 17291000000.0, "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:0000732717-24-000022" ], "value_sources": { "cash": [ "10-Q:0000732717-24-000022" ], "receivables": [ "10-Q:0000732717-24-000022" ], "inventory": [ "10-Q:0000732717-24-000022" ], "current_assets": [ "10-Q:0000732717-24-000022" ], "ppe_net": [ "10-Q:0000732717-24-000022" ], "goodwill": [ "10-Q:0000732717-24-000022" ], "total_assets": [ "10-Q:0000732717-24-000022" ], "accounts_payable": [ "10-Q:0000732717-24-000022" ], "debt_current": [ "10-Q:0000732717-24-000022" ], "current_liabilities": [ "10-Q:0000732717-24-000022" ], "long_term_debt": [ "10-Q:0000732717-24-000022" ], "temporary_equity": [ "10-Q:0000732717-24-000022" ], "nci": [ "10-Q:0000732717-24-000022" ], "equity_total": [ "10-Q:0000732717-24-000022" ], "liabilities_and_equity": [ "10-Q:0000732717-24-000022" ], "retained_earnings": [ "10-Q:0000732717-24-000022" ], "equity_method_investments": [ "10-Q:0000732717-24-000022" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-24-000022" ], "equity_parent": [ "10-Q:0000732717-24-000022" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 3093000000.0, "short_term_investments": null, "receivables": 9686000000.0, "inventory": 1816000000.0, "current_assets": 29868000000.0, "ppe_net": 127772000000.0, "goodwill": 67854000000.0, "intangibles": null, "total_assets": 398026000000.0, "accounts_payable": 31173000000.0, "short_term_borrowings": null, "debt_current": 5249000000.0, "current_liabilities": 42429000000.0, "long_term_debt": 125355000000.0, "total_liabilities": null, "temporary_equity": 1977000000.0, "equity_parent": 105310000000.0, "nci": 14037000000.0, "equity_total": 119347000000.0, "liabilities_and_equity": 398026000000.0, "shares_outstanding": null, "retained_earnings": 2000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 584000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 17174000000.0, "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:0000732717-24-000053" ], "value_sources": { "cash": [ "10-Q:0000732717-24-000053" ], "receivables": [ "10-Q:0000732717-24-000053" ], "inventory": [ "10-Q:0000732717-24-000053" ], "current_assets": [ "10-Q:0000732717-24-000053" ], "ppe_net": [ "10-Q:0000732717-24-000053" ], "goodwill": [ "10-Q:0000732717-24-000053" ], "total_assets": [ "10-Q:0000732717-24-000053" ], "accounts_payable": [ "10-Q:0000732717-24-000053" ], "debt_current": [ "10-Q:0000732717-24-000053" ], "current_liabilities": [ "10-Q:0000732717-24-000053" ], "long_term_debt": [ "10-Q:0000732717-24-000053" ], "temporary_equity": [ "10-Q:0000732717-24-000053" ], "nci": [ "10-Q:0000732717-24-000053" ], "equity_total": [ "10-Q:0000732717-24-000053" ], "liabilities_and_equity": [ "10-Q:0000732717-24-000053" ], "retained_earnings": [ "10-Q:0000732717-24-000053" ], "equity_method_investments": [ "10-Q:0000732717-24-000053" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-24-000053" ], "equity_parent": [ "10-Q:0000732717-24-000053" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 2586000000.0, "short_term_investments": null, "receivables": 9068000000.0, "inventory": 2529000000.0, "current_assets": 29799000000.0, "ppe_net": 127964000000.0, "goodwill": 63432000000.0, "intangibles": null, "total_assets": 393719000000.0, "accounts_payable": 31935000000.0, "short_term_borrowings": null, "debt_current": 2637000000.0, "current_liabilities": 40658000000.0, "long_term_debt": 126375000000.0, "total_liabilities": null, "temporary_equity": 1978000000.0, "equity_parent": 102351000000.0, "nci": 13931000000.0, "equity_total": 116282000000.0, "liabilities_and_equity": 393719000000.0, "shares_outstanding": null, "retained_earnings": -185000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 281000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 17331000000.0, "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:0000732717-24-000059" ], "value_sources": { "cash": [ "10-Q:0000732717-24-000059" ], "receivables": [ "10-Q:0000732717-24-000059" ], "inventory": [ "10-Q:0000732717-24-000059" ], "current_assets": [ "10-Q:0000732717-24-000059" ], "ppe_net": [ "10-Q:0000732717-24-000059" ], "goodwill": [ "10-Q:0000732717-24-000059" ], "total_assets": [ "10-Q:0000732717-24-000059" ], "accounts_payable": [ "10-Q:0000732717-24-000059" ], "debt_current": [ "10-Q:0000732717-24-000059" ], "current_liabilities": [ "10-Q:0000732717-24-000059" ], "long_term_debt": [ "10-Q:0000732717-24-000059" ], "temporary_equity": [ "10-Q:0000732717-24-000059" ], "nci": [ "10-Q:0000732717-24-000059" ], "equity_total": [ "10-Q:0000732717-24-000059" ], "liabilities_and_equity": [ "10-Q:0000732717-24-000059" ], "retained_earnings": [ "10-Q:0000732717-24-000059" ], "equity_method_investments": [ "10-Q:0000732717-24-000059" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-24-000059" ], "equity_parent": [ "10-Q:0000732717-24-000059" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3298000000.0, "short_term_investments": null, "receivables": 9638000000.0, "inventory": 2270000000.0, "current_assets": 31168000000.0, "ppe_net": 128871000000.0, "goodwill": 63432000000.0, "intangibles": null, "total_assets": 394795000000.0, "accounts_payable": 35657000000.0, "short_term_borrowings": 0.0, "debt_current": 5089000000.0, "current_liabilities": 46872000000.0, "long_term_debt": 118443000000.0, "total_liabilities": null, "temporary_equity": 1980000000.0, "equity_parent": 104372000000.0, "nci": 13873000000.0, "equity_total": 118245000000.0, "liabilities_and_equity": 394795000000.0, "shares_outstanding": null, "retained_earnings": 1871000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 295000000.0, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": 20924000000.0, "operating_lease_liability_current": 3533000000.0, "operating_lease_liability_noncurrent": 17391000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 4789000000.0, "operating_lease_payments_total": 25475000000.0, "operating_lease_imputed_interest": 4551000000.0, "debt_maturity_y1": 5399000000.0, "debt_maturity_y2": 8652000000.0, "debt_maturity_y3": 6310000000.0, "debt_maturity_y4": 6905000000.0, "debt_maturity_y5": 6918000000.0, "debt_maturity_after_y5": 101768000000.0 }, "sources": [ "10-K:0000732717-25-000013", "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "value_sources": { "cash": [ "10-K:0000732717-26-000120" ], "receivables": [ "10-K:0000732717-26-000120" ], "inventory": [ "10-Q:0000732717-25-000171" ], "current_assets": [ "10-K:0000732717-26-000120" ], "ppe_net": [ "10-K:0000732717-26-000120" ], "goodwill": [ "10-K:0000732717-26-000120" ], "total_assets": [ "10-K:0000732717-26-000120" ], "accounts_payable": [ "10-K:0000732717-26-000120" ], "short_term_borrowings": [ "10-K:0000732717-26-000120" ], "debt_current": [ "10-K:0000732717-26-000120" ], "current_liabilities": [ "10-K:0000732717-26-000120" ], "long_term_debt": [ "10-K:0000732717-26-000120" ], "temporary_equity": [ "10-K:0000732717-26-000120" ], "nci": [ "10-K:0000732717-26-000120" ], "equity_total": [ "10-K:0000732717-26-000120" ], "liabilities_and_equity": [ "10-K:0000732717-26-000120" ], "retained_earnings": [ "10-K:0000732717-26-000120" ], "equity_method_investments": [ "10-K:0000732717-26-000120" ], "commercial_paper": [ "10-K:0000732717-26-000120" ], "operating_lease_liability": [ "10-K:0000732717-26-000120" ], "operating_lease_liability_current": [ "10-K:0000732717-26-000120" ], "operating_lease_liability_noncurrent": [ "10-K:0000732717-26-000120" ], "operating_lease_discount_rate": [ "10-K:0000732717-26-000120" ], "operating_lease_payments_y1": [ "10-K:0000732717-25-000013" ], "operating_lease_payments_total": [ "10-K:0000732717-25-000013" ], "operating_lease_imputed_interest": [ "10-K:0000732717-25-000013" ], "debt_maturity_y1": [ "10-K:0000732717-25-000013" ], "debt_maturity_y2": [ "10-K:0000732717-25-000013" ], "debt_maturity_y3": [ "10-K:0000732717-25-000013" ], "debt_maturity_y4": [ "10-K:0000732717-25-000013" ], "debt_maturity_y5": [ "10-K:0000732717-25-000013" ], "debt_maturity_after_y5": [ "10-K:0000732717-25-000013" ], "equity_parent": [ "10-K:0000732717-26-000120" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 6885000000.0, "short_term_investments": null, "receivables": 9228000000.0, "inventory": 2593000000.0, "current_assets": 33780000000.0, "ppe_net": 128453000000.0, "goodwill": 63432000000.0, "intangibles": null, "total_assets": 397467000000.0, "accounts_payable": 33113000000.0, "short_term_borrowings": null, "debt_current": 8902000000.0, "current_liabilities": 47999000000.0, "long_term_debt": 117259000000.0, "total_liabilities": null, "temporary_equity": 1981000000.0, "equity_parent": 103744000000.0, "nci": 16114000000.0, "equity_total": 119858000000.0, "liabilities_and_equity": 397467000000.0, "shares_outstanding": null, "retained_earnings": 4215000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 942000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 17433000000.0, "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:0000732717-25-000023" ], "value_sources": { "cash": [ "10-Q:0000732717-25-000023" ], "receivables": [ "10-Q:0000732717-25-000023" ], "inventory": [ "10-Q:0000732717-25-000023" ], "current_assets": [ "10-Q:0000732717-25-000023" ], "ppe_net": [ "10-Q:0000732717-25-000023" ], "goodwill": [ "10-Q:0000732717-25-000023" ], "total_assets": [ "10-Q:0000732717-25-000023" ], "accounts_payable": [ "10-Q:0000732717-25-000023" ], "debt_current": [ "10-Q:0000732717-25-000023" ], "current_liabilities": [ "10-Q:0000732717-25-000023" ], "long_term_debt": [ "10-Q:0000732717-25-000023" ], "temporary_equity": [ "10-Q:0000732717-25-000023" ], "nci": [ "10-Q:0000732717-25-000023" ], "equity_total": [ "10-Q:0000732717-25-000023" ], "liabilities_and_equity": [ "10-Q:0000732717-25-000023" ], "retained_earnings": [ "10-Q:0000732717-25-000023" ], "equity_method_investments": [ "10-Q:0000732717-25-000023" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-25-000023" ], "equity_parent": [ "10-Q:0000732717-25-000023" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 10499000000.0, "short_term_investments": null, "receivables": 8844000000.0, "inventory": 2357000000.0, "current_assets": 39306000000.0, "ppe_net": 129094000000.0, "goodwill": 63432000000.0, "intangibles": null, "total_assets": 405491000000.0, "accounts_payable": 33289000000.0, "short_term_borrowings": null, "debt_current": 9254000000.0, "current_liabilities": 48565000000.0, "long_term_debt": 123057000000.0, "total_liabilities": null, "temporary_equity": 1983000000.0, "equity_parent": 105272000000.0, "nci": 16122000000.0, "equity_total": 121394000000.0, "liabilities_and_equity": 405491000000.0, "shares_outstanding": null, "retained_earnings": 6680000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1011000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 17762000000.0, "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:0000732717-25-000080" ], "value_sources": { "cash": [ "10-Q:0000732717-25-000080" ], "receivables": [ "10-Q:0000732717-25-000080" ], "inventory": [ "10-Q:0000732717-25-000080" ], "current_assets": [ "10-Q:0000732717-25-000080" ], "ppe_net": [ "10-Q:0000732717-25-000080" ], "goodwill": [ "10-Q:0000732717-25-000080" ], "total_assets": [ "10-Q:0000732717-25-000080" ], "accounts_payable": [ "10-Q:0000732717-25-000080" ], "debt_current": [ "10-Q:0000732717-25-000080" ], "current_liabilities": [ "10-Q:0000732717-25-000080" ], "long_term_debt": [ "10-Q:0000732717-25-000080" ], "temporary_equity": [ "10-Q:0000732717-25-000080" ], "nci": [ "10-Q:0000732717-25-000080" ], "equity_total": [ "10-Q:0000732717-25-000080" ], "liabilities_and_equity": [ "10-Q:0000732717-25-000080" ], "retained_earnings": [ "10-Q:0000732717-25-000080" ], "equity_method_investments": [ "10-Q:0000732717-25-000080" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-25-000080" ], "equity_parent": [ "10-Q:0000732717-25-000080" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 20272000000.0, "short_term_investments": null, "receivables": 8936000000.0, "inventory": 2886000000.0, "current_assets": 54579000000.0, "ppe_net": 129922000000.0, "goodwill": 63425000000.0, "intangibles": null, "total_assets": 423213000000.0, "accounts_payable": 36592000000.0, "short_term_borrowings": null, "debt_current": 11378000000.0, "current_liabilities": 53876000000.0, "long_term_debt": 128090000000.0, "total_liabilities": null, "temporary_equity": 1984000000.0, "equity_parent": 110708000000.0, "nci": 16047000000.0, "equity_total": 126755000000.0, "liabilities_and_equity": 423213000000.0, "shares_outstanding": null, "retained_earnings": 13974000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1056000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 19025000000.0, "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:0000732717-25-000171" ], "value_sources": { "cash": [ "10-Q:0000732717-25-000171" ], "receivables": [ "10-Q:0000732717-25-000171" ], "inventory": [ "10-Q:0000732717-25-000171" ], "current_assets": [ "10-Q:0000732717-25-000171" ], "ppe_net": [ "10-Q:0000732717-25-000171" ], "goodwill": [ "10-Q:0000732717-25-000171" ], "total_assets": [ "10-Q:0000732717-25-000171" ], "accounts_payable": [ "10-Q:0000732717-25-000171" ], "debt_current": [ "10-Q:0000732717-25-000171" ], "current_liabilities": [ "10-Q:0000732717-25-000171" ], "long_term_debt": [ "10-Q:0000732717-25-000171" ], "temporary_equity": [ "10-Q:0000732717-25-000171" ], "nci": [ "10-Q:0000732717-25-000171" ], "equity_total": [ "10-Q:0000732717-25-000171" ], "liabilities_and_equity": [ "10-Q:0000732717-25-000171" ], "retained_earnings": [ "10-Q:0000732717-25-000171" ], "equity_method_investments": [ "10-Q:0000732717-25-000171" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-25-000171" ], "equity_parent": [ "10-Q:0000732717-25-000171" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 18234000000.0, "short_term_investments": null, "receivables": 8843000000.0, "inventory": 2420000000.0, "current_assets": 48732000000.0, "ppe_net": 131559000000.0, "goodwill": 63425000000.0, "intangibles": null, "total_assets": 420198000000.0, "accounts_payable": 38514000000.0, "short_term_borrowings": 0.0, "debt_current": 9011000000.0, "current_liabilities": 53780000000.0, "long_term_debt": 127089000000.0, "total_liabilities": null, "temporary_equity": 2001000000.0, "equity_parent": 110533000000.0, "nci": 15958000000.0, "equity_total": 126491000000.0, "liabilities_and_equity": 420198000000.0, "shares_outstanding": null, "retained_earnings": 15768000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1106000000.0, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": 22524000000.0, "operating_lease_liability_current": 3581000000.0, "operating_lease_liability_noncurrent": 18943000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": 4956000000.0, "operating_lease_payments_total": 27556000000.0, "operating_lease_imputed_interest": 5032000000.0, "debt_maturity_y1": 8652000000.0, "debt_maturity_y2": 8953000000.0, "debt_maturity_y3": 6905000000.0, "debt_maturity_y4": 6918000000.0, "debt_maturity_y5": 7020000000.0, "debt_maturity_after_y5": 106216000000.0 }, "sources": [ "10-K:0000732717-26-000120", "10-Q:0000732717-26-000372" ], "value_sources": { "cash": [ "10-Q:0000732717-26-000372" ], "receivables": [ "10-Q:0000732717-26-000372" ], "inventory": [ "10-Q:0000732717-26-000372" ], "current_assets": [ "10-Q:0000732717-26-000372" ], "ppe_net": [ "10-Q:0000732717-26-000372" ], "goodwill": [ "10-Q:0000732717-26-000372" ], "total_assets": [ "10-Q:0000732717-26-000372" ], "accounts_payable": [ "10-Q:0000732717-26-000372" ], "short_term_borrowings": [ "10-K:0000732717-26-000120" ], "debt_current": [ "10-Q:0000732717-26-000372" ], "current_liabilities": [ "10-Q:0000732717-26-000372" ], "long_term_debt": [ "10-Q:0000732717-26-000372" ], "temporary_equity": [ "10-Q:0000732717-26-000372" ], "nci": [ "10-Q:0000732717-26-000372" ], "equity_total": [ "10-Q:0000732717-26-000372" ], "liabilities_and_equity": [ "10-Q:0000732717-26-000372" ], "retained_earnings": [ "10-Q:0000732717-26-000372" ], "equity_method_investments": [ "10-Q:0000732717-26-000372" ], "commercial_paper": [ "10-K:0000732717-26-000120" ], "operating_lease_liability": [ "10-K:0000732717-26-000120" ], "operating_lease_liability_current": [ "10-K:0000732717-26-000120" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-26-000372" ], "operating_lease_discount_rate": [ "10-K:0000732717-26-000120" ], "operating_lease_payments_y1": [ "10-K:0000732717-26-000120" ], "operating_lease_payments_total": [ "10-K:0000732717-26-000120" ], "operating_lease_imputed_interest": [ "10-K:0000732717-26-000120" ], "debt_maturity_y1": [ "10-K:0000732717-26-000120" ], "debt_maturity_y2": [ "10-K:0000732717-26-000120" ], "debt_maturity_y3": [ "10-K:0000732717-26-000120" ], "debt_maturity_y4": [ "10-K:0000732717-26-000120" ], "debt_maturity_y5": [ "10-K:0000732717-26-000120" ], "debt_maturity_after_y5": [ "10-K:0000732717-26-000120" ], "equity_parent": [ "10-Q:0000732717-26-000372" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 11964000000.0, "short_term_investments": null, "receivables": 8335000000.0, "inventory": 2451000000.0, "current_assets": 46282000000.0, "ppe_net": 133124000000.0, "goodwill": 63838000000.0, "intangibles": null, "total_assets": 421188000000.0, "accounts_payable": 37304000000.0, "short_term_borrowings": null, "debt_current": 6818000000.0, "current_liabilities": 50421000000.0, "long_term_debt": 131589000000.0, "total_liabilities": null, "temporary_equity": 2003000000.0, "equity_parent": 109660000000.0, "nci": 15959000000.0, "equity_total": 125619000000.0, "liabilities_and_equity": 421188000000.0, "shares_outstanding": null, "retained_earnings": 17620000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1108000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 18907000000.0, "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:0000732717-26-000206" ], "value_sources": { "cash": [ "10-Q:0000732717-26-000206" ], "receivables": [ "10-Q:0000732717-26-000206" ], "inventory": [ "10-Q:0000732717-26-000206" ], "current_assets": [ "10-Q:0000732717-26-000206" ], "ppe_net": [ "10-Q:0000732717-26-000206" ], "goodwill": [ "10-Q:0000732717-26-000206" ], "total_assets": [ "10-Q:0000732717-26-000206" ], "accounts_payable": [ "10-Q:0000732717-26-000206" ], "debt_current": [ "10-Q:0000732717-26-000206" ], "current_liabilities": [ "10-Q:0000732717-26-000206" ], "long_term_debt": [ "10-Q:0000732717-26-000206" ], "temporary_equity": [ "10-Q:0000732717-26-000206" ], "nci": [ "10-Q:0000732717-26-000206" ], "equity_total": [ "10-Q:0000732717-26-000206" ], "liabilities_and_equity": [ "10-Q:0000732717-26-000206" ], "retained_earnings": [ "10-Q:0000732717-26-000206" ], "equity_method_investments": [ "10-Q:0000732717-26-000206" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-26-000206" ], "equity_parent": [ "10-Q:0000732717-26-000206" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 17570000000.0, "short_term_investments": null, "receivables": 8521000000.0, "inventory": 2368000000.0, "current_assets": 51834000000.0, "ppe_net": 134215000000.0, "goodwill": 63865000000.0, "intangibles": null, "total_assets": 428359000000.0, "accounts_payable": 38049000000.0, "short_term_borrowings": null, "debt_current": 9323000000.0, "current_liabilities": 53382000000.0, "long_term_debt": 134631000000.0, "total_liabilities": null, "temporary_equity": 2005000000.0, "equity_parent": 110444000000.0, "nci": 15990000000.0, "equity_total": 126434000000.0, "liabilities_and_equity": 428359000000.0, "shares_outstanding": null, "retained_earnings": 20293000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1130000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 18934000000.0, "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:0000732717-26-000297" ], "value_sources": { "cash": [ "10-Q:0000732717-26-000297" ], "receivables": [ "10-Q:0000732717-26-000297" ], "inventory": [ "10-Q:0000732717-26-000297" ], "current_assets": [ "10-Q:0000732717-26-000297" ], "ppe_net": [ "10-Q:0000732717-26-000297" ], "goodwill": [ "10-Q:0000732717-26-000297" ], "total_assets": [ "10-Q:0000732717-26-000297" ], "accounts_payable": [ "10-Q:0000732717-26-000297" ], "debt_current": [ "10-Q:0000732717-26-000297" ], "current_liabilities": [ "10-Q:0000732717-26-000297" ], "long_term_debt": [ "10-Q:0000732717-26-000297" ], "temporary_equity": [ "10-Q:0000732717-26-000297" ], "nci": [ "10-Q:0000732717-26-000297" ], "equity_total": [ "10-Q:0000732717-26-000297" ], "liabilities_and_equity": [ "10-Q:0000732717-26-000297" ], "retained_earnings": [ "10-Q:0000732717-26-000297" ], "equity_method_investments": [ "10-Q:0000732717-26-000297" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-26-000297" ], "equity_parent": [ "10-Q:0000732717-26-000297" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 10767000000.0, "short_term_investments": null, "receivables": 7992000000.0, "inventory": 2893000000.0, "current_assets": 52345000000.0, "ppe_net": 132154000000.0, "goodwill": 63865000000.0, "intangibles": null, "total_assets": 445871000000.0, "accounts_payable": 38335000000.0, "short_term_borrowings": null, "debt_current": 9483000000.0, "current_liabilities": 60275000000.0, "long_term_debt": 150144000000.0, "total_liabilities": null, "temporary_equity": 2006000000.0, "equity_parent": 106775000000.0, "nci": 15979000000.0, "equity_total": 122754000000.0, "liabilities_and_equity": 445871000000.0, "shares_outstanding": null, "retained_earnings": 19265000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1173000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 18520000000.0, "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:0000732717-26-000372" ], "value_sources": { "cash": [ "10-Q:0000732717-26-000372" ], "receivables": [ "10-Q:0000732717-26-000372" ], "inventory": [ "10-Q:0000732717-26-000372" ], "current_assets": [ "10-Q:0000732717-26-000372" ], "ppe_net": [ "10-Q:0000732717-26-000372" ], "goodwill": [ "10-Q:0000732717-26-000372" ], "total_assets": [ "10-Q:0000732717-26-000372" ], "accounts_payable": [ "10-Q:0000732717-26-000372" ], "debt_current": [ "10-Q:0000732717-26-000372" ], "current_liabilities": [ "10-Q:0000732717-26-000372" ], "long_term_debt": [ "10-Q:0000732717-26-000372" ], "temporary_equity": [ "10-Q:0000732717-26-000372" ], "nci": [ "10-Q:0000732717-26-000372" ], "equity_total": [ "10-Q:0000732717-26-000372" ], "liabilities_and_equity": [ "10-Q:0000732717-26-000372" ], "retained_earnings": [ "10-Q:0000732717-26-000372" ], "equity_method_investments": [ "10-Q:0000732717-26-000372" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732717-26-000372" ], "equity_parent": [ "10-Q:0000732717-26-000372" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": null, "cfi": null, "cff": null, "capex": 4938000000.0, "d_and_a": 7222000000.0, "sbc": null, "dividends_paid": 3737000000.0, "buybacks": 5463000000.0, "interest_paid": 2376000000.0, "taxes_paid": -354000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 259000000.0, "change_receivables": -1695000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4357000000.0 }, "sources": [ "10-Q:0001562762-20-000171" ], "value_sources": { "capex": [ "10-Q:0001562762-20-000171" ], "d_and_a": [ "10-Q:0001562762-20-000171" ], "dividends_paid": [ "10-Q:0001562762-20-000171" ], "buybacks": [ "10-Q:0001562762-20-000171" ], "interest_paid": [ "10-Q:0001562762-20-000171" ], "taxes_paid": [ "10-Q:0001562762-20-000171" ], "deferred_tax": [ "10-Q:0001562762-20-000171" ], "change_receivables": [ "10-Q:0001562762-20-000171" ], "proceeds_debt_issuance": [ "10-Q:0001562762-20-000171" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": null, "cfi": null, "cff": null, "capex": 4434000000.0, "d_and_a": 7285000000.0, "sbc": null, "dividends_paid": 3737000000.0, "buybacks": 17000000.0, "interest_paid": 1826000000.0, "taxes_paid": 140000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 2319000000.0, "deferred_tax": 394000000.0, "change_receivables": -827000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 16703000000.0 }, "sources": [ "10-Q:0001562762-20-000171", "10-Q:0001562762-20-000279" ], "value_sources": { "capex": [ "10-Q:0001562762-20-000171", "10-Q:0001562762-20-000279" ], "d_and_a": [ "10-Q:0001562762-20-000279" ], "dividends_paid": [ "10-Q:0001562762-20-000171", "10-Q:0001562762-20-000279" ], "buybacks": [ "10-Q:0001562762-20-000171", "10-Q:0001562762-20-000279" ], "interest_paid": [ "10-Q:0001562762-20-000171", "10-Q:0001562762-20-000279" ], "taxes_paid": [ "10-Q:0001562762-20-000171", "10-Q:0001562762-20-000279" ], "goodwill_impairment": [ "10-Q:0001562762-20-000279" ], "deferred_tax": [ "10-Q:0001562762-20-000171", "10-Q:0001562762-20-000279" ], "change_receivables": [ "10-Q:0001562762-20-000171", "10-Q:0001562762-20-000279" ], "proceeds_debt_issuance": [ "10-Q:0001562762-20-000171", "10-Q:0001562762-20-000279" ] }, "method": "derived", "value_methods": { "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": null, "cfi": null, "cff": null, "capex": 3911000000.0, "d_and_a": 7030000000.0, "sbc": null, "dividends_paid": 3741000000.0, "buybacks": 3000000.0, "interest_paid": 2459000000.0, "taxes_paid": 520000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 73000000.0, "deferred_tax": 1595000000.0, "change_receivables": 201000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 10927000000.0 }, "sources": [ "10-Q:0000732717-20-000056", "10-Q:0001562762-20-000279" ], "value_sources": { "capex": [ "10-Q:0000732717-20-000056", "10-Q:0001562762-20-000279" ], "d_and_a": [ "10-Q:0000732717-20-000056" ], "dividends_paid": [ "10-Q:0000732717-20-000056", "10-Q:0001562762-20-000279" ], "buybacks": [ "10-Q:0000732717-20-000056", "10-Q:0001562762-20-000279" ], "interest_paid": [ "10-Q:0000732717-20-000056", "10-Q:0001562762-20-000279" ], "taxes_paid": [ "10-Q:0000732717-20-000056", "10-Q:0001562762-20-000279" ], "goodwill_impairment": [ "10-Q:0000732717-20-000056" ], "deferred_tax": [ "10-Q:0000732717-20-000056", "10-Q:0001562762-20-000279" ], "change_receivables": [ "10-Q:0000732717-20-000056", "10-Q:0001562762-20-000279" ], "proceeds_debt_issuance": [ "10-Q:0000732717-20-000056", "10-Q:0001562762-20-000279" ] }, "method": "derived", "value_methods": { "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": null, "cfi": null, "cff": null, "capex": 2392000000.0, "d_and_a": 6979000000.0, "sbc": null, "dividends_paid": 3741000000.0, "buybacks": 15000000.0, "interest_paid": 1576000000.0, "taxes_paid": 687000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 7950000000.0, "deferred_tax": -573000000.0, "change_receivables": 105000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "value_sources": { "capex": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "d_and_a": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "dividends_paid": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "buybacks": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "interest_paid": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "taxes_paid": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "goodwill_impairment": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "deferred_tax": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "change_receivables": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ], "proceeds_debt_issuance": [ "10-K:0000732717-21-000012", "10-Q:0000732717-20-000056" ] }, "method": "derived", "value_methods": { "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": null, "cfi": null, "cff": null, "capex": 4033000000.0, "d_and_a": 5809000000.0, "sbc": null, "dividends_paid": 3741000000.0, "buybacks": 176000000.0, "interest_paid": 2134000000.0, "taxes_paid": 5000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1848000000.0, "change_receivables": -751000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9097000000.0 }, "sources": [ "10-Q:0000732717-21-000030" ], "value_sources": { "capex": [ "10-Q:0000732717-21-000030" ], "d_and_a": [ "10-Q:0000732717-21-000030" ], "dividends_paid": [ "10-Q:0000732717-21-000030" ], "buybacks": [ "10-Q:0000732717-21-000030" ], "interest_paid": [ "10-Q:0000732717-21-000030" ], "taxes_paid": [ "10-Q:0000732717-21-000030" ], "deferred_tax": [ "10-Q:0000732717-21-000030" ], "change_receivables": [ "10-Q:0000732717-21-000030" ], "proceeds_debt_issuance": [ "10-Q:0000732717-21-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": null, "cfi": null, "cff": null, "capex": 3959000000.0, "d_and_a": 5761000000.0, "sbc": null, "dividends_paid": 3830000000.0, "buybacks": 9000000.0, "interest_paid": 1727000000.0, "taxes_paid": 413000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -76000000.0, "change_receivables": -664000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000732717-21-000030", "10-Q:0000732717-21-000067" ], "value_sources": { "capex": [ "10-Q:0000732717-21-000030", "10-Q:0000732717-21-000067" ], "d_and_a": [ "10-Q:0000732717-21-000067" ], "dividends_paid": [ "10-Q:0000732717-21-000030", "10-Q:0000732717-21-000067" ], "buybacks": [ "10-Q:0000732717-21-000030", "10-Q:0000732717-21-000067" ], "interest_paid": [ "10-Q:0000732717-21-000030", "10-Q:0000732717-21-000067" ], "taxes_paid": [ "10-Q:0000732717-21-000030", "10-Q:0000732717-21-000067" ], "deferred_tax": [ "10-Q:0000732717-21-000030", "10-Q:0000732717-21-000067" ], "change_receivables": [ "10-Q:0000732717-21-000030", "10-Q:0000732717-21-000067" ], "proceeds_debt_issuance": [ "10-Q:0000732717-21-000030", "10-Q:0000732717-21-000067" ] }, "method": "derived", "value_methods": { "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 9310000000.0, "cfi": 1801000000.0, "cff": -3650000000.0, "capex": 4470000000.0, "d_and_a": 4457000000.0, "sbc": null, "dividends_paid": 3748000000.0, "buybacks": 6000000.0, "interest_paid": 2171000000.0, "taxes_paid": 33000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1709000000.0, "change_receivables": 897000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 834000000.0 }, "sources": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-22-000102" ], "value_sources": { "cfo": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-22-000102" ], "cfi": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-22-000102" ], "cff": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-22-000102" ], "capex": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-22-000102" ], "d_and_a": [ "10-Q:0000732717-22-000102" ], "dividends_paid": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-22-000102" ], "buybacks": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-22-000102" ], "interest_paid": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-22-000102" ], "taxes_paid": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-22-000102" ], "deferred_tax": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-22-000102" ], "change_receivables": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-22-000102" ], "proceeds_debt_issuance": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-22-000102" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 8077000000.0, "cfi": -3961000000.0, "cff": -6559000000.0, "capex": 3494000000.0, "d_and_a": 4500000000.0, "sbc": null, "dividends_paid": 3749000000.0, "buybacks": 11000000.0, "interest_paid": null, "taxes_paid": 37000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 2178000000.0, "change_receivables": 1024000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "value_sources": { "cfo": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "cfi": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "cff": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "capex": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "d_and_a": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "dividends_paid": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "buybacks": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "taxes_paid": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "deferred_tax": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "change_receivables": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ], "proceeds_debt_issuance": [ "10-K:0000732717-23-000011", "10-Q:0000732717-22-000102" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 7630000000.0, "cfi": -12458000000.0, "cff": -5550000000.0, "capex": 4568000000.0, "d_and_a": 4462000000.0, "sbc": null, "dividends_paid": 3749000000.0, "buybacks": 197000000.0, "interest_paid": 2154000000.0, "taxes_paid": 72000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1150000000.0, "change_receivables": -864000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 479000000.0 }, "sources": [ "10-Q:0000732717-23-000022" ], "value_sources": { "cfo": [ "10-Q:0000732717-23-000022" ], "cfi": [ "10-Q:0000732717-23-000022" ], "cff": [ "10-Q:0000732717-23-000022" ], "capex": [ "10-Q:0000732717-23-000022" ], "d_and_a": [ "10-Q:0000732717-23-000022" ], "dividends_paid": [ "10-Q:0000732717-23-000022" ], "buybacks": [ "10-Q:0000732717-23-000022" ], "interest_paid": [ "10-Q:0000732717-23-000022" ], "taxes_paid": [ "10-Q:0000732717-23-000022" ], "deferred_tax": [ "10-Q:0000732717-23-000022" ], "change_receivables": [ "10-Q:0000732717-23-000022" ], "proceeds_debt_issuance": [ "10-Q:0000732717-23-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 7740000000.0, "cfi": -4853000000.0, "cff": -43914000000.0, "capex": 4908000000.0, "d_and_a": 4450000000.0, "sbc": null, "dividends_paid": 2086000000.0, "buybacks": 675000000.0, "interest_paid": 1874000000.0, "taxes_paid": 266000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1174000000.0, "change_receivables": -428000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000732717-22-000093", "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "value_sources": { "cfo": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "cfi": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "cff": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "capex": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "d_and_a": [ "10-Q:0000732717-23-000047" ], "dividends_paid": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "buybacks": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "interest_paid": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "taxes_paid": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "deferred_tax": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "change_receivables": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "proceeds_debt_issuance": [ "10-Q:0000732717-22-000093" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 10094000000.0, "cfi": -5700000000.0, "cff": -4939000000.0, "capex": 5921000000.0, "d_and_a": 4514000000.0, "sbc": null, "dividends_paid": 2010000000.0, "buybacks": 3000000.0, "interest_paid": 1953000000.0, "taxes_paid": 62000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 623000000.0, "change_receivables": 271000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "value_sources": { "cfo": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "cfi": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "cff": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "capex": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "d_and_a": [ "10-Q:0000732717-23-000057" ], "dividends_paid": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "buybacks": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "interest_paid": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "taxes_paid": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "deferred_tax": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "change_receivables": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "proceeds_debt_issuance": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 10348000000.0, "cfi": -3888000000.0, "cff": -5161000000.0, "capex": 4229000000.0, "d_and_a": 4595000000.0, "sbc": null, "dividends_paid": 2014000000.0, "buybacks": 15000000.0, "interest_paid": null, "taxes_paid": 192000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 28000000.0, "change_receivables": 294000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2500000000.0 }, "sources": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "value_sources": { "cfo": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "cfi": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "cff": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "capex": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "d_and_a": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "dividends_paid": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "buybacks": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "taxes_paid": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "deferred_tax": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "change_receivables": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ], "proceeds_debt_issuance": [ "10-K:0000732717-24-000009", "10-Q:0000732717-23-000057" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 6678000000.0, "cfi": -3818000000.0, "cff": -3711000000.0, "capex": 4335000000.0, "d_and_a": 4631000000.0, "sbc": null, "dividends_paid": 2014000000.0, "buybacks": 188000000.0, "interest_paid": 1971000000.0, "taxes_paid": 10000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 529000000.0, "change_receivables": -620000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3366000000.0 }, "sources": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-24-000022" ], "value_sources": { "cfo": [ "10-Q:0000732717-23-000022" ], "cfi": [ "10-Q:0000732717-23-000022" ], "cff": [ "10-Q:0000732717-23-000022" ], "capex": [ "10-Q:0000732717-24-000022" ], "d_and_a": [ "10-Q:0000732717-24-000022" ], "dividends_paid": [ "10-Q:0000732717-24-000022" ], "buybacks": [ "10-Q:0000732717-24-000022" ], "interest_paid": [ "10-Q:0000732717-24-000022" ], "taxes_paid": [ "10-Q:0000732717-24-000022" ], "deferred_tax": [ "10-Q:0000732717-24-000022" ], "change_receivables": [ "10-Q:0000732717-24-000022" ], "proceeds_debt_issuance": [ "10-Q:0000732717-24-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 9922000000.0, "cfi": -5423000000.0, "cff": 2181000000.0, "capex": 4270000000.0, "d_and_a": 4675000000.0, "sbc": null, "dividends_paid": 2083000000.0, "buybacks": 1000000.0, "interest_paid": 1633000000.0, "taxes_paid": 325000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1307000000.0, "change_receivables": -722000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6267000000.0 }, "sources": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047", "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "value_sources": { "cfo": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "cfi": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "cff": [ "10-Q:0000732717-23-000022", "10-Q:0000732717-23-000047" ], "capex": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "d_and_a": [ "10-Q:0000732717-24-000053" ], "dividends_paid": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "buybacks": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "interest_paid": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "taxes_paid": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "deferred_tax": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "change_receivables": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "proceeds_debt_issuance": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 10336000000.0, "cfi": -4545000000.0, "cff": -7754000000.0, "capex": 4647000000.0, "d_and_a": 4705000000.0, "sbc": null, "dividends_paid": 2019000000.0, "buybacks": 1000000.0, "interest_paid": 2099000000.0, "taxes_paid": 423000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1327000000.0, "change_receivables": 169000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057", "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "value_sources": { "cfo": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "cfi": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "cff": [ "10-Q:0000732717-23-000047", "10-Q:0000732717-23-000057" ], "capex": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "d_and_a": [ "10-Q:0000732717-24-000059" ], "dividends_paid": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "buybacks": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "interest_paid": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "taxes_paid": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "deferred_tax": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "change_receivables": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "proceeds_debt_issuance": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 11378000000.0, "cfi": -5874000000.0, "cff": -6330000000.0, "capex": 4601000000.0, "d_and_a": 4766000000.0, "sbc": null, "dividends_paid": 2020000000.0, "buybacks": 4000000.0, "interest_paid": null, "taxes_paid": 841000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -126000000.0, "change_receivables": 1091000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 371000000.0 }, "sources": [ "10-K:0000732717-25-000013", "10-Q:0000732717-23-000057", "10-Q:0000732717-24-000059" ], "value_sources": { "cfo": [ "10-K:0000732717-25-000013", "10-Q:0000732717-23-000057" ], "cfi": [ "10-K:0000732717-25-000013", "10-Q:0000732717-23-000057" ], "cff": [ "10-K:0000732717-25-000013", "10-Q:0000732717-23-000057" ], "capex": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "d_and_a": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "dividends_paid": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "buybacks": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "taxes_paid": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "deferred_tax": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "change_receivables": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "proceeds_debt_issuance": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": null, "cfi": null, "cff": null, "capex": 3758000000.0, "d_and_a": 5047000000.0, "sbc": null, "dividends_paid": 2034000000.0, "buybacks": 157000000.0, "interest_paid": 2077000000.0, "taxes_paid": -9000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 479000000.0, "change_receivables": -512000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000732717-24-000022" ], "value_sources": { "capex": [ "10-Q:0000732717-24-000022" ], "d_and_a": [ "10-Q:0000732717-24-000022" ], "dividends_paid": [ "10-Q:0000732717-24-000022" ], "buybacks": [ "10-Q:0000732717-24-000022" ], "interest_paid": [ "10-Q:0000732717-24-000022" ], "taxes_paid": [ "10-Q:0000732717-24-000022" ], "deferred_tax": [ "10-Q:0000732717-24-000022" ], "change_receivables": [ "10-Q:0000732717-24-000022" ], "proceeds_debt_issuance": [ "10-Q:0000732717-24-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": null, "cfi": null, "cff": null, "capex": 4360000000.0, "d_and_a": 5072000000.0, "sbc": null, "dividends_paid": 2099000000.0, "buybacks": 2000000.0, "interest_paid": 1567000000.0, "taxes_paid": 308000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 724000000.0, "change_receivables": 382000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "value_sources": { "capex": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "d_and_a": [ "10-Q:0000732717-24-000053" ], "dividends_paid": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "buybacks": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "interest_paid": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "taxes_paid": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "deferred_tax": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "change_receivables": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ], "proceeds_debt_issuance": [ "10-Q:0000732717-24-000022", "10-Q:0000732717-24-000053" ] }, "method": "derived", "value_methods": { "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": null, "cfi": null, "cff": null, "capex": 5302000000.0, "d_and_a": 5087000000.0, "sbc": null, "dividends_paid": 2038000000.0, "buybacks": 43000000.0, "interest_paid": 1971000000.0, "taxes_paid": 583000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 608000000.0, "change_receivables": -444000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "value_sources": { "capex": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "d_and_a": [ "10-Q:0000732717-24-000059" ], "dividends_paid": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "buybacks": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "interest_paid": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "taxes_paid": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "deferred_tax": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "change_receivables": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ], "proceeds_debt_issuance": [ "10-Q:0000732717-24-000053", "10-Q:0000732717-24-000059" ] }, "method": "derived", "value_methods": { "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": null, "cfi": null, "cff": null, "capex": 6843000000.0, "d_and_a": 5374000000.0, "sbc": null, "dividends_paid": 2037000000.0, "buybacks": 13000000.0, "interest_paid": null, "taxes_paid": 1574000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -241000000.0, "change_receivables": 451000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 15000000.0 }, "sources": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "value_sources": { "capex": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "d_and_a": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "dividends_paid": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "buybacks": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "taxes_paid": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "deferred_tax": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "change_receivables": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ], "proceeds_debt_issuance": [ "10-K:0000732717-25-000013", "10-Q:0000732717-24-000059" ] }, "method": "derived", "value_methods": { "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 9049000000.0, "cfi": -4958000000.0, "cff": -553000000.0, "capex": 4277000000.0, "d_and_a": 5190000000.0, "sbc": null, "dividends_paid": 2091000000.0, "buybacks": 218000000.0, "interest_paid": 1804000000.0, "taxes_paid": 11000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -15000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2956000000.0 }, "sources": [ "10-Q:0000732717-26-000206" ], "value_sources": { "cfo": [ "10-Q:0000732717-26-000206" ], "cfi": [ "10-Q:0000732717-26-000206" ], "cff": [ "10-Q:0000732717-26-000206" ], "capex": [ "10-Q:0000732717-26-000206" ], "d_and_a": [ "10-Q:0000732717-26-000206" ], "dividends_paid": [ "10-Q:0000732717-26-000206" ], "buybacks": [ "10-Q:0000732717-26-000206" ], "interest_paid": [ "10-Q:0000732717-26-000206" ], "taxes_paid": [ "10-Q:0000732717-26-000206" ], "change_receivables": [ "10-Q:0000732717-26-000206" ], "proceeds_debt_issuance": [ "10-Q:0000732717-26-000206" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 9763000000.0, "cfi": -6086000000.0, "cff": -45000000.0, "capex": 4897000000.0, "d_and_a": 5251000000.0, "sbc": null, "dividends_paid": 2044000000.0, "buybacks": 961000000.0, "interest_paid": 1512000000.0, "taxes_paid": 869000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 262000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3473000000.0 }, "sources": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "value_sources": { "cfo": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "cfi": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "cff": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "capex": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "d_and_a": [ "10-Q:0000732717-26-000297" ], "dividends_paid": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "buybacks": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "interest_paid": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "taxes_paid": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "change_receivables": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "proceeds_debt_issuance": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 10152000000.0, "cfi": -3389000000.0, "cff": 2989000000.0, "capex": 4887000000.0, "d_and_a": 5317000000.0, "sbc": null, "dividends_paid": 2033000000.0, "buybacks": 1490000000.0, "interest_paid": 1855000000.0, "taxes_paid": 17000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 366000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7598000000.0 }, "sources": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "value_sources": { "cfo": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "cfi": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "cff": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "capex": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "d_and_a": [ "10-Q:0000732717-26-000372" ], "dividends_paid": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "buybacks": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "interest_paid": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "taxes_paid": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "change_receivables": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "proceeds_debt_issuance": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": null, "cfi": null, "cff": null, "capex": 6781000000.0, "d_and_a": 5128000000.0, "sbc": null, "dividends_paid": 2012000000.0, "buybacks": 1831000000.0, "interest_paid": null, "taxes_paid": 456000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 913000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "value_sources": { "capex": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "d_and_a": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "dividends_paid": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "buybacks": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "taxes_paid": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "change_receivables": [ "10-K:0000732717-26-000120", "10-Q:0000732717-25-000171" ], "proceeds_debt_issuance": [ "10-K:0000732717-26-000120" ] }, "method": "derived", "value_methods": { "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "change_receivables": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 7595000000.0, "cfi": -7484000000.0, "cff": -2097000000.0, "capex": 4877000000.0, "d_and_a": 4966000000.0, "sbc": null, "dividends_paid": 1997000000.0, "buybacks": 2475000000.0, "interest_paid": 1936000000.0, "taxes_paid": 1000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 119000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 8098000000.0 }, "sources": [ "10-Q:0000732717-26-000206" ], "value_sources": { "cfo": [ "10-Q:0000732717-26-000206" ], "cfi": [ "10-Q:0000732717-26-000206" ], "cff": [ "10-Q:0000732717-26-000206" ], "capex": [ "10-Q:0000732717-26-000206" ], "d_and_a": [ "10-Q:0000732717-26-000206" ], "dividends_paid": [ "10-Q:0000732717-26-000206" ], "buybacks": [ "10-Q:0000732717-26-000206" ], "interest_paid": [ "10-Q:0000732717-26-000206" ], "taxes_paid": [ "10-Q:0000732717-26-000206" ], "change_receivables": [ "10-Q:0000732717-26-000206" ], "proceeds_debt_issuance": [ "10-Q:0000732717-26-000206" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 10801000000.0, "cfi": -5749000000.0, "cff": 680000000.0, "capex": 5700000000.0, "d_and_a": 4966000000.0, "sbc": null, "dividends_paid": 1976000000.0, "buybacks": 2194000000.0, "interest_paid": 1798000000.0, "taxes_paid": 90000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 299000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5939000000.0 }, "sources": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "value_sources": { "cfo": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "cfi": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "cff": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "capex": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "d_and_a": [ "10-Q:0000732717-26-000297" ], "dividends_paid": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "buybacks": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "interest_paid": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "taxes_paid": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "change_receivables": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ], "proceeds_debt_issuance": [ "10-Q:0000732717-26-000206", "10-Q:0000732717-26-000297" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 10519000000.0, "cfi": -28287000000.0, "cff": 11086000000.0, "capex": 5061000000.0, "d_and_a": 4978000000.0, "sbc": null, "dividends_paid": 1950000000.0, "buybacks": 2803000000.0, "interest_paid": 1990000000.0, "taxes_paid": 21000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 485000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 21833000000.0 }, "sources": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "value_sources": { "cfo": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "cfi": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "cff": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "capex": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "d_and_a": [ "10-Q:0000732717-26-000372" ], "dividends_paid": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "buybacks": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "interest_paid": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "taxes_paid": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "change_receivables": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ], "proceeds_debt_issuance": [ "10-Q:0000732717-26-000297", "10-Q:0000732717-26-000372" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "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": 37484000000.0, "cfi": -13447000000.0, "cff": -31031000000.0, "capex": 14690000000.0, "d_and_a": 22523000000.0, "sbc": 422000000.0, "dividends_paid": 14956000000.0, "buybacks": 5498000000.0, "interest_paid": 8237000000.0, "taxes_paid": 577000000.0, "depreciation": 19028000000.0, "amortisation_intangibles": 3495000000.0, "goodwill_impairment": 10465000000.0, "deferred_tax": 2145000000.0, "change_receivables": -1079000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 31988000000.0 }, "sources": [ "10-K:0000732717-21-000012", "10-K:0000732717-22-000015", "10-K:0000732717-23-000011" ], "value_sources": { "cfo": [ "10-K:0000732717-23-000011" ], "cfi": [ "10-K:0000732717-23-000011" ], "cff": [ "10-K:0000732717-23-000011" ], "capex": [ "10-K:0000732717-23-000011" ], "d_and_a": [ "10-K:0000732717-23-000011" ], "sbc": [ "10-K:0000732717-23-000011" ], "dividends_paid": [ "10-K:0000732717-23-000011" ], "buybacks": [ "10-K:0000732717-23-000011" ], "interest_paid": [ "10-K:0000732717-21-000012" ], "taxes_paid": [ "10-K:0000732717-23-000011" ], "depreciation": [ "10-K:0000732717-23-000011" ], "amortisation_intangibles": [ "10-K:0000732717-23-000011" ], "goodwill_impairment": [ "10-K:0000732717-22-000015" ], "deferred_tax": [ "10-K:0000732717-23-000011" ], "change_receivables": [ "10-K:0000732717-23-000011" ], "proceeds_debt_issuance": [ "10-K:0000732717-23-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 37170000000.0, "cfi": -32489000000.0, "cff": 1894000000.0, "capex": 15545000000.0, "d_and_a": 17852000000.0, "sbc": 447000000.0, "dividends_paid": 15068000000.0, "buybacks": 202000000.0, "interest_paid": null, "taxes_paid": 252000000.0, "depreciation": 17634000000.0, "amortisation_intangibles": 218000000.0, "goodwill_impairment": null, "deferred_tax": 7412000000.0, "change_receivables": 1125000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9931000000.0 }, "sources": [ "10-K:0000732717-24-000009" ], "value_sources": { "cfo": [ "10-K:0000732717-24-000009" ], "cfi": [ "10-K:0000732717-24-000009" ], "cff": [ "10-K:0000732717-24-000009" ], "capex": [ "10-K:0000732717-24-000009" ], "d_and_a": [ "10-K:0000732717-24-000009" ], "sbc": [ "10-K:0000732717-24-000009" ], "dividends_paid": [ "10-K:0000732717-24-000009" ], "buybacks": [ "10-K:0000732717-24-000009" ], "taxes_paid": [ "10-K:0000732717-24-000009" ], "depreciation": [ "10-K:0000732717-24-000009" ], "amortisation_intangibles": [ "10-K:0000732717-24-000009" ], "deferred_tax": [ "10-K:0000732717-24-000009" ], "change_receivables": [ "10-K:0000732717-24-000009" ], "proceeds_debt_issuance": [ "10-K:0000732717-24-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 35812000000.0, "cfi": -26899000000.0, "cff": -59564000000.0, "capex": 19626000000.0, "d_and_a": 18021000000.0, "sbc": 518000000.0, "dividends_paid": 9859000000.0, "buybacks": 890000000.0, "interest_paid": null, "taxes_paid": 592000000.0, "depreciation": 17852000000.0, "amortisation_intangibles": 169000000.0, "goodwill_impairment": 24812000000.0, "deferred_tax": 2975000000.0, "change_receivables": -727000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2979000000.0 }, "sources": [ "10-K:0000732717-24-000009", "10-K:0000732717-25-000013" ], "value_sources": { "cfo": [ "10-K:0000732717-25-000013" ], "cfi": [ "10-K:0000732717-25-000013" ], "cff": [ "10-K:0000732717-25-000013" ], "capex": [ "10-K:0000732717-25-000013" ], "d_and_a": [ "10-K:0000732717-25-000013" ], "sbc": [ "10-K:0000732717-25-000013" ], "dividends_paid": [ "10-K:0000732717-25-000013" ], "buybacks": [ "10-K:0000732717-25-000013" ], "taxes_paid": [ "10-K:0000732717-25-000013" ], "depreciation": [ "10-K:0000732717-25-000013" ], "amortisation_intangibles": [ "10-K:0000732717-25-000013" ], "goodwill_impairment": [ "10-K:0000732717-24-000009" ], "deferred_tax": [ "10-K:0000732717-25-000013" ], "change_receivables": [ "10-K:0000732717-25-000013" ], "proceeds_debt_issuance": [ "10-K:0000732717-25-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 38314000000.0, "cfi": -19660000000.0, "cff": -15614000000.0, "capex": 17853000000.0, "d_and_a": 18777000000.0, "sbc": 479000000.0, "dividends_paid": 8136000000.0, "buybacks": 194000000.0, "interest_paid": null, "taxes_paid": 1599000000.0, "depreciation": 18593000000.0, "amortisation_intangibles": 184000000.0, "goodwill_impairment": null, "deferred_tax": 3037000000.0, "change_receivables": -82000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 10004000000.0 }, "sources": [ "10-K:0000732717-25-000013" ], "value_sources": { "cfo": [ "10-K:0000732717-25-000013" ], "cfi": [ "10-K:0000732717-25-000013" ], "cff": [ "10-K:0000732717-25-000013" ], "capex": [ "10-K:0000732717-25-000013" ], "d_and_a": [ "10-K:0000732717-25-000013" ], "sbc": [ "10-K:0000732717-25-000013" ], "dividends_paid": [ "10-K:0000732717-25-000013" ], "buybacks": [ "10-K:0000732717-25-000013" ], "taxes_paid": [ "10-K:0000732717-25-000013" ], "depreciation": [ "10-K:0000732717-25-000013" ], "amortisation_intangibles": [ "10-K:0000732717-25-000013" ], "deferred_tax": [ "10-K:0000732717-25-000013" ], "change_receivables": [ "10-K:0000732717-25-000013" ], "proceeds_debt_issuance": [ "10-K:0000732717-25-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 38771000000.0, "cfi": -17490000000.0, "cff": -24708000000.0, "capex": 20263000000.0, "d_and_a": 20580000000.0, "sbc": 505000000.0, "dividends_paid": 8208000000.0, "buybacks": 215000000.0, "interest_paid": null, "taxes_paid": 2456000000.0, "depreciation": 20421000000.0, "amortisation_intangibles": 159000000.0, "goodwill_impairment": null, "deferred_tax": 1570000000.0, "change_receivables": -123000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 19000000.0 }, "sources": [ "10-K:0000732717-25-000013" ], "value_sources": { "cfo": [ "10-K:0000732717-25-000013" ], "cfi": [ "10-K:0000732717-25-000013" ], "cff": [ "10-K:0000732717-25-000013" ], "capex": [ "10-K:0000732717-25-000013" ], "d_and_a": [ "10-K:0000732717-25-000013" ], "sbc": [ "10-K:0000732717-25-000013" ], "dividends_paid": [ "10-K:0000732717-25-000013" ], "buybacks": [ "10-K:0000732717-25-000013" ], "taxes_paid": [ "10-K:0000732717-25-000013" ], "depreciation": [ "10-K:0000732717-25-000013" ], "amortisation_intangibles": [ "10-K:0000732717-25-000013" ], "deferred_tax": [ "10-K:0000732717-25-000013" ], "change_receivables": [ "10-K:0000732717-25-000013" ], "proceeds_debt_issuance": [ "10-K:0000732717-25-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": null, "cfi": null, "cff": null, "capex": 20842000000.0, "d_and_a": 20886000000.0, "sbc": 536000000.0, "dividends_paid": 8180000000.0, "buybacks": 4500000000.0, "interest_paid": null, "taxes_paid": 1353000000.0, "depreciation": 20746000000.0, "amortisation_intangibles": 140000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1526000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 14027000000.0 }, "sources": [ "10-K:0000732717-26-000120" ], "value_sources": { "capex": [ "10-K:0000732717-26-000120" ], "d_and_a": [ "10-K:0000732717-26-000120" ], "sbc": [ "10-K:0000732717-26-000120" ], "dividends_paid": [ "10-K:0000732717-26-000120" ], "buybacks": [ "10-K:0000732717-26-000120" ], "taxes_paid": [ "10-K:0000732717-26-000120" ], "depreciation": [ "10-K:0000732717-26-000120" ], "amortisation_intangibles": [ "10-K:0000732717-26-000120" ], "change_receivables": [ "10-K:0000732717-26-000120" ], "proceeds_debt_issuance": [ "10-K:0000732717-26-000120" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000732717-21-000012": { "kind": "filing", "form": "10-K", "accession": "0000732717-21-000012", "report_date": "2020-12-31", "filed": "2021-02-25", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271721000012/t-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271721000012/" }, "10-K:0000732717-22-000015": { "kind": "filing", "form": "10-K", "accession": "0000732717-22-000015", "report_date": "2021-12-31", "filed": "2022-02-16", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271722000015/t-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271722000015/" }, "10-K:0000732717-23-000011": { "kind": "filing", "form": "10-K", "accession": "0000732717-23-000011", "report_date": "2022-12-31", "filed": "2023-02-13", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271723000011/t-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271723000011/" }, "10-K:0000732717-24-000009": { "kind": "filing", "form": "10-K", "accession": "0000732717-24-000009", "report_date": "2023-12-31", "filed": "2024-02-23", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271724000009/t-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271724000009/" }, "10-K:0000732717-25-000013": { "kind": "filing", "form": "10-K", "accession": "0000732717-25-000013", "report_date": "2024-12-31", "filed": "2025-02-12", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271725000013/t-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271725000013/" }, "10-K:0000732717-26-000120": { "kind": "filing", "form": "10-K", "accession": "0000732717-26-000120", "report_date": "2025-12-31", "filed": "2026-02-09", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271726000120/t-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271726000120/" }, "10-Q:0000732717-20-000056": { "kind": "filing", "form": "10-Q", "accession": "0000732717-20-000056", "report_date": "2020-09-30", "filed": "2020-11-05", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271720000056/t-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271720000056/" }, "10-Q:0000732717-21-000030": { "kind": "filing", "form": "10-Q", "accession": "0000732717-21-000030", "report_date": "2021-03-31", "filed": "2021-05-06", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271721000030/t-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271721000030/" }, "10-Q:0000732717-21-000067": { "kind": "filing", "form": "10-Q", "accession": "0000732717-21-000067", "report_date": "2021-06-30", "filed": "2021-08-05", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271721000067/t-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271721000067/" }, "10-Q:0000732717-21-000080": { "kind": "filing", "form": "10-Q", "accession": "0000732717-21-000080", "report_date": "2021-09-30", "filed": "2021-11-04", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271721000080/t-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271721000080/" }, "10-Q:0000732717-22-000042": { "kind": "filing", "form": "10-Q", "accession": "0000732717-22-000042", "report_date": "2022-03-31", "filed": "2022-05-03", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271722000042/t-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271722000042/" }, "10-Q:0000732717-22-000093": { "kind": "filing", "form": "10-Q", "accession": "0000732717-22-000093", "report_date": "2022-06-30", "filed": "2022-08-04", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271722000093/t-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271722000093/" }, "10-Q:0000732717-22-000102": { "kind": "filing", "form": "10-Q", "accession": "0000732717-22-000102", "report_date": "2022-09-30", "filed": "2022-11-03", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271722000102/t-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271722000102/" }, "10-Q:0000732717-23-000022": { "kind": "filing", "form": "10-Q", "accession": "0000732717-23-000022", "report_date": "2023-03-31", "filed": "2023-05-01", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271723000022/t-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271723000022/" }, "10-Q:0000732717-23-000047": { "kind": "filing", "form": "10-Q", "accession": "0000732717-23-000047", "report_date": "2023-06-30", "filed": "2023-07-27", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271723000047/t-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271723000047/" }, "10-Q:0000732717-23-000057": { "kind": "filing", "form": "10-Q", "accession": "0000732717-23-000057", "report_date": "2023-09-30", "filed": "2023-10-31", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271723000057/t-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271723000057/" }, "10-Q:0000732717-24-000022": { "kind": "filing", "form": "10-Q", "accession": "0000732717-24-000022", "report_date": "2024-03-31", "filed": "2024-05-02", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271724000022/t-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271724000022/" }, "10-Q:0000732717-24-000053": { "kind": "filing", "form": "10-Q", "accession": "0000732717-24-000053", "report_date": "2024-06-30", "filed": "2024-07-25", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271724000053/t-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271724000053/" }, "10-Q:0000732717-24-000059": { "kind": "filing", "form": "10-Q", "accession": "0000732717-24-000059", "report_date": "2024-09-30", "filed": "2024-10-29", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271724000059/t-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271724000059/" }, "10-Q:0000732717-25-000023": { "kind": "filing", "form": "10-Q", "accession": "0000732717-25-000023", "report_date": "2025-03-31", "filed": "2025-04-29", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271725000023/t-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271725000023/" }, "10-Q:0000732717-25-000080": { "kind": "filing", "form": "10-Q", "accession": "0000732717-25-000080", "report_date": "2025-06-30", "filed": "2025-07-24", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271725000080/t-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271725000080/" }, "10-Q:0000732717-25-000171": { "kind": "filing", "form": "10-Q", "accession": "0000732717-25-000171", "report_date": "2025-09-30", "filed": "2025-10-31", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271725000171/t-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271725000171/" }, "10-Q:0000732717-26-000206": { "kind": "filing", "form": "10-Q", "accession": "0000732717-26-000206", "report_date": "2026-03-31", "filed": "2026-04-27", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271726000206/t-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271726000206/" }, "10-Q:0000732717-26-000297": { "kind": "filing", "form": "10-Q", "accession": "0000732717-26-000297", "report_date": "2026-06-30", "filed": "2026-07-22", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271726000297/t-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271726000297/" }, "10-Q:0000732717-26-000372": { "kind": "filing", "form": "10-Q", "accession": "0000732717-26-000372", "report_date": "2026-09-30", "filed": "2026-10-21", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732717/000073271726000372/t-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000073271726000372/" }, "10-Q:0001562762-20-000171": { "kind": "filing", "form": "10-Q", "accession": "0001562762-20-000171", "report_date": "2020-03-31", "filed": "2020-05-06", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732717/000156276220000171/t-20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000156276220000171/" }, "10-Q:0001562762-20-000279": { "kind": "filing", "form": "10-Q", "accession": "0001562762-20-000279", "report_date": "2020-06-30", "filed": "2020-08-05", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732717/000156276220000279/T2q2010q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000156276220000279/" }, "8-K:0001193125-22-101751": { "kind": "filing", "form": "8-K", "accession": "0001193125-22-101751", "report_date": "2022-04-05", "filed": "2022-04-11", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/732717/000119312522101751/d315217d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732717/000119312522101751/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "capex", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 4938000000.0, "source": "10-Q:0001562762-20-000171", "filed": "2020-05-06" }, "latest": { "value": 4966000000.0, "source": "10-Q:0000732717-21-000030", "filed": "2021-05-06" }, "used": { "value": 4938000000.0, "source": "10-Q:0001562762-20-000171", "filed": "2020-05-06" } }, { "period": "FY2020 Q2", "item": "capex", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 9372000000.0, "source": "10-Q:0001562762-20-000279", "filed": "2020-08-05" }, "latest": { "value": 9432000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "used": { "value": 9372000000.0, "source": "10-Q:0001562762-20-000279", "filed": "2020-08-05" } }, { "period": "FY2020 Q4", "item": "accounts_payable", "start": null, "end": "2020-12-31", "first": { "value": 49032000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 50051000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "used": { "value": 50051000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" } }, { "period": "FY2020", "item": "capex", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 15675000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 14690000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 15675000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" } }, { "period": "FY2020 Q4", "item": "cash", "start": null, "end": "2020-12-31", "first": { "value": 9740000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 7924000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 9740000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" } }, { "period": "FY2020", "item": "change_receivables", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -2216000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": -1079000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": -2216000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "d_and_a", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 28516000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 22523000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 28516000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "deferred_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1675000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 2145000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 1675000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "depreciation", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 20277000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 19028000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 19028000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2020 Q4", "item": "equity_method_investments", "start": null, "end": "2020-12-31", "first": { "value": 1780000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 742000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 1780000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" } }, { "period": "FY2020 Q4", "item": "goodwill", "start": null, "end": "2020-12-31", "first": { "value": 135259000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 92812000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 135259000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" } }, { "period": "FY2020", "item": "income_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 965000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 1168000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 965000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "interest_expense", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 7925000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 7727000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 7925000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "operating_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 6405000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 8372000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 6405000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "operating_lease_cost", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 5896000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 5331000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 5896000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" } }, { "period": "FY2020 Q4", "item": "ppe_net", "start": null, "end": "2020-12-31", "first": { "value": 127315000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 121104000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 127315000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" } }, { "period": "FY2020", "item": "pretax_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -2856000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": -354000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": -2856000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "revenue", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 171760000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 143050000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 171760000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "sbc", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 638000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 422000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 422000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2020", "item": "sga", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 38039000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 30817000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 38039000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "shares_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 7183000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 7466000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 7466000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2020", "item": "taxes_paid", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 993000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" }, "latest": { "value": 577000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 993000000.0, "source": "10-K:0000732717-21-000012", "filed": "2021-02-25" } }, { "period": "FY2021 Q1", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 1.04, "source": "10-Q:0000732717-21-000030", "filed": "2021-05-06" }, "latest": { "value": 1.02, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "used": { "value": 1.04, "source": "10-Q:0000732717-21-000030", "filed": "2021-05-06" } }, { "period": "FY2021 Q1", "item": "operating_income", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 7661000000.0, "source": "10-Q:0000732717-21-000030", "filed": "2021-05-06" }, "latest": { "value": 7194000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 7661000000.0, "source": "10-Q:0000732717-21-000030", "filed": "2021-05-06" } }, { "period": "FY2021 Q1", "item": "revenue", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 43939000000.0, "source": "10-Q:0000732717-21-000030", "filed": "2021-05-06" }, "latest": { "value": 35877000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 43939000000.0, "source": "10-Q:0000732717-21-000030", "filed": "2021-05-06" } }, { "period": "FY2021 Q1", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 7188000000.0, "source": "10-Q:0000732717-21-000030", "filed": "2021-05-06" }, "latest": { "value": 7482000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "used": { "value": 7188000000.0, "source": "10-Q:0000732717-21-000030", "filed": "2021-05-06" } }, { "period": "FY2021 Q2", "item": "capex", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 7992000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 7581000000.0, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 7992000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "change_receivables", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": -1415000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": -796000000.0, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": -1415000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "d_and_a", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 5761000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 4429000000.0, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 5761000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "deferred_tax", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 1772000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 3525000000.0, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 1772000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "eps_diluted", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 0.21, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 0.22, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 0.21, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "income_tax", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 751000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 1151000000.0, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 751000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "interest_expense", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 1684000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 1640000000.0, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 1684000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "interest_paid", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 3861000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 3760000000.0, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 3861000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "operating_income", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 3269000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 7572000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 3269000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "operating_lease_cost", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 1431000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 1349000000.0, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 1431000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "operating_lease_discount_rate", "start": null, "end": "2021-06-30", "first": { "value": 0.039, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 0.038, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 0.039, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "pretax_income", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 2625000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 7120000000.0, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 2625000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "revenue", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 44045000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 35740000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 44045000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "sga", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 9361000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 7581000000.0, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 9361000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "shares_diluted", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 7200000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 7484000000.0, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 7200000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "taxes_paid", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 418000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" }, "latest": { "value": 182000000.0, "source": "10-Q:0000732717-22-000093", "filed": "2022-08-04" }, "used": { "value": 418000000.0, "source": "10-Q:0000732717-21-000067", "filed": "2021-08-05" } }, { "period": "FY2021 Q3", "item": "capex", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 12696000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 12051000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 12051000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "cash", "start": null, "end": "2021-09-30", "first": { "value": 21270000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 18485000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 21270000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" } }, { "period": "FY2021 Q3", "item": "change_receivables", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": -57000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 101000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 101000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "d_and_a", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 5619000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 4457000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 4457000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "d_and_a", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 17189000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 13352000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 13352000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "deferred_tax", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 3187000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 5234000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 5234000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "eps_diluted", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 0.82, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 0.8, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 0.8, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "income_tax", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 1539000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 1296000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 1296000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "income_tax", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 4412000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 4456000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 4456000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "interest_expense", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 1667000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 1627000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 1627000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "interest_expense", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 5221000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 5090000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 5090000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "interest_paid", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 6079000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 5931000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 5931000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "operating_income", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 7109000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 6237000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 6237000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "operating_lease_cost", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 1454000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 1343000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 1343000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "operating_lease_cost", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 4343000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 4021000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 4021000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "operating_lease_discount_rate", "start": null, "end": "2021-09-30", "first": { "value": 0.038, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 0.037, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 0.038, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" } }, { "period": "FY2021 Q3", "item": "pretax_income", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 7812000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 6315000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 6315000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "pretax_income", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 20501000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 23030000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 23030000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "revenue", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 39922000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 31326000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 31326000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "sga", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 9207000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 7094000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 7094000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "sga", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 27950000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 22301000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 22301000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "shares_diluted", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 7202000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 7506000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 7506000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "taxes_paid", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 538000000.0, "source": "10-Q:0000732717-21-000080", "filed": "2021-11-04" }, "latest": { "value": 215000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" }, "used": { "value": 215000000.0, "source": "10-Q:0000732717-22-000102", "filed": "2022-11-03" } }, { "period": "FY2021 Q4", "item": "accounts_payable", "start": null, "end": "2021-12-31", "first": { "value": 50661000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 39095000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 39095000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021", "item": "capex", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 16527000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 15545000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 15545000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021 Q4", "item": "cash", "start": null, "end": "2021-12-31", "first": { "value": 21169000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 19223000000.0, "source": "10-K:0000732717-25-000013", "filed": "2025-02-12" }, "used": { "value": 19223000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021", "item": "change_receivables", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 634000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 1125000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 1125000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021 Q4", "item": "current_assets", "start": null, "end": "2021-12-31", "first": { "value": 59997000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 170768000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 170768000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021 Q4", "item": "current_liabilities", "start": null, "end": "2021-12-31", "first": { "value": 85588000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 106230000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 106230000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021", "item": "d_and_a", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 22862000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 17852000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 17852000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021 Q4", "item": "debt_current", "start": null, "end": "2021-12-31", "first": { "value": 24630000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 24620000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 24620000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021", "item": "deferred_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 5246000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 7412000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 7412000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021", "item": "depreciation", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 18629000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 17634000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 17634000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" } }, { "period": "FY2021", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2.76, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 2.73, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 2.73, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" } }, { "period": "FY2021 Q4", "item": "equity_method_investments", "start": null, "end": "2021-12-31", "first": { "value": 7274000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 6168000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 6168000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021 Q4", "item": "goodwill", "start": null, "end": "2021-12-31", "first": { "value": 133223000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 92740000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 92740000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 5468000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 5395000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 5395000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021", "item": "interest_expense", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 6884000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 6716000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 6716000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021 Q4", "item": "long_term_debt", "start": null, "end": "2021-12-31", "first": { "value": 152724000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 151011000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 151011000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021", "item": "operating_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 23347000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 25897000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 25897000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" } }, { "period": "FY2021", "item": "operating_lease_cost", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 5793000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 5363000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 5363000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability", "start": null, "end": "2021-12-31", "first": { "value": 24967000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 22349000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 22349000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2021-12-31", "first": { "value": 3706000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 3393000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 3393000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2021-12-31", "first": { "value": 21261000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 18956000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 18956000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021 Q4", "item": "ppe_net", "start": null, "end": "2021-12-31", "first": { "value": 125904000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 121649000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 121649000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021", "item": "pretax_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 26947000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 29171000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 29171000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021 Q4", "item": "receivables", "start": null, "end": "2021-12-31", "first": { "value": 17571000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 12313000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" }, "used": { "value": 12313000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021", "item": "revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 168864000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 134038000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 134038000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" } }, { "period": "FY2021", "item": "sbc", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 637000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 447000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 447000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" } }, { "period": "FY2021", "item": "sga", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 37944000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 29669000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 29669000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2021", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 7199000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 7503000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 7503000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" } }, { "period": "FY2021", "item": "taxes_paid", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 700000000.0, "source": "10-K:0000732717-22-000015", "filed": "2022-02-16" }, "latest": { "value": 252000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 252000000.0, "source": "10-K:0000732717-23-000011", "filed": "2023-02-13" } }, { "period": "FY2022 Q1", "item": "capex", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 4748000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 4568000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": 4568000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "cash", "start": null, "end": "2022-03-31", "first": { "value": 38565000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 17084000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": 38565000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" } }, { "period": "FY2022 Q1", "item": "change_receivables", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 228000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": -864000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": -864000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "d_and_a", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 5539000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 4462000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": 4462000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "deferred_tax", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 932000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 1150000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": 1150000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "income_tax", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 1443000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 1440000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": 1440000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "interest_expense", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 1722000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 1626000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": 1626000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "interest_paid", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 2380000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 2154000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": 2154000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "operating_income", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 5641000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 5537000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 5537000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "operating_lease_cost", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 1448000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 1347000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": 1347000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "pretax_income", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 6607000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 6589000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": 6589000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "proceeds_debt_issuance", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 30296000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 479000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": 479000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "revenue", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 38105000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 29712000000.0, "source": "10-K:0000732717-24-000009", "filed": "2024-02-23" }, "used": { "value": 29712000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "sga", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 9368000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 6978000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": 6978000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } }, { "period": "FY2022 Q1", "item": "taxes_paid", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 167000000.0, "source": "10-Q:0000732717-22-000042", "filed": "2022-05-03" }, "latest": { "value": 72000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" }, "used": { "value": 72000000.0, "source": "10-Q:0000732717-23-000022", "filed": "2023-05-01" } } ], "withheld": [], "events": [ { "id": "recast:2024-02-23:10-K:0000732717-24-000009", "type": "recast", "date": "2024-02-23", "fiscal_period": "FY2021", "text": "Presented revenue for fiscal 2021 again as US$134.0 billion, from US$168.9 billion, after the discontinued operations reported at the year end of 31 December 2021.", "counterparty": null, "amount": { "value": -34826000000.0, "unit": "USD" }, "sources": [ "10-K:0000732717-24-000009" ] }, { "id": "recast:2023-02-13:10-K:0000732717-23-000011", "type": "recast", "date": "2023-02-13", "fiscal_period": "FY2020", "text": "Presented revenue for fiscal 2020 again as US$143.1 billion, from US$171.8 billion, after the discontinued operations reported at the year end of 31 December 2020.", "counterparty": null, "amount": { "value": -28710000000.0, "unit": "USD" }, "sources": [ "10-K:0000732717-23-000011" ] }, { "id": "acquisition:2022-04-08:8-K:0001193125-22-101751", "type": "acquisition", "date": "2022-04-08", "fiscal_period": "FY2022 Q2", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-22-101751" ] }, { "id": "discontinued_operations:2021-12-31:10-K:0000732717-24-000009", "type": "discontinued_operations", "date": "2021-12-31", "fiscal_period": "FY2021", "text": "Reported discontinued operations for fiscal 2021, with a net loss of US$2.2 billion from them.", "counterparty": null, "amount": { "value": -2210000000.0, "unit": "USD" }, "sources": [ "10-K:0000732717-24-000009" ] }, { "id": "discontinued_operations:2020-12-31:10-K:0000732717-23-000011", "type": "discontinued_operations", "date": "2020-12-31", "fiscal_period": "FY2020", "text": "Reported discontinued operations for fiscal 2020, with a net loss of US$2.2 billion from them.", "counterparty": null, "amount": { "value": -2184000000.0, "unit": "USD" }, "sources": [ "10-K:0000732717-23-000011" ] } ] }