{ "schema": "annalist.dataset/0.1", "company": { "id": "berkshire-hathaway-energy", "name": "Berkshire Hathaway Energy Company", "country": "US", "template": "corporate", "cik": "0001081316", "tickers": [], "entity_name": "BERKSHIRE HATHAWAY ENERGY COMPANY", "fiscal_year_end": "1231", "sic": "4900", "sic_description": "Electric, Gas & Sanitary Services", "exchanges": [], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-11-09" }, "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": 4527000000.0, "cost_of_revenue": 1038000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 919000000.0, "interest_expense": 483000000.0, "pretax_income": 507000000.0, "income_tax": -184000000.0, "net_income_incl_nci": 673000000.0, "nci_profit": 3000000.0, "net_income": 670000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-21-000019" ], "value_sources": { "revenue": [ "10-Q:0001081316-21-000019" ], "cost_of_revenue": [ "10-Q:0001081316-21-000019" ], "operating_income": [ "10-Q:0001081316-21-000019" ], "interest_expense": [ "10-Q:0001081316-21-000019" ], "pretax_income": [ "10-Q:0001081316-21-000019" ], "income_tax": [ "10-Q:0001081316-21-000019" ], "net_income_incl_nci": [ "10-Q:0001081316-21-000019" ], "nci_profit": [ "10-Q:0001081316-21-000019" ], "net_income": [ "10-Q:0001081316-21-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 4612000000.0, "cost_of_revenue": 888000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 936000000.0, "interest_expense": 503000000.0, "pretax_income": 1145000000.0, "income_tax": -7000000.0, "net_income_incl_nci": 1120000000.0, "nci_profit": 4000000.0, "net_income": 1116000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-21-000029" ], "value_sources": { "revenue": [ "10-Q:0001081316-21-000029" ], "cost_of_revenue": [ "10-Q:0001081316-21-000029" ], "operating_income": [ "10-Q:0001081316-21-000029" ], "interest_expense": [ "10-Q:0001081316-21-000029" ], "pretax_income": [ "10-Q:0001081316-21-000029" ], "income_tax": [ "10-Q:0001081316-21-000029" ], "net_income_incl_nci": [ "10-Q:0001081316-21-000029" ], "nci_profit": [ "10-Q:0001081316-21-000029" ], "net_income": [ "10-Q:0001081316-21-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 6193000000.0, "cost_of_revenue": 1169000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1547000000.0, "interest_expense": 504000000.0, "pretax_income": 2967000000.0, "income_tax": 80000000.0, "net_income_incl_nci": 2846000000.0, "nci_profit": 4000000.0, "net_income": 2842000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-21-000037" ], "value_sources": { "revenue": [ "10-Q:0001081316-21-000037" ], "cost_of_revenue": [ "10-Q:0001081316-21-000037" ], "operating_income": [ "10-Q:0001081316-21-000037" ], "interest_expense": [ "10-Q:0001081316-21-000037" ], "pretax_income": [ "10-Q:0001081316-21-000037" ], "income_tax": [ "10-Q:0001081316-21-000037" ], "net_income_incl_nci": [ "10-Q:0001081316-21-000037" ], "nci_profit": [ "10-Q:0001081316-21-000037" ], "net_income": [ "10-Q:0001081316-21-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 5620000000.0, "cost_of_revenue": 1092000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 889000000.0, "interest_expense": 531000000.0, "pretax_income": 2852000000.0, "income_tax": 419000000.0, "net_income_incl_nci": 2375000000.0, "nci_profit": 60000000.0, "net_income": 2315000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "value_sources": { "revenue": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "cost_of_revenue": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "operating_income": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "interest_expense": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "pretax_income": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "income_tax": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "net_income_incl_nci": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "nci_profit": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "net_income": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 6081000000.0, "cost_of_revenue": 1569000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1333000000.0, "interest_expense": 530000000.0, "pretax_income": -246000000.0, "income_tax": -535000000.0, "net_income_incl_nci": 110000000.0, "nci_profit": 106000000.0, "net_income": 4000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-22-000020" ], "value_sources": { "revenue": [ "10-Q:0001081316-22-000020" ], "cost_of_revenue": [ "10-Q:0001081316-22-000020" ], "operating_income": [ "10-Q:0001081316-22-000020" ], "interest_expense": [ "10-Q:0001081316-22-000020" ], "pretax_income": [ "10-Q:0001081316-22-000020" ], "income_tax": [ "10-Q:0001081316-22-000020" ], "net_income_incl_nci": [ "10-Q:0001081316-22-000020" ], "nci_profit": [ "10-Q:0001081316-22-000020" ], "net_income": [ "10-Q:0001081316-22-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 6064000000.0, "cost_of_revenue": 1110000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1208000000.0, "interest_expense": 532000000.0, "pretax_income": 2760000000.0, "income_tax": 327000000.0, "net_income_incl_nci": 2383000000.0, "nci_profit": 102000000.0, "net_income": 2281000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-22-000025" ], "value_sources": { "revenue": [ "10-Q:0001081316-22-000025" ], "cost_of_revenue": [ "10-Q:0001081316-22-000025" ], "operating_income": [ "10-Q:0001081316-22-000025" ], "interest_expense": [ "10-Q:0001081316-22-000025" ], "pretax_income": [ "10-Q:0001081316-22-000025" ], "income_tax": [ "10-Q:0001081316-22-000025" ], "net_income_incl_nci": [ "10-Q:0001081316-22-000025" ], "nci_profit": [ "10-Q:0001081316-22-000025" ], "net_income": [ "10-Q:0001081316-22-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 6968000000.0, "cost_of_revenue": 1385000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1834000000.0, "interest_expense": 531000000.0, "pretax_income": 1675000000.0, "income_tax": -355000000.0, "net_income_incl_nci": 2025000000.0, "nci_profit": 103000000.0, "net_income": 1922000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-22-000046" ], "value_sources": { "revenue": [ "10-Q:0001081316-22-000046" ], "cost_of_revenue": [ "10-Q:0001081316-22-000046" ], "operating_income": [ "10-Q:0001081316-22-000046" ], "interest_expense": [ "10-Q:0001081316-22-000046" ], "pretax_income": [ "10-Q:0001081316-22-000046" ], "income_tax": [ "10-Q:0001081316-22-000046" ], "net_income_incl_nci": [ "10-Q:0001081316-22-000046" ], "nci_profit": [ "10-Q:0001081316-22-000046" ], "net_income": [ "10-Q:0001081316-22-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 6037000000.0, "cost_of_revenue": 1440000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 952000000.0, "interest_expense": 525000000.0, "pretax_income": 1105000000.0, "income_tax": -569000000.0, "net_income_incl_nci": 1671000000.0, "nci_profit": 88000000.0, "net_income": 1583000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "value_sources": { "revenue": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "cost_of_revenue": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "operating_income": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "interest_expense": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "pretax_income": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "income_tax": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "net_income_incl_nci": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "nci_profit": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "net_income": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 6030000000.0, "cost_of_revenue": 1460000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1236000000.0, "interest_expense": 532000000.0, "pretax_income": -470000000.0, "income_tax": -507000000.0, "net_income_incl_nci": -20000000.0, "nci_profit": 109000000.0, "net_income": -129000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-23-000020" ], "value_sources": { "revenue": [ "10-Q:0001081316-23-000020" ], "cost_of_revenue": [ "10-Q:0001081316-23-000020" ], "operating_income": [ "10-Q:0001081316-23-000020" ], "interest_expense": [ "10-Q:0001081316-23-000020" ], "pretax_income": [ "10-Q:0001081316-23-000020" ], "income_tax": [ "10-Q:0001081316-23-000020" ], "net_income_incl_nci": [ "10-Q:0001081316-23-000020" ], "nci_profit": [ "10-Q:0001081316-23-000020" ], "net_income": [ "10-Q:0001081316-23-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 6612000000.0, "cost_of_revenue": 1525000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1207000000.0, "interest_expense": 550000000.0, "pretax_income": 3249000000.0, "income_tax": 149000000.0, "net_income_incl_nci": 3017000000.0, "nci_profit": 120000000.0, "net_income": 2897000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-23-000028" ], "value_sources": { "revenue": [ "10-Q:0001081316-23-000028" ], "cost_of_revenue": [ "10-Q:0001081316-23-000028" ], "operating_income": [ "10-Q:0001081316-23-000028" ], "interest_expense": [ "10-Q:0001081316-23-000028" ], "pretax_income": [ "10-Q:0001081316-23-000028" ], "income_tax": [ "10-Q:0001081316-23-000028" ], "net_income_incl_nci": [ "10-Q:0001081316-23-000028" ], "nci_profit": [ "10-Q:0001081316-23-000028" ], "net_income": [ "10-Q:0001081316-23-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 7500000000.0, "cost_of_revenue": 1959000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1823000000.0, "interest_expense": 555000000.0, "pretax_income": -1895000000.0, "income_tax": -1213000000.0, "net_income_incl_nci": -695000000.0, "nci_profit": 147000000.0, "net_income": -842000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-23-000032" ], "value_sources": { "revenue": [ "10-Q:0001081316-23-000032" ], "cost_of_revenue": [ "10-Q:0001081316-23-000032" ], "operating_income": [ "10-Q:0001081316-23-000032" ], "interest_expense": [ "10-Q:0001081316-23-000032" ], "pretax_income": [ "10-Q:0001081316-23-000032" ], "income_tax": [ "10-Q:0001081316-23-000032" ], "net_income_incl_nci": [ "10-Q:0001081316-23-000032" ], "nci_profit": [ "10-Q:0001081316-23-000032" ], "net_income": [ "10-Q:0001081316-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 6195000000.0, "cost_of_revenue": 1813000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 975000000.0, "interest_expense": 579000000.0, "pretax_income": 529000000.0, "income_tax": -345000000.0, "net_income_incl_nci": 842000000.0, "nci_profit": 47000000.0, "net_income": 795000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "value_sources": { "revenue": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "cost_of_revenue": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "operating_income": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "interest_expense": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "pretax_income": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "income_tax": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "net_income_incl_nci": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "nci_profit": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "net_income": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 6346000000.0, "cost_of_revenue": 1955000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 667000000.0, "interest_expense": 586000000.0, "pretax_income": 979000000.0, "income_tax": -162000000.0, "net_income_incl_nci": 1103000000.0, "nci_profit": 114000000.0, "net_income": 989000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-24-000010" ], "value_sources": { "revenue": [ "10-Q:0001081316-24-000010" ], "cost_of_revenue": [ "10-Q:0001081316-24-000010" ], "operating_income": [ "10-Q:0001081316-24-000010" ], "interest_expense": [ "10-Q:0001081316-24-000010" ], "pretax_income": [ "10-Q:0001081316-24-000010" ], "income_tax": [ "10-Q:0001081316-24-000010" ], "net_income_incl_nci": [ "10-Q:0001081316-24-000010" ], "nci_profit": [ "10-Q:0001081316-24-000010" ], "net_income": [ "10-Q:0001081316-24-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 6229000000.0, "cost_of_revenue": 1566000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1046000000.0, "interest_expense": 599000000.0, "pretax_income": 1049000000.0, "income_tax": -255000000.0, "net_income_incl_nci": 1205000000.0, "nci_profit": 130000000.0, "net_income": 1075000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-24-000016" ], "value_sources": { "revenue": [ "10-Q:0001081316-24-000016" ], "cost_of_revenue": [ "10-Q:0001081316-24-000016" ], "operating_income": [ "10-Q:0001081316-24-000016" ], "interest_expense": [ "10-Q:0001081316-24-000016" ], "pretax_income": [ "10-Q:0001081316-24-000016" ], "income_tax": [ "10-Q:0001081316-24-000016" ], "net_income_incl_nci": [ "10-Q:0001081316-24-000016" ], "nci_profit": [ "10-Q:0001081316-24-000016" ], "net_income": [ "10-Q:0001081316-24-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 7170000000.0, "cost_of_revenue": 2009000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 314000000.0, "interest_expense": 603000000.0, "pretax_income": -146000000.0, "income_tax": -777000000.0, "net_income_incl_nci": 571000000.0, "nci_profit": 77000000.0, "net_income": 494000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-24-000022" ], "value_sources": { "revenue": [ "10-Q:0001081316-24-000022" ], "cost_of_revenue": [ "10-Q:0001081316-24-000022" ], "operating_income": [ "10-Q:0001081316-24-000022" ], "interest_expense": [ "10-Q:0001081316-24-000022" ], "pretax_income": [ "10-Q:0001081316-24-000022" ], "income_tax": [ "10-Q:0001081316-24-000022" ], "net_income_incl_nci": [ "10-Q:0001081316-24-000022" ], "nci_profit": [ "10-Q:0001081316-24-000022" ], "net_income": [ "10-Q:0001081316-24-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 5857000000.0, "cost_of_revenue": 1527000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 753000000.0, "interest_expense": 627000000.0, "pretax_income": 79000000.0, "income_tax": -505000000.0, "net_income_incl_nci": 493000000.0, "nci_profit": 31000000.0, "net_income": 462000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "value_sources": { "revenue": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "cost_of_revenue": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "operating_income": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "interest_expense": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "pretax_income": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "income_tax": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "net_income_incl_nci": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "nci_profit": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "net_income": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 6111000000.0, "cost_of_revenue": 1670000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 895000000.0, "interest_expense": 691000000.0, "pretax_income": 357000000.0, "income_tax": -371000000.0, "net_income_incl_nci": 689000000.0, "nci_profit": 36000000.0, "net_income": 653000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-25-000010" ], "value_sources": { "revenue": [ "10-Q:0001081316-25-000010" ], "cost_of_revenue": [ "10-Q:0001081316-25-000010" ], "operating_income": [ "10-Q:0001081316-25-000010" ], "interest_expense": [ "10-Q:0001081316-25-000010" ], "pretax_income": [ "10-Q:0001081316-25-000010" ], "income_tax": [ "10-Q:0001081316-25-000010" ], "net_income_incl_nci": [ "10-Q:0001081316-25-000010" ], "nci_profit": [ "10-Q:0001081316-25-000010" ], "net_income": [ "10-Q:0001081316-25-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 6404000000.0, "cost_of_revenue": 1527000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 855000000.0, "interest_expense": 675000000.0, "pretax_income": 810000000.0, "income_tax": -308000000.0, "net_income_incl_nci": 993000000.0, "nci_profit": 39000000.0, "net_income": 954000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-25-000013" ], "value_sources": { "revenue": [ "10-Q:0001081316-25-000013" ], "cost_of_revenue": [ "10-Q:0001081316-25-000013" ], "operating_income": [ "10-Q:0001081316-25-000013" ], "interest_expense": [ "10-Q:0001081316-25-000013" ], "pretax_income": [ "10-Q:0001081316-25-000013" ], "income_tax": [ "10-Q:0001081316-25-000013" ], "net_income_incl_nci": [ "10-Q:0001081316-25-000013" ], "nci_profit": [ "10-Q:0001081316-25-000013" ], "net_income": [ "10-Q:0001081316-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 7205000000.0, "cost_of_revenue": 1902000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1584000000.0, "interest_expense": 679000000.0, "pretax_income": 1465000000.0, "income_tax": -614000000.0, "net_income_incl_nci": 2006000000.0, "nci_profit": 31000000.0, "net_income": 1975000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-25-000022" ], "value_sources": { "revenue": [ "10-Q:0001081316-25-000022" ], "cost_of_revenue": [ "10-Q:0001081316-25-000022" ], "operating_income": [ "10-Q:0001081316-25-000022" ], "interest_expense": [ "10-Q:0001081316-25-000022" ], "pretax_income": [ "10-Q:0001081316-25-000022" ], "income_tax": [ "10-Q:0001081316-25-000022" ], "net_income_incl_nci": [ "10-Q:0001081316-25-000022" ], "nci_profit": [ "10-Q:0001081316-25-000022" ], "net_income": [ "10-Q:0001081316-25-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 6200000000.0, "cost_of_revenue": 1517000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1012000000.0, "interest_expense": 671000000.0, "pretax_income": 541000000.0, "income_tax": -289000000.0, "net_income_incl_nci": 749000000.0, "nci_profit": 31000000.0, "net_income": 718000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "value_sources": { "revenue": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "cost_of_revenue": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "operating_income": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "interest_expense": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "pretax_income": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "income_tax": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "net_income_incl_nci": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "nci_profit": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "net_income": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 6366000000.0, "cost_of_revenue": 1531000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1383000000.0, "interest_expense": 686000000.0, "pretax_income": 953000000.0, "income_tax": -399000000.0, "net_income_incl_nci": 1232000000.0, "nci_profit": 45000000.0, "net_income": 1187000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-26-000013" ], "value_sources": { "revenue": [ "10-Q:0001081316-26-000013" ], "cost_of_revenue": [ "10-Q:0001081316-26-000013" ], "operating_income": [ "10-Q:0001081316-26-000013" ], "interest_expense": [ "10-Q:0001081316-26-000013" ], "pretax_income": [ "10-Q:0001081316-26-000013" ], "income_tax": [ "10-Q:0001081316-26-000013" ], "net_income_incl_nci": [ "10-Q:0001081316-26-000013" ], "nci_profit": [ "10-Q:0001081316-26-000013" ], "net_income": [ "10-Q:0001081316-26-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 6394000000.0, "cost_of_revenue": 1434000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1004000000.0, "interest_expense": 709000000.0, "pretax_income": 545000000.0, "income_tax": -357000000.0, "net_income_incl_nci": 742000000.0, "nci_profit": 40000000.0, "net_income": 702000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-26-000017" ], "value_sources": { "revenue": [ "10-Q:0001081316-26-000017" ], "cost_of_revenue": [ "10-Q:0001081316-26-000017" ], "operating_income": [ "10-Q:0001081316-26-000017" ], "interest_expense": [ "10-Q:0001081316-26-000017" ], "pretax_income": [ "10-Q:0001081316-26-000017" ], "income_tax": [ "10-Q:0001081316-26-000017" ], "net_income_incl_nci": [ "10-Q:0001081316-26-000017" ], "nci_profit": [ "10-Q:0001081316-26-000017" ], "net_income": [ "10-Q:0001081316-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 7244000000.0, "cost_of_revenue": 1876000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1496000000.0, "interest_expense": 707000000.0, "pretax_income": 1042000000.0, "income_tax": -606000000.0, "net_income_incl_nci": 1519000000.0, "nci_profit": 30000000.0, "net_income": 1489000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-26-000026" ], "value_sources": { "revenue": [ "10-Q:0001081316-26-000026" ], "cost_of_revenue": [ "10-Q:0001081316-26-000026" ], "operating_income": [ "10-Q:0001081316-26-000026" ], "interest_expense": [ "10-Q:0001081316-26-000026" ], "pretax_income": [ "10-Q:0001081316-26-000026" ], "income_tax": [ "10-Q:0001081316-26-000026" ], "net_income_incl_nci": [ "10-Q:0001081316-26-000026" ], "nci_profit": [ "10-Q:0001081316-26-000026" ], "net_income": [ "10-Q:0001081316-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 6194000000.0, "cost_of_revenue": 1505000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 962000000.0, "interest_expense": 719000000.0, "pretax_income": 434000000.0, "income_tax": -400000000.0, "net_income_incl_nci": 721000000.0, "nci_profit": 30000000.0, "net_income": 691000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "value_sources": { "revenue": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "cost_of_revenue": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "operating_income": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "interest_expense": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "pretax_income": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "income_tax": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "net_income_incl_nci": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "nci_profit": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "net_income": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 6672000000.0, "cost_of_revenue": 1670000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1458000000.0, "interest_expense": 746000000.0, "pretax_income": 878000000.0, "income_tax": -430000000.0, "net_income_incl_nci": 1174000000.0, "nci_profit": 60000000.0, "net_income": 1114000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-26-000013" ], "value_sources": { "revenue": [ "10-Q:0001081316-26-000013" ], "cost_of_revenue": [ "10-Q:0001081316-26-000013" ], "operating_income": [ "10-Q:0001081316-26-000013" ], "interest_expense": [ "10-Q:0001081316-26-000013" ], "pretax_income": [ "10-Q:0001081316-26-000013" ], "income_tax": [ "10-Q:0001081316-26-000013" ], "net_income_incl_nci": [ "10-Q:0001081316-26-000013" ], "nci_profit": [ "10-Q:0001081316-26-000013" ], "net_income": [ "10-Q:0001081316-26-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 6686000000.0, "cost_of_revenue": 1376000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1278000000.0, "interest_expense": 791000000.0, "pretax_income": 776000000.0, "income_tax": -333000000.0, "net_income_incl_nci": 937000000.0, "nci_profit": 46000000.0, "net_income": 891000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-26-000017" ], "value_sources": { "revenue": [ "10-Q:0001081316-26-000017" ], "cost_of_revenue": [ "10-Q:0001081316-26-000017" ], "operating_income": [ "10-Q:0001081316-26-000017" ], "interest_expense": [ "10-Q:0001081316-26-000017" ], "pretax_income": [ "10-Q:0001081316-26-000017" ], "income_tax": [ "10-Q:0001081316-26-000017" ], "net_income_incl_nci": [ "10-Q:0001081316-26-000017" ], "nci_profit": [ "10-Q:0001081316-26-000017" ], "net_income": [ "10-Q:0001081316-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 7744000000.0, "cost_of_revenue": 1956000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1805000000.0, "interest_expense": 801000000.0, "pretax_income": 1213000000.0, "income_tax": -574000000.0, "net_income_incl_nci": 1653000000.0, "nci_profit": 41000000.0, "net_income": 1612000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001081316-26-000026" ], "value_sources": { "revenue": [ "10-Q:0001081316-26-000026" ], "cost_of_revenue": [ "10-Q:0001081316-26-000026" ], "operating_income": [ "10-Q:0001081316-26-000026" ], "interest_expense": [ "10-Q:0001081316-26-000026" ], "pretax_income": [ "10-Q:0001081316-26-000026" ], "income_tax": [ "10-Q:0001081316-26-000026" ], "net_income_incl_nci": [ "10-Q:0001081316-26-000026" ], "nci_profit": [ "10-Q:0001081316-26-000026" ], "net_income": [ "10-Q:0001081316-26-000026" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 20952000000.0, "cost_of_revenue": 4187000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4291000000.0, "interest_expense": 2021000000.0, "pretax_income": 7471000000.0, "income_tax": 308000000.0, "net_income_incl_nci": 7014000000.0, "nci_profit": 71000000.0, "net_income": 6943000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 151000000.0 }, "sources": [ "10-K:0001081316-23-000005" ], "value_sources": { "revenue": [ "10-K:0001081316-23-000005" ], "cost_of_revenue": [ "10-K:0001081316-23-000005" ], "operating_income": [ "10-K:0001081316-23-000005" ], "interest_expense": [ "10-K:0001081316-23-000005" ], "pretax_income": [ "10-K:0001081316-23-000005" ], "income_tax": [ "10-K:0001081316-23-000005" ], "net_income_incl_nci": [ "10-K:0001081316-23-000005" ], "nci_profit": [ "10-K:0001081316-23-000005" ], "net_income": [ "10-K:0001081316-23-000005" ], "operating_lease_cost": [ "10-K:0001081316-23-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 25150000000.0, "cost_of_revenue": 5504000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5327000000.0, "interest_expense": 2118000000.0, "pretax_income": 5294000000.0, "income_tax": -1132000000.0, "net_income_incl_nci": 6189000000.0, "nci_profit": 399000000.0, "net_income": 5790000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 161000000.0 }, "sources": [ "10-K:0001081316-24-000003" ], "value_sources": { "revenue": [ "10-K:0001081316-24-000003" ], "cost_of_revenue": [ "10-K:0001081316-24-000003" ], "operating_income": [ "10-K:0001081316-24-000003" ], "interest_expense": [ "10-K:0001081316-24-000003" ], "pretax_income": [ "10-K:0001081316-24-000003" ], "income_tax": [ "10-K:0001081316-24-000003" ], "net_income_incl_nci": [ "10-K:0001081316-24-000003" ], "nci_profit": [ "10-K:0001081316-24-000003" ], "net_income": [ "10-K:0001081316-24-000003" ], "operating_lease_cost": [ "10-K:0001081316-24-000003" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 26337000000.0, "cost_of_revenue": 6757000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5241000000.0, "interest_expense": 2216000000.0, "pretax_income": 1413000000.0, "income_tax": -1916000000.0, "net_income_incl_nci": 3144000000.0, "nci_profit": 423000000.0, "net_income": 2721000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 136000000.0 }, "sources": [ "10-K:0001081316-25-000004" ], "value_sources": { "revenue": [ "10-K:0001081316-25-000004" ], "cost_of_revenue": [ "10-K:0001081316-25-000004" ], "operating_income": [ "10-K:0001081316-25-000004" ], "interest_expense": [ "10-K:0001081316-25-000004" ], "pretax_income": [ "10-K:0001081316-25-000004" ], "income_tax": [ "10-K:0001081316-25-000004" ], "net_income_incl_nci": [ "10-K:0001081316-25-000004" ], "nci_profit": [ "10-K:0001081316-25-000004" ], "net_income": [ "10-K:0001081316-25-000004" ], "operating_lease_cost": [ "10-K:0001081316-25-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 25602000000.0, "cost_of_revenue": 7057000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2780000000.0, "interest_expense": 2415000000.0, "pretax_income": 1961000000.0, "income_tax": -1699000000.0, "net_income_incl_nci": 3372000000.0, "nci_profit": 352000000.0, "net_income": 3020000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 136000000.0 }, "sources": [ "10-K:0001081316-26-000003" ], "value_sources": { "revenue": [ "10-K:0001081316-26-000003" ], "cost_of_revenue": [ "10-K:0001081316-26-000003" ], "operating_income": [ "10-K:0001081316-26-000003" ], "interest_expense": [ "10-K:0001081316-26-000003" ], "pretax_income": [ "10-K:0001081316-26-000003" ], "income_tax": [ "10-K:0001081316-26-000003" ], "net_income_incl_nci": [ "10-K:0001081316-26-000003" ], "nci_profit": [ "10-K:0001081316-26-000003" ], "net_income": [ "10-K:0001081316-26-000003" ], "operating_lease_cost": [ "10-K:0001081316-26-000003" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 25920000000.0, "cost_of_revenue": 6616000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4346000000.0, "interest_expense": 2716000000.0, "pretax_income": 3173000000.0, "income_tax": -1582000000.0, "net_income_incl_nci": 4437000000.0, "nci_profit": 137000000.0, "net_income": 4300000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 128000000.0 }, "sources": [ "10-K:0001081316-26-000003" ], "value_sources": { "revenue": [ "10-K:0001081316-26-000003" ], "cost_of_revenue": [ "10-K:0001081316-26-000003" ], "operating_income": [ "10-K:0001081316-26-000003" ], "interest_expense": [ "10-K:0001081316-26-000003" ], "pretax_income": [ "10-K:0001081316-26-000003" ], "income_tax": [ "10-K:0001081316-26-000003" ], "net_income_incl_nci": [ "10-K:0001081316-26-000003" ], "nci_profit": [ "10-K:0001081316-26-000003" ], "net_income": [ "10-K:0001081316-26-000003" ], "operating_lease_cost": [ "10-K:0001081316-26-000003" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 26198000000.0, "cost_of_revenue": 6346000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4845000000.0, "interest_expense": 2821000000.0, "pretax_income": 2974000000.0, "income_tax": -1762000000.0, "net_income_incl_nci": 4214000000.0, "nci_profit": 145000000.0, "net_income": 4069000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 123000000.0 }, "sources": [ "10-K:0001081316-26-000003" ], "value_sources": { "revenue": [ "10-K:0001081316-26-000003" ], "cost_of_revenue": [ "10-K:0001081316-26-000003" ], "operating_income": [ "10-K:0001081316-26-000003" ], "interest_expense": [ "10-K:0001081316-26-000003" ], "pretax_income": [ "10-K:0001081316-26-000003" ], "income_tax": [ "10-K:0001081316-26-000003" ], "net_income_incl_nci": [ "10-K:0001081316-26-000003" ], "nci_profit": [ "10-K:0001081316-26-000003" ], "net_income": [ "10-K:0001081316-26-000003" ], "operating_lease_cost": [ "10-K:0001081316-26-000003" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 2071000000.0, "short_term_investments": null, "receivables": 1772000000.0, "inventory": 912000000.0, "current_assets": 7384000000.0, "ppe_net": 72664000000.0, "goodwill": 9562000000.0, "intangibles": null, "total_assets": 100806000000.0, "accounts_payable": 1542000000.0, "short_term_borrowings": 2088000000.0, "debt_current": 1324000000.0, "current_liabilities": 7815000000.0, "long_term_debt": null, "total_liabilities": 68234000000.0, "temporary_equity": null, "equity_parent": 32445000000.0, "nci": 127000000.0, "equity_total": 32572000000.0, "liabilities_and_equity": 100806000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 28846000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 4053000000.0, "accrued_taxes_current": 417000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-20-000019" ], "value_sources": { "cash": [ "10-Q:0001081316-20-000019" ], "receivables": [ "10-Q:0001081316-20-000019" ], "inventory": [ "10-Q:0001081316-20-000019" ], "current_assets": [ "10-Q:0001081316-20-000019" ], "ppe_net": [ "10-Q:0001081316-20-000019" ], "goodwill": [ "10-Q:0001081316-20-000019" ], "total_assets": [ "10-Q:0001081316-20-000019" ], "accounts_payable": [ "10-Q:0001081316-20-000019" ], "short_term_borrowings": [ "10-Q:0001081316-20-000019" ], "debt_current": [ "10-Q:0001081316-20-000019" ], "current_liabilities": [ "10-Q:0001081316-20-000019" ], "total_liabilities": [ "10-Q:0001081316-20-000019" ], "equity_parent": [ "10-Q:0001081316-20-000019" ], "nci": [ "10-Q:0001081316-20-000019" ], "equity_total": [ "10-Q:0001081316-20-000019" ], "liabilities_and_equity": [ "10-Q:0001081316-20-000019" ], "shares_outstanding": [ "10-Q:0001081316-20-000019" ], "retained_earnings": [ "10-Q:0001081316-20-000019" ], "equity_method_investments": [ "10-Q:0001081316-20-000019" ], "accrued_taxes_current": [ "10-Q:0001081316-20-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 1815000000.0, "short_term_investments": null, "receivables": 1904000000.0, "inventory": 1002000000.0, "current_assets": 8228000000.0, "ppe_net": 73825000000.0, "goodwill": 9612000000.0, "intangibles": null, "total_assets": 104417000000.0, "accounts_payable": 1656000000.0, "short_term_borrowings": 2289000000.0, "debt_current": 1872000000.0, "current_liabilities": 8974000000.0, "long_term_debt": null, "total_liabilities": 70632000000.0, "temporary_equity": null, "equity_parent": 33684000000.0, "nci": 101000000.0, "equity_total": 33785000000.0, "liabilities_and_equity": 104417000000.0, "shares_outstanding": 0.0, "retained_earnings": 29962000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 4954000000.0, "accrued_taxes_current": 456000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-20-000022" ], "value_sources": { "cash": [ "10-Q:0001081316-20-000022" ], "receivables": [ "10-Q:0001081316-20-000022" ], "inventory": [ "10-Q:0001081316-20-000022" ], "current_assets": [ "10-Q:0001081316-20-000022" ], "ppe_net": [ "10-Q:0001081316-20-000022" ], "goodwill": [ "10-Q:0001081316-20-000022" ], "total_assets": [ "10-Q:0001081316-20-000022" ], "accounts_payable": [ "10-Q:0001081316-20-000022" ], "short_term_borrowings": [ "10-Q:0001081316-20-000022" ], "debt_current": [ "10-Q:0001081316-20-000022" ], "current_liabilities": [ "10-Q:0001081316-20-000022" ], "total_liabilities": [ "10-Q:0001081316-20-000022" ], "equity_parent": [ "10-Q:0001081316-20-000022" ], "nci": [ "10-Q:0001081316-20-000022" ], "equity_total": [ "10-Q:0001081316-20-000022" ], "liabilities_and_equity": [ "10-Q:0001081316-20-000022" ], "shares_outstanding": [ "10-Q:0001081316-20-000022" ], "retained_earnings": [ "10-Q:0001081316-20-000022" ], "equity_method_investments": [ "10-Q:0001081316-20-000022" ], "accrued_taxes_current": [ "10-Q:0001081316-20-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 1769000000.0, "short_term_investments": null, "receivables": 2120000000.0, "inventory": 1034000000.0, "current_assets": 8797000000.0, "ppe_net": 75252000000.0, "goodwill": 9667000000.0, "intangibles": null, "total_assets": 109186000000.0, "accounts_payable": 1881000000.0, "short_term_borrowings": 2400000000.0, "debt_current": 1783000000.0, "current_liabilities": 9620000000.0, "long_term_debt": null, "total_liabilities": 72317000000.0, "temporary_equity": null, "equity_parent": 36768000000.0, "nci": 101000000.0, "equity_total": 36869000000.0, "liabilities_and_equity": 109186000000.0, "shares_outstanding": 0.0, "retained_earnings": 32804000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5843000000.0, "accrued_taxes_current": 710000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-20-000026" ], "value_sources": { "cash": [ "10-Q:0001081316-20-000026" ], "receivables": [ "10-Q:0001081316-20-000026" ], "inventory": [ "10-Q:0001081316-20-000026" ], "current_assets": [ "10-Q:0001081316-20-000026" ], "ppe_net": [ "10-Q:0001081316-20-000026" ], "goodwill": [ "10-Q:0001081316-20-000026" ], "total_assets": [ "10-Q:0001081316-20-000026" ], "accounts_payable": [ "10-Q:0001081316-20-000026" ], "short_term_borrowings": [ "10-Q:0001081316-20-000026" ], "debt_current": [ "10-Q:0001081316-20-000026" ], "current_liabilities": [ "10-Q:0001081316-20-000026" ], "total_liabilities": [ "10-Q:0001081316-20-000026" ], "equity_parent": [ "10-Q:0001081316-20-000026" ], "nci": [ "10-Q:0001081316-20-000026" ], "equity_total": [ "10-Q:0001081316-20-000026" ], "liabilities_and_equity": [ "10-Q:0001081316-20-000026" ], "shares_outstanding": [ "10-Q:0001081316-20-000026" ], "retained_earnings": [ "10-Q:0001081316-20-000026" ], "equity_method_investments": [ "10-Q:0001081316-20-000026" ], "accrued_taxes_current": [ "10-Q:0001081316-20-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 1290000000.0, "short_term_investments": null, "receivables": 2107000000.0, "inventory": 1168000000.0, "current_assets": 9447000000.0, "ppe_net": 86128000000.0, "goodwill": 11506000000.0, "intangibles": null, "total_assets": 127316000000.0, "accounts_payable": 1867000000.0, "short_term_borrowings": 2286000000.0, "debt_current": 1839000000.0, "current_liabilities": 9138000000.0, "long_term_debt": null, "total_liabilities": 80339000000.0, "temporary_equity": null, "equity_parent": 43010000000.0, "nci": 3967000000.0, "equity_total": 46977000000.0, "liabilities_and_equity": 127316000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 35093000000.0, "preferred_stock": 3750000000.0, "long_term_investments": null, "equity_method_investments": 7067000000.0, "accrued_taxes_current": 582000000.0, "commercial_paper": null, "operating_lease_liability": 569000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 152000000.0, "operating_lease_payments_total": 685000000.0, "operating_lease_imputed_interest": 116000000.0, "debt_maturity_y1": 1839000000.0, "debt_maturity_y2": 1848000000.0, "debt_maturity_y3": 3200000000.0, "debt_maturity_y4": 2710000000.0, "debt_maturity_y5": 2525000000.0, "debt_maturity_after_y5": 37637000000.0 }, "sources": [ "10-K:0001081316-21-000011", "10-K:0001081316-22-000004" ], "value_sources": { "cash": [ "10-K:0001081316-22-000004" ], "receivables": [ "10-K:0001081316-22-000004" ], "inventory": [ "10-K:0001081316-22-000004" ], "current_assets": [ "10-K:0001081316-22-000004" ], "ppe_net": [ "10-K:0001081316-22-000004" ], "goodwill": [ "10-K:0001081316-22-000004" ], "total_assets": [ "10-K:0001081316-22-000004" ], "accounts_payable": [ "10-K:0001081316-22-000004" ], "short_term_borrowings": [ "10-K:0001081316-22-000004" ], "debt_current": [ "10-K:0001081316-22-000004" ], "current_liabilities": [ "10-K:0001081316-22-000004" ], "total_liabilities": [ "10-K:0001081316-22-000004" ], "equity_parent": [ "10-K:0001081316-22-000004" ], "nci": [ "10-K:0001081316-22-000004" ], "equity_total": [ "10-K:0001081316-22-000004" ], "liabilities_and_equity": [ "10-K:0001081316-22-000004" ], "shares_outstanding": [ "10-K:0001081316-22-000004" ], "retained_earnings": [ "10-K:0001081316-22-000004" ], "preferred_stock": [ "10-K:0001081316-22-000004" ], "equity_method_investments": [ "10-K:0001081316-22-000004" ], "accrued_taxes_current": [ "10-K:0001081316-22-000004" ], "operating_lease_liability": [ "10-K:0001081316-22-000004" ], "operating_lease_discount_rate": [ "10-K:0001081316-22-000004" ], "operating_lease_payments_y1": [ "10-K:0001081316-21-000011" ], "operating_lease_payments_total": [ "10-K:0001081316-21-000011" ], "operating_lease_imputed_interest": [ "10-K:0001081316-21-000011" ], "debt_maturity_y1": [ "10-K:0001081316-21-000011" ], "debt_maturity_y2": [ "10-K:0001081316-21-000011" ], "debt_maturity_y3": [ "10-K:0001081316-21-000011" ], "debt_maturity_y4": [ "10-K:0001081316-21-000011" ], "debt_maturity_y5": [ "10-K:0001081316-21-000011" ], "debt_maturity_after_y5": [ "10-K:0001081316-21-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 1276000000.0, "short_term_investments": null, "receivables": 2416000000.0, "inventory": 1110000000.0, "current_assets": 10220000000.0, "ppe_net": 86757000000.0, "goodwill": 11534000000.0, "intangibles": null, "total_assets": 127522000000.0, "accounts_payable": 1548000000.0, "short_term_borrowings": 2699000000.0, "debt_current": 2011000000.0, "current_liabilities": 9775000000.0, "long_term_debt": null, "total_liabilities": 80471000000.0, "temporary_equity": null, "equity_parent": 43089000000.0, "nci": 3962000000.0, "equity_total": 47051000000.0, "liabilities_and_equity": 127522000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 35060000000.0, "preferred_stock": 3750000000.0, "long_term_investments": null, "equity_method_investments": 6827000000.0, "accrued_taxes_current": 515000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-21-000019" ], "value_sources": { "cash": [ "10-Q:0001081316-21-000019" ], "receivables": [ "10-Q:0001081316-21-000019" ], "inventory": [ "10-Q:0001081316-21-000019" ], "current_assets": [ "10-Q:0001081316-21-000019" ], "ppe_net": [ "10-Q:0001081316-21-000019" ], "goodwill": [ "10-Q:0001081316-21-000019" ], "total_assets": [ "10-Q:0001081316-21-000019" ], "accounts_payable": [ "10-Q:0001081316-21-000019" ], "short_term_borrowings": [ "10-Q:0001081316-21-000019" ], "debt_current": [ "10-Q:0001081316-21-000019" ], "current_liabilities": [ "10-Q:0001081316-21-000019" ], "total_liabilities": [ "10-Q:0001081316-21-000019" ], "equity_parent": [ "10-Q:0001081316-21-000019" ], "nci": [ "10-Q:0001081316-21-000019" ], "equity_total": [ "10-Q:0001081316-21-000019" ], "liabilities_and_equity": [ "10-Q:0001081316-21-000019" ], "shares_outstanding": [ "10-Q:0001081316-21-000019" ], "retained_earnings": [ "10-Q:0001081316-21-000019" ], "preferred_stock": [ "10-Q:0001081316-21-000019" ], "equity_method_investments": [ "10-Q:0001081316-21-000019" ], "accrued_taxes_current": [ "10-Q:0001081316-21-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 1331000000.0, "short_term_investments": null, "receivables": 2479000000.0, "inventory": 1113000000.0, "current_assets": 10242000000.0, "ppe_net": 87622000000.0, "goodwill": 11570000000.0, "intangibles": null, "total_assets": 130561000000.0, "accounts_payable": 1802000000.0, "short_term_borrowings": 2536000000.0, "debt_current": 918000000.0, "current_liabilities": 9080000000.0, "long_term_debt": null, "total_liabilities": 81196000000.0, "temporary_equity": null, "equity_parent": 45412000000.0, "nci": 3953000000.0, "equity_total": 49365000000.0, "liabilities_and_equity": 130561000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 37303000000.0, "preferred_stock": 3750000000.0, "long_term_investments": null, "equity_method_investments": 6759000000.0, "accrued_taxes_current": 711000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-21-000029" ], "value_sources": { "cash": [ "10-Q:0001081316-21-000029" ], "receivables": [ "10-Q:0001081316-21-000029" ], "inventory": [ "10-Q:0001081316-21-000029" ], "current_assets": [ "10-Q:0001081316-21-000029" ], "ppe_net": [ "10-Q:0001081316-21-000029" ], "goodwill": [ "10-Q:0001081316-21-000029" ], "total_assets": [ "10-Q:0001081316-21-000029" ], "accounts_payable": [ "10-Q:0001081316-21-000029" ], "short_term_borrowings": [ "10-Q:0001081316-21-000029" ], "debt_current": [ "10-Q:0001081316-21-000029" ], "current_liabilities": [ "10-Q:0001081316-21-000029" ], "total_liabilities": [ "10-Q:0001081316-21-000029" ], "equity_parent": [ "10-Q:0001081316-21-000029" ], "nci": [ "10-Q:0001081316-21-000029" ], "equity_total": [ "10-Q:0001081316-21-000029" ], "liabilities_and_equity": [ "10-Q:0001081316-21-000029" ], "shares_outstanding": [ "10-Q:0001081316-21-000029" ], "retained_earnings": [ "10-Q:0001081316-21-000029" ], "preferred_stock": [ "10-Q:0001081316-21-000029" ], "equity_method_investments": [ "10-Q:0001081316-21-000029" ], "accrued_taxes_current": [ "10-Q:0001081316-21-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 2709000000.0, "short_term_investments": null, "receivables": 2545000000.0, "inventory": 1129000000.0, "current_assets": 10428000000.0, "ppe_net": 88062000000.0, "goodwill": 11572000000.0, "intangibles": null, "total_assets": 131554000000.0, "accounts_payable": 1798000000.0, "short_term_borrowings": 1968000000.0, "debt_current": 1179000000.0, "current_liabilities": 8847000000.0, "long_term_debt": null, "total_liabilities": 81938000000.0, "temporary_equity": null, "equity_parent": 45692000000.0, "nci": 3924000000.0, "equity_total": 49616000000.0, "liabilities_and_equity": 131554000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 39199000000.0, "preferred_stock": 2300000000.0, "long_term_investments": null, "equity_method_investments": 6724000000.0, "accrued_taxes_current": 670000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-21-000037" ], "value_sources": { "cash": [ "10-Q:0001081316-21-000037" ], "receivables": [ "10-Q:0001081316-21-000037" ], "inventory": [ "10-Q:0001081316-21-000037" ], "current_assets": [ "10-Q:0001081316-21-000037" ], "ppe_net": [ "10-Q:0001081316-21-000037" ], "goodwill": [ "10-Q:0001081316-21-000037" ], "total_assets": [ "10-Q:0001081316-21-000037" ], "accounts_payable": [ "10-Q:0001081316-21-000037" ], "short_term_borrowings": [ "10-Q:0001081316-21-000037" ], "debt_current": [ "10-Q:0001081316-21-000037" ], "current_liabilities": [ "10-Q:0001081316-21-000037" ], "total_liabilities": [ "10-Q:0001081316-21-000037" ], "equity_parent": [ "10-Q:0001081316-21-000037" ], "nci": [ "10-Q:0001081316-21-000037" ], "equity_total": [ "10-Q:0001081316-21-000037" ], "liabilities_and_equity": [ "10-Q:0001081316-21-000037" ], "shares_outstanding": [ "10-Q:0001081316-21-000037" ], "retained_earnings": [ "10-Q:0001081316-21-000037" ], "preferred_stock": [ "10-Q:0001081316-21-000037" ], "equity_method_investments": [ "10-Q:0001081316-21-000037" ], "accrued_taxes_current": [ "10-Q:0001081316-21-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 1096000000.0, "short_term_investments": null, "receivables": 2468000000.0, "inventory": 1122000000.0, "current_assets": 8248000000.0, "ppe_net": 89816000000.0, "goodwill": 11650000000.0, "intangibles": null, "total_assets": 132065000000.0, "accounts_payable": 2136000000.0, "short_term_borrowings": 2009000000.0, "debt_current": 1265000000.0, "current_liabilities": 8762000000.0, "long_term_debt": null, "total_liabilities": 81476000000.0, "temporary_equity": null, "equity_parent": 46694000000.0, "nci": 3895000000.0, "equity_total": 50589000000.0, "liabilities_and_equity": 132065000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 40754000000.0, "preferred_stock": 1650000000.0, "long_term_investments": null, "equity_method_investments": 6554000000.0, "accrued_taxes_current": 606000000.0, "commercial_paper": null, "operating_lease_liability": 577000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": 157000000.0, "operating_lease_payments_total": 686000000.0, "operating_lease_imputed_interest": 109000000.0, "debt_maturity_y1": 1265000000.0, "debt_maturity_y2": 3225000000.0, "debt_maturity_y3": 2736000000.0, "debt_maturity_y4": 2540000000.0, "debt_maturity_y5": 1474000000.0, "debt_maturity_after_y5": 38506000000.0 }, "sources": [ "10-K:0001081316-22-000004", "10-K:0001081316-23-000005" ], "value_sources": { "cash": [ "10-K:0001081316-23-000005" ], "receivables": [ "10-K:0001081316-23-000005" ], "inventory": [ "10-K:0001081316-23-000005" ], "current_assets": [ "10-K:0001081316-23-000005" ], "ppe_net": [ "10-K:0001081316-23-000005" ], "goodwill": [ "10-K:0001081316-23-000005" ], "total_assets": [ "10-K:0001081316-23-000005" ], "accounts_payable": [ "10-K:0001081316-23-000005" ], "short_term_borrowings": [ "10-K:0001081316-23-000005" ], "debt_current": [ "10-K:0001081316-23-000005" ], "current_liabilities": [ "10-K:0001081316-23-000005" ], "total_liabilities": [ "10-K:0001081316-23-000005" ], "equity_parent": [ "10-K:0001081316-23-000005" ], "nci": [ "10-K:0001081316-23-000005" ], "equity_total": [ "10-K:0001081316-23-000005" ], "liabilities_and_equity": [ "10-K:0001081316-23-000005" ], "shares_outstanding": [ "10-K:0001081316-23-000005" ], "retained_earnings": [ "10-K:0001081316-23-000005" ], "preferred_stock": [ "10-K:0001081316-23-000005" ], "equity_method_investments": [ "10-K:0001081316-23-000005" ], "accrued_taxes_current": [ "10-K:0001081316-23-000005" ], "operating_lease_liability": [ "10-K:0001081316-23-000005" ], "operating_lease_discount_rate": [ "10-K:0001081316-23-000005" ], "operating_lease_payments_y1": [ "10-K:0001081316-22-000004" ], "operating_lease_payments_total": [ "10-K:0001081316-22-000004" ], "operating_lease_imputed_interest": [ "10-K:0001081316-22-000004" ], "debt_maturity_y1": [ "10-K:0001081316-22-000004" ], "debt_maturity_y2": [ "10-K:0001081316-22-000004" ], "debt_maturity_y3": [ "10-K:0001081316-22-000004" ], "debt_maturity_y4": [ "10-K:0001081316-22-000004" ], "debt_maturity_y5": [ "10-K:0001081316-22-000004" ], "debt_maturity_after_y5": [ "10-K:0001081316-22-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1432000000.0, "short_term_investments": null, "receivables": 2342000000.0, "inventory": 1091000000.0, "current_assets": 8504000000.0, "ppe_net": 90283000000.0, "goodwill": 11649000000.0, "intangibles": null, "total_assets": 131469000000.0, "accounts_payable": 1820000000.0, "short_term_borrowings": 1849000000.0, "debt_current": 1494000000.0, "current_liabilities": 8458000000.0, "long_term_debt": null, "total_liabilities": 81045000000.0, "temporary_equity": null, "equity_parent": 46530000000.0, "nci": 3894000000.0, "equity_total": 50424000000.0, "liabilities_and_equity": 131469000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 40608000000.0, "preferred_stock": 1650000000.0, "long_term_investments": null, "equity_method_investments": 6443000000.0, "accrued_taxes_current": 606000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-22-000020" ], "value_sources": { "cash": [ "10-Q:0001081316-22-000020" ], "receivables": [ "10-Q:0001081316-22-000020" ], "inventory": [ "10-Q:0001081316-22-000020" ], "current_assets": [ "10-Q:0001081316-22-000020" ], "ppe_net": [ "10-Q:0001081316-22-000020" ], "goodwill": [ "10-Q:0001081316-22-000020" ], "total_assets": [ "10-Q:0001081316-22-000020" ], "accounts_payable": [ "10-Q:0001081316-22-000020" ], "short_term_borrowings": [ "10-Q:0001081316-22-000020" ], "debt_current": [ "10-Q:0001081316-22-000020" ], "current_liabilities": [ "10-Q:0001081316-22-000020" ], "total_liabilities": [ "10-Q:0001081316-22-000020" ], "equity_parent": [ "10-Q:0001081316-22-000020" ], "nci": [ "10-Q:0001081316-22-000020" ], "equity_total": [ "10-Q:0001081316-22-000020" ], "liabilities_and_equity": [ "10-Q:0001081316-22-000020" ], "shares_outstanding": [ "10-Q:0001081316-22-000020" ], "retained_earnings": [ "10-Q:0001081316-22-000020" ], "preferred_stock": [ "10-Q:0001081316-22-000020" ], "equity_method_investments": [ "10-Q:0001081316-22-000020" ], "accrued_taxes_current": [ "10-Q:0001081316-22-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 2081000000.0, "short_term_investments": null, "receivables": 2734000000.0, "inventory": 1163000000.0, "current_assets": 9360000000.0, "ppe_net": 90795000000.0, "goodwill": 11559000000.0, "intangibles": null, "total_assets": 135295000000.0, "accounts_payable": 2290000000.0, "short_term_borrowings": 1948000000.0, "debt_current": 2069000000.0, "current_liabilities": 9912000000.0, "long_term_debt": null, "total_liabilities": 84104000000.0, "temporary_equity": null, "equity_parent": 47304000000.0, "nci": 3887000000.0, "equity_total": 51191000000.0, "liabilities_and_equity": 135295000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 42688000000.0, "preferred_stock": 850000000.0, "long_term_investments": null, "equity_method_investments": 6330000000.0, "accrued_taxes_current": 789000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-22-000025" ], "value_sources": { "cash": [ "10-Q:0001081316-22-000025" ], "receivables": [ "10-Q:0001081316-22-000025" ], "inventory": [ "10-Q:0001081316-22-000025" ], "current_assets": [ "10-Q:0001081316-22-000025" ], "ppe_net": [ "10-Q:0001081316-22-000025" ], "goodwill": [ "10-Q:0001081316-22-000025" ], "total_assets": [ "10-Q:0001081316-22-000025" ], "accounts_payable": [ "10-Q:0001081316-22-000025" ], "short_term_borrowings": [ "10-Q:0001081316-22-000025" ], "debt_current": [ "10-Q:0001081316-22-000025" ], "current_liabilities": [ "10-Q:0001081316-22-000025" ], "total_liabilities": [ "10-Q:0001081316-22-000025" ], "equity_parent": [ "10-Q:0001081316-22-000025" ], "nci": [ "10-Q:0001081316-22-000025" ], "equity_total": [ "10-Q:0001081316-22-000025" ], "liabilities_and_equity": [ "10-Q:0001081316-22-000025" ], "shares_outstanding": [ "10-Q:0001081316-22-000025" ], "retained_earnings": [ "10-Q:0001081316-22-000025" ], "preferred_stock": [ "10-Q:0001081316-22-000025" ], "equity_method_investments": [ "10-Q:0001081316-22-000025" ], "accrued_taxes_current": [ "10-Q:0001081316-22-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 1777000000.0, "short_term_investments": null, "receivables": 2918000000.0, "inventory": 1205000000.0, "current_assets": 10114000000.0, "ppe_net": 90903000000.0, "goodwill": 11405000000.0, "intangibles": null, "total_assets": 132004000000.0, "accounts_payable": 2695000000.0, "short_term_borrowings": 1441000000.0, "debt_current": 2337000000.0, "current_liabilities": 10129000000.0, "long_term_debt": null, "total_liabilities": 82259000000.0, "temporary_equity": null, "equity_parent": 45858000000.0, "nci": 3887000000.0, "equity_total": 49745000000.0, "liabilities_and_equity": 132004000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 41093000000.0, "preferred_stock": 850000000.0, "long_term_investments": null, "equity_method_investments": 6237000000.0, "accrued_taxes_current": 822000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-22-000046" ], "value_sources": { "cash": [ "10-Q:0001081316-22-000046" ], "receivables": [ "10-Q:0001081316-22-000046" ], "inventory": [ "10-Q:0001081316-22-000046" ], "current_assets": [ "10-Q:0001081316-22-000046" ], "ppe_net": [ "10-Q:0001081316-22-000046" ], "goodwill": [ "10-Q:0001081316-22-000046" ], "total_assets": [ "10-Q:0001081316-22-000046" ], "accounts_payable": [ "10-Q:0001081316-22-000046" ], "short_term_borrowings": [ "10-Q:0001081316-22-000046" ], "debt_current": [ "10-Q:0001081316-22-000046" ], "current_liabilities": [ "10-Q:0001081316-22-000046" ], "total_liabilities": [ "10-Q:0001081316-22-000046" ], "equity_parent": [ "10-Q:0001081316-22-000046" ], "nci": [ "10-Q:0001081316-22-000046" ], "equity_total": [ "10-Q:0001081316-22-000046" ], "liabilities_and_equity": [ "10-Q:0001081316-22-000046" ], "shares_outstanding": [ "10-Q:0001081316-22-000046" ], "retained_earnings": [ "10-Q:0001081316-22-000046" ], "preferred_stock": [ "10-Q:0001081316-22-000046" ], "equity_method_investments": [ "10-Q:0001081316-22-000046" ], "accrued_taxes_current": [ "10-Q:0001081316-22-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 1591000000.0, "short_term_investments": null, "receivables": 2876000000.0, "inventory": 1256000000.0, "current_assets": 11002000000.0, "ppe_net": 93043000000.0, "goodwill": 11489000000.0, "intangibles": null, "total_assets": 133840000000.0, "accounts_payable": 2679000000.0, "short_term_borrowings": 1119000000.0, "debt_current": 3201000000.0, "current_liabilities": 10313000000.0, "long_term_debt": null, "total_liabilities": 83201000000.0, "temporary_equity": null, "equity_parent": 46832000000.0, "nci": 3807000000.0, "equity_total": 50639000000.0, "liabilities_and_equity": 133840000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 41833000000.0, "preferred_stock": 850000000.0, "long_term_investments": null, "equity_method_investments": 6062000000.0, "accrued_taxes_current": 746000000.0, "commercial_paper": null, "operating_lease_liability": 605000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.041, "operating_lease_payments_y1": 158000000.0, "operating_lease_payments_total": 705000000.0, "operating_lease_imputed_interest": 100000000.0, "debt_maturity_y1": 3201000000.0, "debt_maturity_y2": 3018000000.0, "debt_maturity_y3": 2658000000.0, "debt_maturity_y4": 1430000000.0, "debt_maturity_y5": 915000000.0, "debt_maturity_after_y5": 40480000000.0 }, "sources": [ "10-K:0001081316-23-000005", "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "value_sources": { "cash": [ "10-K:0001081316-24-000003" ], "receivables": [ "10-K:0001081316-24-000003" ], "inventory": [ "10-K:0001081316-24-000003" ], "current_assets": [ "10-K:0001081316-24-000003" ], "ppe_net": [ "10-K:0001081316-24-000003" ], "goodwill": [ "10-K:0001081316-24-000003" ], "total_assets": [ "10-K:0001081316-24-000003" ], "accounts_payable": [ "10-K:0001081316-24-000003" ], "short_term_borrowings": [ "10-K:0001081316-24-000003" ], "debt_current": [ "10-Q:0001081316-23-000032" ], "current_liabilities": [ "10-K:0001081316-24-000003" ], "total_liabilities": [ "10-K:0001081316-24-000003" ], "equity_parent": [ "10-K:0001081316-24-000003" ], "nci": [ "10-K:0001081316-24-000003" ], "equity_total": [ "10-K:0001081316-24-000003" ], "liabilities_and_equity": [ "10-K:0001081316-24-000003" ], "shares_outstanding": [ "10-K:0001081316-24-000003" ], "retained_earnings": [ "10-K:0001081316-24-000003" ], "preferred_stock": [ "10-K:0001081316-24-000003" ], "equity_method_investments": [ "10-K:0001081316-24-000003" ], "accrued_taxes_current": [ "10-K:0001081316-24-000003" ], "operating_lease_liability": [ "10-K:0001081316-24-000003" ], "operating_lease_discount_rate": [ "10-K:0001081316-24-000003" ], "operating_lease_payments_y1": [ "10-K:0001081316-23-000005" ], "operating_lease_payments_total": [ "10-K:0001081316-23-000005" ], "operating_lease_imputed_interest": [ "10-K:0001081316-23-000005" ], "debt_maturity_y1": [ "10-K:0001081316-23-000005" ], "debt_maturity_y2": [ "10-K:0001081316-23-000005" ], "debt_maturity_y3": [ "10-K:0001081316-23-000005" ], "debt_maturity_y4": [ "10-K:0001081316-23-000005" ], "debt_maturity_y5": [ "10-K:0001081316-23-000005" ], "debt_maturity_after_y5": [ "10-K:0001081316-23-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 963000000.0, "short_term_investments": null, "receivables": 2567000000.0, "inventory": 1299000000.0, "current_assets": 11325000000.0, "ppe_net": 93583000000.0, "goodwill": 11503000000.0, "intangibles": null, "total_assets": 134454000000.0, "accounts_payable": 2109000000.0, "short_term_borrowings": 1819000000.0, "debt_current": 3090000000.0, "current_liabilities": 10415000000.0, "long_term_debt": null, "total_liabilities": 82803000000.0, "temporary_equity": null, "equity_parent": 47853000000.0, "nci": 3798000000.0, "equity_total": 51651000000.0, "liabilities_and_equity": 134454000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 42814000000.0, "preferred_stock": 850000000.0, "long_term_investments": null, "equity_method_investments": 6027000000.0, "accrued_taxes_current": 625000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-23-000020" ], "value_sources": { "cash": [ "10-Q:0001081316-23-000020" ], "receivables": [ "10-Q:0001081316-23-000020" ], "inventory": [ "10-Q:0001081316-23-000020" ], "current_assets": [ "10-Q:0001081316-23-000020" ], "ppe_net": [ "10-Q:0001081316-23-000020" ], "goodwill": [ "10-Q:0001081316-23-000020" ], "total_assets": [ "10-Q:0001081316-23-000020" ], "accounts_payable": [ "10-Q:0001081316-23-000020" ], "short_term_borrowings": [ "10-Q:0001081316-23-000020" ], "debt_current": [ "10-Q:0001081316-23-000020" ], "current_liabilities": [ "10-Q:0001081316-23-000020" ], "total_liabilities": [ "10-Q:0001081316-23-000020" ], "equity_parent": [ "10-Q:0001081316-23-000020" ], "nci": [ "10-Q:0001081316-23-000020" ], "equity_total": [ "10-Q:0001081316-23-000020" ], "liabilities_and_equity": [ "10-Q:0001081316-23-000020" ], "shares_outstanding": [ "10-Q:0001081316-23-000020" ], "retained_earnings": [ "10-Q:0001081316-23-000020" ], "preferred_stock": [ "10-Q:0001081316-23-000020" ], "equity_method_investments": [ "10-Q:0001081316-23-000020" ], "accrued_taxes_current": [ "10-Q:0001081316-23-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 2229000000.0, "short_term_investments": null, "receivables": 2488000000.0, "inventory": 1429000000.0, "current_assets": 12626000000.0, "ppe_net": 95541000000.0, "goodwill": 11546000000.0, "intangibles": null, "total_assets": 137751000000.0, "accounts_payable": 2502000000.0, "short_term_borrowings": 2243000000.0, "debt_current": 3199000000.0, "current_liabilities": 11860000000.0, "long_term_debt": null, "total_liabilities": 84791000000.0, "temporary_equity": null, "equity_parent": 49183000000.0, "nci": 3777000000.0, "equity_total": 52960000000.0, "liabilities_and_equity": 137751000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 43880000000.0, "preferred_stock": 850000000.0, "long_term_investments": null, "equity_method_investments": 5901000000.0, "accrued_taxes_current": 1287000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-23-000028" ], "value_sources": { "cash": [ "10-Q:0001081316-23-000028" ], "receivables": [ "10-Q:0001081316-23-000028" ], "inventory": [ "10-Q:0001081316-23-000028" ], "current_assets": [ "10-Q:0001081316-23-000028" ], "ppe_net": [ "10-Q:0001081316-23-000028" ], "goodwill": [ "10-Q:0001081316-23-000028" ], "total_assets": [ "10-Q:0001081316-23-000028" ], "accounts_payable": [ "10-Q:0001081316-23-000028" ], "short_term_borrowings": [ "10-Q:0001081316-23-000028" ], "debt_current": [ "10-Q:0001081316-23-000028" ], "current_liabilities": [ "10-Q:0001081316-23-000028" ], "total_liabilities": [ "10-Q:0001081316-23-000028" ], "equity_parent": [ "10-Q:0001081316-23-000028" ], "nci": [ "10-Q:0001081316-23-000028" ], "equity_total": [ "10-Q:0001081316-23-000028" ], "liabilities_and_equity": [ "10-Q:0001081316-23-000028" ], "shares_outstanding": [ "10-Q:0001081316-23-000028" ], "retained_earnings": [ "10-Q:0001081316-23-000028" ], "preferred_stock": [ "10-Q:0001081316-23-000028" ], "equity_method_investments": [ "10-Q:0001081316-23-000028" ], "accrued_taxes_current": [ "10-Q:0001081316-23-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 2047000000.0, "short_term_investments": null, "receivables": 2691000000.0, "inventory": 1427000000.0, "current_assets": 10115000000.0, "ppe_net": 96627000000.0, "goodwill": 11482000000.0, "intangibles": null, "total_assets": 136082000000.0, "accounts_payable": 2683000000.0, "short_term_borrowings": 1617000000.0, "debt_current": 2313000000.0, "current_liabilities": 9998000000.0, "long_term_debt": null, "total_liabilities": 86127000000.0, "temporary_equity": null, "equity_parent": 48643000000.0, "nci": 1312000000.0, "equity_total": 49955000000.0, "liabilities_and_equity": 136082000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 44365000000.0, "preferred_stock": 850000000.0, "long_term_investments": null, "equity_method_investments": 5808000000.0, "accrued_taxes_current": 712000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-23-000032" ], "value_sources": { "cash": [ "10-Q:0001081316-23-000032" ], "receivables": [ "10-Q:0001081316-23-000032" ], "inventory": [ "10-Q:0001081316-23-000032" ], "current_assets": [ "10-Q:0001081316-23-000032" ], "ppe_net": [ "10-Q:0001081316-23-000032" ], "goodwill": [ "10-Q:0001081316-23-000032" ], "total_assets": [ "10-Q:0001081316-23-000032" ], "accounts_payable": [ "10-Q:0001081316-23-000032" ], "short_term_borrowings": [ "10-Q:0001081316-23-000032" ], "debt_current": [ "10-Q:0001081316-23-000032" ], "current_liabilities": [ "10-Q:0001081316-23-000032" ], "total_liabilities": [ "10-Q:0001081316-23-000032" ], "equity_parent": [ "10-Q:0001081316-23-000032" ], "nci": [ "10-Q:0001081316-23-000032" ], "equity_total": [ "10-Q:0001081316-23-000032" ], "liabilities_and_equity": [ "10-Q:0001081316-23-000032" ], "shares_outstanding": [ "10-Q:0001081316-23-000032" ], "retained_earnings": [ "10-Q:0001081316-23-000032" ], "preferred_stock": [ "10-Q:0001081316-23-000032" ], "equity_method_investments": [ "10-Q:0001081316-23-000032" ], "accrued_taxes_current": [ "10-Q:0001081316-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1565000000.0, "short_term_investments": null, "receivables": 2667000000.0, "inventory": 1509000000.0, "current_assets": 10198000000.0, "ppe_net": 99248000000.0, "goodwill": 11547000000.0, "intangibles": null, "total_assets": 137840000000.0, "accounts_payable": 3175000000.0, "short_term_borrowings": 4148000000.0, "debt_current": 2740000000.0, "current_liabilities": 13421000000.0, "long_term_debt": null, "total_liabilities": 88100000000.0, "temporary_equity": null, "equity_parent": 48434000000.0, "nci": 1306000000.0, "equity_total": 49740000000.0, "liabilities_and_equity": 137840000000.0, "shares_outstanding": 75627913.0, "retained_earnings": 44765000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 5711000000.0, "accrued_taxes_current": 828000000.0, "commercial_paper": null, "operating_lease_liability": 555000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 148000000.0, "operating_lease_payments_total": 653000000.0, "operating_lease_imputed_interest": 98000000.0, "debt_maturity_y1": 2740000000.0, "debt_maturity_y2": 2674000000.0, "debt_maturity_y3": 1450000000.0, "debt_maturity_y4": 865000000.0, "debt_maturity_y5": 1271000000.0, "debt_maturity_after_y5": 43313000000.0 }, "sources": [ "10-K:0001081316-24-000003", "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "value_sources": { "cash": [ "10-K:0001081316-25-000004" ], "receivables": [ "10-K:0001081316-25-000004" ], "inventory": [ "10-K:0001081316-25-000004" ], "current_assets": [ "10-K:0001081316-25-000004" ], "ppe_net": [ "10-K:0001081316-25-000004" ], "goodwill": [ "10-K:0001081316-25-000004" ], "total_assets": [ "10-K:0001081316-25-000004" ], "accounts_payable": [ "10-K:0001081316-25-000004" ], "short_term_borrowings": [ "10-K:0001081316-25-000004" ], "debt_current": [ "10-Q:0001081316-24-000022" ], "current_liabilities": [ "10-K:0001081316-25-000004" ], "total_liabilities": [ "10-K:0001081316-25-000004" ], "equity_parent": [ "10-K:0001081316-25-000004" ], "nci": [ "10-K:0001081316-25-000004" ], "equity_total": [ "10-K:0001081316-25-000004" ], "liabilities_and_equity": [ "10-K:0001081316-25-000004" ], "shares_outstanding": [ "10-K:0001081316-25-000004" ], "retained_earnings": [ "10-K:0001081316-25-000004" ], "preferred_stock": [ "10-K:0001081316-25-000004" ], "equity_method_investments": [ "10-K:0001081316-25-000004" ], "accrued_taxes_current": [ "10-K:0001081316-25-000004" ], "operating_lease_liability": [ "10-K:0001081316-25-000004" ], "operating_lease_discount_rate": [ "10-K:0001081316-25-000004" ], "operating_lease_payments_y1": [ "10-K:0001081316-24-000003" ], "operating_lease_payments_total": [ "10-K:0001081316-24-000003" ], "operating_lease_imputed_interest": [ "10-K:0001081316-24-000003" ], "debt_maturity_y1": [ "10-K:0001081316-24-000003" ], "debt_maturity_y2": [ "10-K:0001081316-24-000003" ], "debt_maturity_y3": [ "10-K:0001081316-24-000003" ], "debt_maturity_y4": [ "10-K:0001081316-24-000003" ], "debt_maturity_y5": [ "10-K:0001081316-24-000003" ], "debt_maturity_after_y5": [ "10-K:0001081316-24-000003" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 3744000000.0, "short_term_investments": null, "receivables": 2465000000.0, "inventory": 1605000000.0, "current_assets": 12232000000.0, "ppe_net": 99871000000.0, "goodwill": 11508000000.0, "intangibles": null, "total_assets": 140235000000.0, "accounts_payable": 2602000000.0, "short_term_borrowings": 1528000000.0, "debt_current": 3133000000.0, "current_liabilities": 11094000000.0, "long_term_debt": null, "total_liabilities": 89976000000.0, "temporary_equity": null, "equity_parent": 48959000000.0, "nci": 1300000000.0, "equity_total": 50259000000.0, "liabilities_and_equity": 140235000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 45417000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5597000000.0, "accrued_taxes_current": 756000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-24-000010" ], "value_sources": { "cash": [ "10-Q:0001081316-24-000010" ], "receivables": [ "10-Q:0001081316-24-000010" ], "inventory": [ "10-Q:0001081316-24-000010" ], "current_assets": [ "10-Q:0001081316-24-000010" ], "ppe_net": [ "10-Q:0001081316-24-000010" ], "goodwill": [ "10-Q:0001081316-24-000010" ], "total_assets": [ "10-Q:0001081316-24-000010" ], "accounts_payable": [ "10-Q:0001081316-24-000010" ], "short_term_borrowings": [ "10-Q:0001081316-24-000010" ], "debt_current": [ "10-Q:0001081316-24-000010" ], "current_liabilities": [ "10-Q:0001081316-24-000010" ], "total_liabilities": [ "10-Q:0001081316-24-000010" ], "equity_parent": [ "10-Q:0001081316-24-000010" ], "nci": [ "10-Q:0001081316-24-000010" ], "equity_total": [ "10-Q:0001081316-24-000010" ], "liabilities_and_equity": [ "10-Q:0001081316-24-000010" ], "shares_outstanding": [ "10-Q:0001081316-24-000010" ], "retained_earnings": [ "10-Q:0001081316-24-000010" ], "equity_method_investments": [ "10-Q:0001081316-24-000010" ], "accrued_taxes_current": [ "10-Q:0001081316-24-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 3265000000.0, "short_term_investments": null, "receivables": 2685000000.0, "inventory": 1755000000.0, "current_assets": 12457000000.0, "ppe_net": 101012000000.0, "goodwill": 11494000000.0, "intangibles": null, "total_assets": 141138000000.0, "accounts_payable": 2818000000.0, "short_term_borrowings": 985000000.0, "debt_current": 3895000000.0, "current_liabilities": 12229000000.0, "long_term_debt": null, "total_liabilities": 89932000000.0, "temporary_equity": null, "equity_parent": 49911000000.0, "nci": 1295000000.0, "equity_total": 51206000000.0, "liabilities_and_equity": 141138000000.0, "shares_outstanding": 76000000.0, "retained_earnings": 46371000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5462000000.0, "accrued_taxes_current": 1007000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-24-000016" ], "value_sources": { "cash": [ "10-Q:0001081316-24-000016" ], "receivables": [ "10-Q:0001081316-24-000016" ], "inventory": [ "10-Q:0001081316-24-000016" ], "current_assets": [ "10-Q:0001081316-24-000016" ], "ppe_net": [ "10-Q:0001081316-24-000016" ], "goodwill": [ "10-Q:0001081316-24-000016" ], "total_assets": [ "10-Q:0001081316-24-000016" ], "accounts_payable": [ "10-Q:0001081316-24-000016" ], "short_term_borrowings": [ "10-Q:0001081316-24-000016" ], "debt_current": [ "10-Q:0001081316-24-000016" ], "current_liabilities": [ "10-Q:0001081316-24-000016" ], "total_liabilities": [ "10-Q:0001081316-24-000016" ], "equity_parent": [ "10-Q:0001081316-24-000016" ], "nci": [ "10-Q:0001081316-24-000016" ], "equity_total": [ "10-Q:0001081316-24-000016" ], "liabilities_and_equity": [ "10-Q:0001081316-24-000016" ], "shares_outstanding": [ "10-Q:0001081316-24-000016" ], "retained_earnings": [ "10-Q:0001081316-24-000016" ], "equity_method_investments": [ "10-Q:0001081316-24-000016" ], "accrued_taxes_current": [ "10-Q:0001081316-24-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 2594000000.0, "short_term_investments": null, "receivables": 2772000000.0, "inventory": 1892000000.0, "current_assets": 10867000000.0, "ppe_net": 102845000000.0, "goodwill": 11545000000.0, "intangibles": null, "total_assets": 140496000000.0, "accounts_payable": 2858000000.0, "short_term_borrowings": 773000000.0, "debt_current": 4183000000.0, "current_liabilities": 12510000000.0, "long_term_debt": null, "total_liabilities": 89895000000.0, "temporary_equity": null, "equity_parent": 49319000000.0, "nci": 1282000000.0, "equity_total": 50601000000.0, "liabilities_and_equity": 140496000000.0, "shares_outstanding": 71000000.0, "retained_earnings": 45626000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5353000000.0, "accrued_taxes_current": 1033000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-24-000022" ], "value_sources": { "cash": [ "10-Q:0001081316-24-000022" ], "receivables": [ "10-Q:0001081316-24-000022" ], "inventory": [ "10-Q:0001081316-24-000022" ], "current_assets": [ "10-Q:0001081316-24-000022" ], "ppe_net": [ "10-Q:0001081316-24-000022" ], "goodwill": [ "10-Q:0001081316-24-000022" ], "total_assets": [ "10-Q:0001081316-24-000022" ], "accounts_payable": [ "10-Q:0001081316-24-000022" ], "short_term_borrowings": [ "10-Q:0001081316-24-000022" ], "debt_current": [ "10-Q:0001081316-24-000022" ], "current_liabilities": [ "10-Q:0001081316-24-000022" ], "total_liabilities": [ "10-Q:0001081316-24-000022" ], "equity_parent": [ "10-Q:0001081316-24-000022" ], "nci": [ "10-Q:0001081316-24-000022" ], "equity_total": [ "10-Q:0001081316-24-000022" ], "liabilities_and_equity": [ "10-Q:0001081316-24-000022" ], "shares_outstanding": [ "10-Q:0001081316-24-000022" ], "retained_earnings": [ "10-Q:0001081316-24-000022" ], "equity_method_investments": [ "10-Q:0001081316-24-000022" ], "accrued_taxes_current": [ "10-Q:0001081316-24-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1392000000.0, "short_term_investments": null, "receivables": 2551000000.0, "inventory": 1962000000.0, "current_assets": 9099000000.0, "ppe_net": 103769000000.0, "goodwill": 11413000000.0, "intangibles": null, "total_assets": 140140000000.0, "accounts_payable": 2928000000.0, "short_term_borrowings": 1123000000.0, "debt_current": 2646000000.0, "current_liabilities": 10941000000.0, "long_term_debt": null, "total_liabilities": 88851000000.0, "temporary_equity": null, "equity_parent": 50009000000.0, "nci": 1280000000.0, "equity_total": 51289000000.0, "liabilities_and_equity": 140140000000.0, "shares_outstanding": 1.0, "retained_earnings": 46311000000.0, "preferred_stock": 481000000.0, "long_term_investments": null, "equity_method_investments": 6453000000.0, "accrued_taxes_current": 1043000000.0, "commercial_paper": null, "operating_lease_liability": 492000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.051, "operating_lease_payments_y1": 140000000.0, "operating_lease_payments_total": 584000000.0, "operating_lease_imputed_interest": 92000000.0, "debt_maturity_y1": 2646000000.0, "debt_maturity_y2": 1366000000.0, "debt_maturity_y3": 860000000.0, "debt_maturity_y4": 1267000000.0, "debt_maturity_y5": 3315000000.0, "debt_maturity_after_y5": 46017000000.0 }, "sources": [ "10-K:0001081316-25-000004", "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "value_sources": { "cash": [ "10-K:0001081316-26-000003" ], "receivables": [ "10-K:0001081316-26-000003" ], "inventory": [ "10-K:0001081316-26-000003" ], "current_assets": [ "10-K:0001081316-26-000003" ], "ppe_net": [ "10-K:0001081316-26-000003" ], "goodwill": [ "10-K:0001081316-26-000003" ], "total_assets": [ "10-K:0001081316-26-000003" ], "accounts_payable": [ "10-K:0001081316-26-000003" ], "short_term_borrowings": [ "10-K:0001081316-26-000003" ], "debt_current": [ "10-Q:0001081316-25-000022" ], "current_liabilities": [ "10-K:0001081316-26-000003" ], "total_liabilities": [ "10-K:0001081316-26-000003" ], "equity_parent": [ "10-K:0001081316-26-000003" ], "nci": [ "10-K:0001081316-26-000003" ], "equity_total": [ "10-K:0001081316-26-000003" ], "liabilities_and_equity": [ "10-K:0001081316-26-000003" ], "shares_outstanding": [ "10-K:0001081316-26-000003" ], "retained_earnings": [ "10-K:0001081316-26-000003" ], "preferred_stock": [ "10-K:0001081316-26-000003" ], "equity_method_investments": [ "10-K:0001081316-26-000003" ], "accrued_taxes_current": [ "10-K:0001081316-26-000003" ], "operating_lease_liability": [ "10-K:0001081316-26-000003" ], "operating_lease_discount_rate": [ "10-K:0001081316-26-000003" ], "operating_lease_payments_y1": [ "10-K:0001081316-25-000004" ], "operating_lease_payments_total": [ "10-K:0001081316-25-000004" ], "operating_lease_imputed_interest": [ "10-K:0001081316-25-000004" ], "debt_maturity_y1": [ "10-K:0001081316-25-000004" ], "debt_maturity_y2": [ "10-K:0001081316-25-000004" ], "debt_maturity_y3": [ "10-K:0001081316-25-000004" ], "debt_maturity_y4": [ "10-K:0001081316-25-000004" ], "debt_maturity_y5": [ "10-K:0001081316-25-000004" ], "debt_maturity_after_y5": [ "10-K:0001081316-25-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 2757000000.0, "short_term_investments": null, "receivables": 2458000000.0, "inventory": 1983000000.0, "current_assets": 10537000000.0, "ppe_net": 105314000000.0, "goodwill": 11426000000.0, "intangibles": null, "total_assets": 142269000000.0, "accounts_payable": 2696000000.0, "short_term_borrowings": 685000000.0, "debt_current": 2338000000.0, "current_liabilities": 9705000000.0, "long_term_debt": null, "total_liabilities": 90120000000.0, "temporary_equity": null, "equity_parent": 50873000000.0, "nci": 1276000000.0, "equity_total": 52149000000.0, "liabilities_and_equity": 142269000000.0, "shares_outstanding": 1.0, "retained_earnings": 47493000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 6139000000.0, "accrued_taxes_current": 893000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-25-000010" ], "value_sources": { "cash": [ "10-Q:0001081316-25-000010" ], "receivables": [ "10-Q:0001081316-25-000010" ], "inventory": [ "10-Q:0001081316-25-000010" ], "current_assets": [ "10-Q:0001081316-25-000010" ], "ppe_net": [ "10-Q:0001081316-25-000010" ], "goodwill": [ "10-Q:0001081316-25-000010" ], "total_assets": [ "10-Q:0001081316-25-000010" ], "accounts_payable": [ "10-Q:0001081316-25-000010" ], "short_term_borrowings": [ "10-Q:0001081316-25-000010" ], "debt_current": [ "10-Q:0001081316-25-000010" ], "current_liabilities": [ "10-Q:0001081316-25-000010" ], "total_liabilities": [ "10-Q:0001081316-25-000010" ], "equity_parent": [ "10-Q:0001081316-25-000010" ], "nci": [ "10-Q:0001081316-25-000010" ], "equity_total": [ "10-Q:0001081316-25-000010" ], "liabilities_and_equity": [ "10-Q:0001081316-25-000010" ], "shares_outstanding": [ "10-Q:0001081316-25-000010" ], "retained_earnings": [ "10-Q:0001081316-25-000010" ], "preferred_stock": [ "10-Q:0001081316-25-000010" ], "equity_method_investments": [ "10-Q:0001081316-25-000010" ], "accrued_taxes_current": [ "10-Q:0001081316-25-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 2212000000.0, "short_term_investments": null, "receivables": 2658000000.0, "inventory": 2057000000.0, "current_assets": 10303000000.0, "ppe_net": 107858000000.0, "goodwill": 11547000000.0, "intangibles": null, "total_assets": 144604000000.0, "accounts_payable": 2938000000.0, "short_term_borrowings": 1687000000.0, "debt_current": 1855000000.0, "current_liabilities": 11334000000.0, "long_term_debt": null, "total_liabilities": 91240000000.0, "temporary_equity": null, "equity_parent": 52099000000.0, "nci": 1265000000.0, "equity_total": 53364000000.0, "liabilities_and_equity": 144604000000.0, "shares_outstanding": 1.0, "retained_earnings": 48194000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 5971000000.0, "accrued_taxes_current": 1168000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-25-000013" ], "value_sources": { "cash": [ "10-Q:0001081316-25-000013" ], "receivables": [ "10-Q:0001081316-25-000013" ], "inventory": [ "10-Q:0001081316-25-000013" ], "current_assets": [ "10-Q:0001081316-25-000013" ], "ppe_net": [ "10-Q:0001081316-25-000013" ], "goodwill": [ "10-Q:0001081316-25-000013" ], "total_assets": [ "10-Q:0001081316-25-000013" ], "accounts_payable": [ "10-Q:0001081316-25-000013" ], "short_term_borrowings": [ "10-Q:0001081316-25-000013" ], "debt_current": [ "10-Q:0001081316-25-000013" ], "current_liabilities": [ "10-Q:0001081316-25-000013" ], "total_liabilities": [ "10-Q:0001081316-25-000013" ], "equity_parent": [ "10-Q:0001081316-25-000013" ], "nci": [ "10-Q:0001081316-25-000013" ], "equity_total": [ "10-Q:0001081316-25-000013" ], "liabilities_and_equity": [ "10-Q:0001081316-25-000013" ], "shares_outstanding": [ "10-Q:0001081316-25-000013" ], "retained_earnings": [ "10-Q:0001081316-25-000013" ], "preferred_stock": [ "10-Q:0001081316-25-000013" ], "equity_method_investments": [ "10-Q:0001081316-25-000013" ], "accrued_taxes_current": [ "10-Q:0001081316-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 2155000000.0, "short_term_investments": null, "receivables": 2765000000.0, "inventory": 2073000000.0, "current_assets": 10063000000.0, "ppe_net": 109754000000.0, "goodwill": 11500000000.0, "intangibles": null, "total_assets": 146146000000.0, "accounts_payable": 3404000000.0, "short_term_borrowings": 1719000000.0, "debt_current": 1553000000.0, "current_liabilities": 11165000000.0, "long_term_debt": null, "total_liabilities": 91486000000.0, "temporary_equity": null, "equity_parent": 53404000000.0, "nci": 1256000000.0, "equity_total": 54660000000.0, "liabilities_and_equity": 146146000000.0, "shares_outstanding": 1.0, "retained_earnings": 49683000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 5824000000.0, "accrued_taxes_current": 1009000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-25-000022" ], "value_sources": { "cash": [ "10-Q:0001081316-25-000022" ], "receivables": [ "10-Q:0001081316-25-000022" ], "inventory": [ "10-Q:0001081316-25-000022" ], "current_assets": [ "10-Q:0001081316-25-000022" ], "ppe_net": [ "10-Q:0001081316-25-000022" ], "goodwill": [ "10-Q:0001081316-25-000022" ], "total_assets": [ "10-Q:0001081316-25-000022" ], "accounts_payable": [ "10-Q:0001081316-25-000022" ], "short_term_borrowings": [ "10-Q:0001081316-25-000022" ], "debt_current": [ "10-Q:0001081316-25-000022" ], "current_liabilities": [ "10-Q:0001081316-25-000022" ], "total_liabilities": [ "10-Q:0001081316-25-000022" ], "equity_parent": [ "10-Q:0001081316-25-000022" ], "nci": [ "10-Q:0001081316-25-000022" ], "equity_total": [ "10-Q:0001081316-25-000022" ], "liabilities_and_equity": [ "10-Q:0001081316-25-000022" ], "shares_outstanding": [ "10-Q:0001081316-25-000022" ], "retained_earnings": [ "10-Q:0001081316-25-000022" ], "preferred_stock": [ "10-Q:0001081316-25-000022" ], "equity_method_investments": [ "10-Q:0001081316-25-000022" ], "accrued_taxes_current": [ "10-Q:0001081316-25-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1695000000.0, "short_term_investments": null, "receivables": 2678000000.0, "inventory": 2105000000.0, "current_assets": 9637000000.0, "ppe_net": 112368000000.0, "goodwill": 11521000000.0, "intangibles": null, "total_assets": 148327000000.0, "accounts_payable": 3389000000.0, "short_term_borrowings": 1997000000.0, "debt_current": 1455000000.0, "current_liabilities": 11392000000.0, "long_term_debt": null, "total_liabilities": 93018000000.0, "temporary_equity": null, "equity_parent": 54065000000.0, "nci": 1244000000.0, "equity_total": 55309000000.0, "liabilities_and_equity": 148327000000.0, "shares_outstanding": 1.0, "retained_earnings": 50351000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 5700000000.0, "accrued_taxes_current": 745000000.0, "commercial_paper": null, "operating_lease_liability": 466000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.053, "operating_lease_payments_y1": 137000000.0, "operating_lease_payments_total": 551000000.0, "operating_lease_imputed_interest": 85000000.0, "debt_maturity_y1": 1455000000.0, "debt_maturity_y2": 884000000.0, "debt_maturity_y3": 1284000000.0, "debt_maturity_y4": 3316000000.0, "debt_maturity_y5": 2283000000.0, "debt_maturity_after_y5": 48304000000.0 }, "sources": [ "10-K:0001081316-26-000003", "10-Q:0001081316-26-000026" ], "value_sources": { "cash": [ "10-Q:0001081316-26-000026" ], "receivables": [ "10-Q:0001081316-26-000026" ], "inventory": [ "10-Q:0001081316-26-000026" ], "current_assets": [ "10-Q:0001081316-26-000026" ], "ppe_net": [ "10-Q:0001081316-26-000026" ], "goodwill": [ "10-Q:0001081316-26-000026" ], "total_assets": [ "10-Q:0001081316-26-000026" ], "accounts_payable": [ "10-Q:0001081316-26-000026" ], "short_term_borrowings": [ "10-Q:0001081316-26-000026" ], "debt_current": [ "10-Q:0001081316-26-000026" ], "current_liabilities": [ "10-Q:0001081316-26-000026" ], "total_liabilities": [ "10-Q:0001081316-26-000026" ], "equity_parent": [ "10-Q:0001081316-26-000026" ], "nci": [ "10-Q:0001081316-26-000026" ], "equity_total": [ "10-Q:0001081316-26-000026" ], "liabilities_and_equity": [ "10-Q:0001081316-26-000026" ], "shares_outstanding": [ "10-Q:0001081316-26-000026" ], "retained_earnings": [ "10-Q:0001081316-26-000026" ], "preferred_stock": [ "10-Q:0001081316-26-000026" ], "equity_method_investments": [ "10-Q:0001081316-26-000026" ], "accrued_taxes_current": [ "10-Q:0001081316-26-000026" ], "operating_lease_liability": [ "10-K:0001081316-26-000003" ], "operating_lease_discount_rate": [ "10-K:0001081316-26-000003" ], "operating_lease_payments_y1": [ "10-K:0001081316-26-000003" ], "operating_lease_payments_total": [ "10-K:0001081316-26-000003" ], "operating_lease_imputed_interest": [ "10-K:0001081316-26-000003" ], "debt_maturity_y1": [ "10-K:0001081316-26-000003" ], "debt_maturity_y2": [ "10-K:0001081316-26-000003" ], "debt_maturity_y3": [ "10-K:0001081316-26-000003" ], "debt_maturity_y4": [ "10-K:0001081316-26-000003" ], "debt_maturity_y5": [ "10-K:0001081316-26-000003" ], "debt_maturity_after_y5": [ "10-K:0001081316-26-000003" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 4203000000.0, "short_term_investments": null, "receivables": 2560000000.0, "inventory": 2086000000.0, "current_assets": 14612000000.0, "ppe_net": 111566000000.0, "goodwill": 11400000000.0, "intangibles": null, "total_assets": 152029000000.0, "accounts_payable": 2923000000.0, "short_term_borrowings": 1005000000.0, "debt_current": 1257000000.0, "current_liabilities": 9515000000.0, "long_term_debt": null, "total_liabilities": 95737000000.0, "temporary_equity": null, "equity_parent": 55052000000.0, "nci": 1240000000.0, "equity_total": 56292000000.0, "liabilities_and_equity": 152029000000.0, "shares_outstanding": 1.0, "retained_earnings": 51465000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 5532000000.0, "accrued_taxes_current": 764000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-26-000013" ], "value_sources": { "cash": [ "10-Q:0001081316-26-000013" ], "receivables": [ "10-Q:0001081316-26-000013" ], "inventory": [ "10-Q:0001081316-26-000013" ], "current_assets": [ "10-Q:0001081316-26-000013" ], "ppe_net": [ "10-Q:0001081316-26-000013" ], "goodwill": [ "10-Q:0001081316-26-000013" ], "total_assets": [ "10-Q:0001081316-26-000013" ], "accounts_payable": [ "10-Q:0001081316-26-000013" ], "short_term_borrowings": [ "10-Q:0001081316-26-000013" ], "debt_current": [ "10-Q:0001081316-26-000013" ], "current_liabilities": [ "10-Q:0001081316-26-000013" ], "total_liabilities": [ "10-Q:0001081316-26-000013" ], "equity_parent": [ "10-Q:0001081316-26-000013" ], "nci": [ "10-Q:0001081316-26-000013" ], "equity_total": [ "10-Q:0001081316-26-000013" ], "liabilities_and_equity": [ "10-Q:0001081316-26-000013" ], "shares_outstanding": [ "10-Q:0001081316-26-000013" ], "retained_earnings": [ "10-Q:0001081316-26-000013" ], "preferred_stock": [ "10-Q:0001081316-26-000013" ], "equity_method_investments": [ "10-Q:0001081316-26-000013" ], "accrued_taxes_current": [ "10-Q:0001081316-26-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 4072000000.0, "short_term_investments": null, "receivables": 2746000000.0, "inventory": 2183000000.0, "current_assets": 13910000000.0, "ppe_net": 113039000000.0, "goodwill": 11374000000.0, "intangibles": null, "total_assets": 154029000000.0, "accounts_payable": 3029000000.0, "short_term_borrowings": 1374000000.0, "debt_current": 628000000.0, "current_liabilities": 9654000000.0, "long_term_debt": null, "total_liabilities": 96908000000.0, "temporary_equity": null, "equity_parent": 55883000000.0, "nci": 1238000000.0, "equity_total": 57121000000.0, "liabilities_and_equity": 154029000000.0, "shares_outstanding": 1.0, "retained_earnings": 52355000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 5356000000.0, "accrued_taxes_current": 812000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-26-000017" ], "value_sources": { "cash": [ "10-Q:0001081316-26-000017" ], "receivables": [ "10-Q:0001081316-26-000017" ], "inventory": [ "10-Q:0001081316-26-000017" ], "current_assets": [ "10-Q:0001081316-26-000017" ], "ppe_net": [ "10-Q:0001081316-26-000017" ], "goodwill": [ "10-Q:0001081316-26-000017" ], "total_assets": [ "10-Q:0001081316-26-000017" ], "accounts_payable": [ "10-Q:0001081316-26-000017" ], "short_term_borrowings": [ "10-Q:0001081316-26-000017" ], "debt_current": [ "10-Q:0001081316-26-000017" ], "current_liabilities": [ "10-Q:0001081316-26-000017" ], "total_liabilities": [ "10-Q:0001081316-26-000017" ], "equity_parent": [ "10-Q:0001081316-26-000017" ], "nci": [ "10-Q:0001081316-26-000017" ], "equity_total": [ "10-Q:0001081316-26-000017" ], "liabilities_and_equity": [ "10-Q:0001081316-26-000017" ], "shares_outstanding": [ "10-Q:0001081316-26-000017" ], "retained_earnings": [ "10-Q:0001081316-26-000017" ], "preferred_stock": [ "10-Q:0001081316-26-000017" ], "equity_method_investments": [ "10-Q:0001081316-26-000017" ], "accrued_taxes_current": [ "10-Q:0001081316-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 3912000000.0, "short_term_investments": null, "receivables": 2934000000.0, "inventory": 2185000000.0, "current_assets": 13744000000.0, "ppe_net": 114679000000.0, "goodwill": 11370000000.0, "intangibles": null, "total_assets": 155786000000.0, "accounts_payable": 3166000000.0, "short_term_borrowings": 884000000.0, "debt_current": 629000000.0, "current_liabilities": 9440000000.0, "long_term_debt": null, "total_liabilities": 97064000000.0, "temporary_equity": null, "equity_parent": 57492000000.0, "nci": 1230000000.0, "equity_total": 58722000000.0, "liabilities_and_equity": 155786000000.0, "shares_outstanding": 1.0, "retained_earnings": 53967000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 5427000000.0, "accrued_taxes_current": 877000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001081316-26-000026" ], "value_sources": { "cash": [ "10-Q:0001081316-26-000026" ], "receivables": [ "10-Q:0001081316-26-000026" ], "inventory": [ "10-Q:0001081316-26-000026" ], "current_assets": [ "10-Q:0001081316-26-000026" ], "ppe_net": [ "10-Q:0001081316-26-000026" ], "goodwill": [ "10-Q:0001081316-26-000026" ], "total_assets": [ "10-Q:0001081316-26-000026" ], "accounts_payable": [ "10-Q:0001081316-26-000026" ], "short_term_borrowings": [ "10-Q:0001081316-26-000026" ], "debt_current": [ "10-Q:0001081316-26-000026" ], "current_liabilities": [ "10-Q:0001081316-26-000026" ], "total_liabilities": [ "10-Q:0001081316-26-000026" ], "equity_parent": [ "10-Q:0001081316-26-000026" ], "nci": [ "10-Q:0001081316-26-000026" ], "equity_total": [ "10-Q:0001081316-26-000026" ], "liabilities_and_equity": [ "10-Q:0001081316-26-000026" ], "shares_outstanding": [ "10-Q:0001081316-26-000026" ], "retained_earnings": [ "10-Q:0001081316-26-000026" ], "preferred_stock": [ "10-Q:0001081316-26-000026" ], "equity_method_investments": [ "10-Q:0001081316-26-000026" ], "accrued_taxes_current": [ "10-Q:0001081316-26-000026" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 1165000000.0, "cfi": -1474000000.0, "cff": 1358000000.0, "capex": 1356000000.0, "d_and_a": 821000000.0, "sbc": null, "dividends_paid": null, "buybacks": 126000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 47000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-21-000019" ], "value_sources": { "cfo": [ "10-Q:0001081316-21-000019" ], "cfi": [ "10-Q:0001081316-21-000019" ], "cff": [ "10-Q:0001081316-21-000019" ], "capex": [ "10-Q:0001081316-21-000019" ], "d_and_a": [ "10-Q:0001081316-21-000019" ], "buybacks": [ "10-Q:0001081316-21-000019" ], "deferred_tax": [ "10-Q:0001081316-21-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 689000000.0, "cfi": -2364000000.0, "cff": 1440000000.0, "capex": 1437000000.0, "d_and_a": 736000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 241000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-21-000019", "10-Q:0001081316-21-000029" ], "value_sources": { "cfo": [ "10-Q:0001081316-21-000019", "10-Q:0001081316-21-000029" ], "cfi": [ "10-Q:0001081316-21-000019", "10-Q:0001081316-21-000029" ], "cff": [ "10-Q:0001081316-21-000019", "10-Q:0001081316-21-000029" ], "capex": [ "10-Q:0001081316-21-000019", "10-Q:0001081316-21-000029" ], "d_and_a": [ "10-Q:0001081316-21-000029" ], "buybacks": [ "10-Q:0001081316-21-000019", "10-Q:0001081316-21-000029" ], "deferred_tax": [ "10-Q:0001081316-21-000019", "10-Q:0001081316-21-000029" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 2666000000.0, "cfi": -2795000000.0, "cff": 139000000.0, "capex": 1814000000.0, "d_and_a": 800000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 503000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-21-000029", "10-Q:0001081316-21-000037" ], "value_sources": { "cfo": [ "10-Q:0001081316-21-000029", "10-Q:0001081316-21-000037" ], "cfi": [ "10-Q:0001081316-21-000029", "10-Q:0001081316-21-000037" ], "cff": [ "10-Q:0001081316-21-000029", "10-Q:0001081316-21-000037" ], "capex": [ "10-Q:0001081316-21-000029", "10-Q:0001081316-21-000037" ], "d_and_a": [ "10-Q:0001081316-21-000037" ], "buybacks": [ "10-Q:0001081316-21-000029", "10-Q:0001081316-21-000037" ], "deferred_tax": [ "10-Q:0001081316-21-000029", "10-Q:0001081316-21-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1704000000.0, "cfi": -6532000000.0, "cff": 4166000000.0, "capex": 2158000000.0, "d_and_a": 1098000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1089000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "value_sources": { "cfo": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "cfi": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "cff": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "capex": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "d_and_a": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "buybacks": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ], "deferred_tax": [ "10-K:0001081316-22-000004", "10-Q:0001081316-21-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 1525000000.0, "cfi": -1374000000.0, "cff": -191000000.0, "capex": 1295000000.0, "d_and_a": 927000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -135000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-21-000019", "10-Q:0001081316-22-000020" ], "value_sources": { "cfo": [ "10-Q:0001081316-22-000020" ], "cfi": [ "10-Q:0001081316-22-000020" ], "cff": [ "10-Q:0001081316-22-000020" ], "capex": [ "10-Q:0001081316-22-000020" ], "d_and_a": [ "10-Q:0001081316-22-000020" ], "buybacks": [ "10-Q:0001081316-21-000019" ], "deferred_tax": [ "10-Q:0001081316-22-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 2707000000.0, "cfi": -1601000000.0, "cff": -1013000000.0, "capex": 1553000000.0, "d_and_a": 947000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 748000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-21-000019", "10-Q:0001081316-22-000020", "10-Q:0001081316-22-000025" ], "value_sources": { "cfo": [ "10-Q:0001081316-22-000020", "10-Q:0001081316-22-000025" ], "cfi": [ "10-Q:0001081316-22-000020", "10-Q:0001081316-22-000025" ], "cff": [ "10-Q:0001081316-22-000020", "10-Q:0001081316-22-000025" ], "capex": [ "10-Q:0001081316-22-000020", "10-Q:0001081316-22-000025" ], "d_and_a": [ "10-Q:0001081316-22-000025" ], "buybacks": [ "10-Q:0001081316-21-000019", "10-Q:0001081316-22-000025" ], "deferred_tax": [ "10-Q:0001081316-22-000020", "10-Q:0001081316-22-000025" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 2752000000.0, "cfi": -553000000.0, "cff": -756000000.0, "capex": 1746000000.0, "d_and_a": 960000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 48000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-22-000025", "10-Q:0001081316-22-000046" ], "value_sources": { "cfo": [ "10-Q:0001081316-22-000025", "10-Q:0001081316-22-000046" ], "cfi": [ "10-Q:0001081316-22-000025", "10-Q:0001081316-22-000046" ], "cff": [ "10-Q:0001081316-22-000025", "10-Q:0001081316-22-000046" ], "capex": [ "10-Q:0001081316-22-000025", "10-Q:0001081316-22-000046" ], "d_and_a": [ "10-Q:0001081316-22-000046" ], "buybacks": [ "10-Q:0001081316-22-000025", "10-Q:0001081316-22-000046" ], "deferred_tax": [ "10-Q:0001081316-22-000025", "10-Q:0001081316-22-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 1708000000.0, "cfi": -2235000000.0, "cff": -1171000000.0, "capex": 2017000000.0, "d_and_a": 1047000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -15000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "value_sources": { "cfo": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "cfi": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "cff": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "capex": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "d_and_a": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "buybacks": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ], "deferred_tax": [ "10-K:0001081316-23-000005", "10-Q:0001081316-22-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 2221000000.0, "cfi": -1572000000.0, "cff": -310000000.0, "capex": 1553000000.0, "d_and_a": 1022000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -203000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-23-000020" ], "value_sources": { "cfo": [ "10-Q:0001081316-23-000020" ], "cfi": [ "10-Q:0001081316-23-000020" ], "cff": [ "10-Q:0001081316-23-000020" ], "capex": [ "10-Q:0001081316-23-000020" ], "d_and_a": [ "10-Q:0001081316-23-000020" ], "deferred_tax": [ "10-Q:0001081316-23-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 2926000000.0, "cfi": -1880000000.0, "cff": -295000000.0, "capex": 1829000000.0, "d_and_a": 1059000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 588000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-23-000020", "10-Q:0001081316-23-000028" ], "value_sources": { "cfo": [ "10-Q:0001081316-23-000020", "10-Q:0001081316-23-000028" ], "cfi": [ "10-Q:0001081316-23-000020", "10-Q:0001081316-23-000028" ], "cff": [ "10-Q:0001081316-23-000020", "10-Q:0001081316-23-000028" ], "capex": [ "10-Q:0001081316-23-000020", "10-Q:0001081316-23-000028" ], "d_and_a": [ "10-Q:0001081316-23-000028" ], "deferred_tax": [ "10-Q:0001081316-23-000020", "10-Q:0001081316-23-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 2792000000.0, "cfi": -2017000000.0, "cff": -1000000000.0, "capex": 2003000000.0, "d_and_a": 1116000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -735000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-23-000028", "10-Q:0001081316-23-000032" ], "value_sources": { "cfo": [ "10-Q:0001081316-23-000028", "10-Q:0001081316-23-000032" ], "cfi": [ "10-Q:0001081316-23-000028", "10-Q:0001081316-23-000032" ], "cff": [ "10-Q:0001081316-23-000028", "10-Q:0001081316-23-000032" ], "capex": [ "10-Q:0001081316-23-000028", "10-Q:0001081316-23-000032" ], "d_and_a": [ "10-Q:0001081316-23-000032" ], "buybacks": [ "10-Q:0001081316-23-000028", "10-Q:0001081316-23-000032" ], "deferred_tax": [ "10-Q:0001081316-23-000028", "10-Q:0001081316-23-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 1420000000.0, "cfi": -2281000000.0, "cff": 599000000.0, "capex": 2120000000.0, "d_and_a": 1089000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -117000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "value_sources": { "cfo": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "cfi": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "cff": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "capex": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "d_and_a": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "buybacks": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ], "deferred_tax": [ "10-K:0001081316-24-000003", "10-Q:0001081316-23-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1095000000.0, "cfi": -1778000000.0, "cff": 20000000.0, "capex": 1848000000.0, "d_and_a": 1063000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -11000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-24-000010" ], "value_sources": { "cfo": [ "10-Q:0001081316-24-000010" ], "cfi": [ "10-Q:0001081316-24-000010" ], "cff": [ "10-Q:0001081316-24-000010" ], "capex": [ "10-Q:0001081316-24-000010" ], "d_and_a": [ "10-Q:0001081316-24-000010" ], "deferred_tax": [ "10-Q:0001081316-24-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 2570000000.0, "cfi": -1896000000.0, "cff": 605000000.0, "capex": 2177000000.0, "d_and_a": 982000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -106000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-24-000010", "10-Q:0001081316-24-000016" ], "value_sources": { "cfo": [ "10-Q:0001081316-24-000010", "10-Q:0001081316-24-000016" ], "cfi": [ "10-Q:0001081316-24-000010", "10-Q:0001081316-24-000016" ], "cff": [ "10-Q:0001081316-24-000010", "10-Q:0001081316-24-000016" ], "capex": [ "10-Q:0001081316-24-000010", "10-Q:0001081316-24-000016" ], "d_and_a": [ "10-Q:0001081316-24-000016" ], "deferred_tax": [ "10-Q:0001081316-24-000010", "10-Q:0001081316-24-000016" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 2195000000.0, "cfi": 452000000.0, "cff": -2699000000.0, "capex": 2501000000.0, "d_and_a": 1027000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -55000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-23-000028", "10-Q:0001081316-24-000016", "10-Q:0001081316-24-000022" ], "value_sources": { "cfo": [ "10-Q:0001081316-24-000016", "10-Q:0001081316-24-000022" ], "cfi": [ "10-Q:0001081316-24-000016", "10-Q:0001081316-24-000022" ], "cff": [ "10-Q:0001081316-24-000016", "10-Q:0001081316-24-000022" ], "capex": [ "10-Q:0001081316-24-000016", "10-Q:0001081316-24-000022" ], "d_and_a": [ "10-Q:0001081316-24-000022" ], "buybacks": [ "10-Q:0001081316-23-000028", "10-Q:0001081316-24-000022" ], "deferred_tax": [ "10-Q:0001081316-24-000016", "10-Q:0001081316-24-000022" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 1272000000.0, "cfi": -2677000000.0, "cff": 824000000.0, "capex": 2622000000.0, "d_and_a": 1148000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -85000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "value_sources": { "cfo": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "cfi": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "cff": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "capex": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "d_and_a": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "buybacks": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ], "deferred_tax": [ "10-K:0001081316-25-000004", "10-Q:0001081316-24-000022" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 1986000000.0, "cfi": -2149000000.0, "cff": 2313000000.0, "capex": 2153000000.0, "d_and_a": 1025000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -81000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-25-000010" ], "value_sources": { "cfo": [ "10-Q:0001081316-25-000010" ], "cfi": [ "10-Q:0001081316-25-000010" ], "cff": [ "10-Q:0001081316-25-000010" ], "capex": [ "10-Q:0001081316-25-000010" ], "d_and_a": [ "10-Q:0001081316-25-000010" ], "deferred_tax": [ "10-Q:0001081316-25-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 2594000000.0, "cfi": -1867000000.0, "cff": -1127000000.0, "capex": 1975000000.0, "d_and_a": 1019000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 9000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-25-000010", "10-Q:0001081316-25-000013" ], "value_sources": { "cfo": [ "10-Q:0001081316-25-000010", "10-Q:0001081316-25-000013" ], "cfi": [ "10-Q:0001081316-25-000010", "10-Q:0001081316-25-000013" ], "cff": [ "10-Q:0001081316-25-000010", "10-Q:0001081316-25-000013" ], "capex": [ "10-Q:0001081316-25-000010", "10-Q:0001081316-25-000013" ], "d_and_a": [ "10-Q:0001081316-25-000013" ], "deferred_tax": [ "10-Q:0001081316-25-000010", "10-Q:0001081316-25-000013" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1611000000.0, "cfi": 416000000.0, "cff": -2696000000.0, "capex": 2108000000.0, "d_and_a": 1031000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -109000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-25-000013", "10-Q:0001081316-25-000022" ], "value_sources": { "cfo": [ "10-Q:0001081316-25-000013", "10-Q:0001081316-25-000022" ], "cfi": [ "10-Q:0001081316-25-000013", "10-Q:0001081316-25-000022" ], "cff": [ "10-Q:0001081316-25-000013", "10-Q:0001081316-25-000022" ], "capex": [ "10-Q:0001081316-25-000013", "10-Q:0001081316-25-000022" ], "d_and_a": [ "10-Q:0001081316-25-000022" ], "deferred_tax": [ "10-Q:0001081316-25-000013", "10-Q:0001081316-25-000022" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 2251000000.0, "cfi": -2435000000.0, "cff": -1110000000.0, "capex": 2777000000.0, "d_and_a": 1109000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -86000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "value_sources": { "cfo": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "cfi": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "cff": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "capex": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "d_and_a": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "buybacks": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "deferred_tax": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 2021000000.0, "cfi": -1573000000.0, "cff": 925000000.0, "capex": 2128000000.0, "d_and_a": 1116000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -92000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-26-000013" ], "value_sources": { "cfo": [ "10-Q:0001081316-26-000013" ], "cfi": [ "10-Q:0001081316-26-000013" ], "cff": [ "10-Q:0001081316-26-000013" ], "capex": [ "10-Q:0001081316-26-000013" ], "d_and_a": [ "10-Q:0001081316-26-000013" ], "deferred_tax": [ "10-Q:0001081316-26-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 2299000000.0, "cfi": -2498000000.0, "cff": -353000000.0, "capex": 2445000000.0, "d_and_a": 1139000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -15000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-26-000013", "10-Q:0001081316-26-000017" ], "value_sources": { "cfo": [ "10-Q:0001081316-26-000013", "10-Q:0001081316-26-000017" ], "cfi": [ "10-Q:0001081316-26-000013", "10-Q:0001081316-26-000017" ], "cff": [ "10-Q:0001081316-26-000013", "10-Q:0001081316-26-000017" ], "capex": [ "10-Q:0001081316-26-000013", "10-Q:0001081316-26-000017" ], "d_and_a": [ "10-Q:0001081316-26-000017" ], "deferred_tax": [ "10-Q:0001081316-26-000013", "10-Q:0001081316-26-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 2646000000.0, "cfi": -2949000000.0, "cff": 271000000.0, "capex": 2954000000.0, "d_and_a": 1042000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 10000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-26-000017", "10-Q:0001081316-26-000026" ], "value_sources": { "cfo": [ "10-Q:0001081316-26-000017", "10-Q:0001081316-26-000026" ], "cfi": [ "10-Q:0001081316-26-000017", "10-Q:0001081316-26-000026" ], "cff": [ "10-Q:0001081316-26-000017", "10-Q:0001081316-26-000026" ], "capex": [ "10-Q:0001081316-26-000017", "10-Q:0001081316-26-000026" ], "d_and_a": [ "10-Q:0001081316-26-000026" ], "deferred_tax": [ "10-Q:0001081316-26-000017", "10-Q:0001081316-26-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1393000000.0, "cfi": -3049000000.0, "cff": 1143000000.0, "capex": 3062000000.0, "d_and_a": 1106000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 133000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "value_sources": { "cfo": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "cfi": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "cff": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "capex": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "d_and_a": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "buybacks": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ], "deferred_tax": [ "10-K:0001081316-26-000003", "10-Q:0001081316-25-000022" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1363000000.0, "cfi": -2358000000.0, "cff": 3493000000.0, "capex": 2418000000.0, "d_and_a": 1135000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 333000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-26-000013" ], "value_sources": { "cfo": [ "10-Q:0001081316-26-000013" ], "cfi": [ "10-Q:0001081316-26-000013" ], "cff": [ "10-Q:0001081316-26-000013" ], "capex": [ "10-Q:0001081316-26-000013" ], "d_and_a": [ "10-Q:0001081316-26-000013" ], "deferred_tax": [ "10-Q:0001081316-26-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 3310000000.0, "cfi": -2751000000.0, "cff": -687000000.0, "capex": 2531000000.0, "d_and_a": 1140000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -10000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-26-000013", "10-Q:0001081316-26-000017" ], "value_sources": { "cfo": [ "10-Q:0001081316-26-000013", "10-Q:0001081316-26-000017" ], "cfi": [ "10-Q:0001081316-26-000013", "10-Q:0001081316-26-000017" ], "cff": [ "10-Q:0001081316-26-000013", "10-Q:0001081316-26-000017" ], "capex": [ "10-Q:0001081316-26-000013", "10-Q:0001081316-26-000017" ], "d_and_a": [ "10-Q:0001081316-26-000017" ], "deferred_tax": [ "10-Q:0001081316-26-000013", "10-Q:0001081316-26-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "deferred_tax": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 2972000000.0, "cfi": -2779000000.0, "cff": -260000000.0, "capex": 2585000000.0, "d_and_a": 1128000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 22000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001081316-26-000017", "10-Q:0001081316-26-000026" ], "value_sources": { "cfo": [ "10-Q:0001081316-26-000017", "10-Q:0001081316-26-000026" ], "cfi": [ "10-Q:0001081316-26-000017", "10-Q:0001081316-26-000026" ], "cff": [ "10-Q:0001081316-26-000017", "10-Q:0001081316-26-000026" ], "capex": [ "10-Q:0001081316-26-000017", "10-Q:0001081316-26-000026" ], "d_and_a": [ "10-Q:0001081316-26-000026" ], "deferred_tax": [ "10-Q:0001081316-26-000017", "10-Q:0001081316-26-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "deferred_tax": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 6224000000.0, "cfi": -13165000000.0, "cff": 7103000000.0, "capex": 6765000000.0, "d_and_a": 3455000000.0, "sbc": null, "dividends_paid": null, "buybacks": 126000000.0, "interest_paid": 1855000000.0, "taxes_paid": -1361000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 1880000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001081316-23-000005" ], "value_sources": { "cfo": [ "10-K:0001081316-23-000005" ], "cfi": [ "10-K:0001081316-23-000005" ], "cff": [ "10-K:0001081316-23-000005" ], "capex": [ "10-K:0001081316-23-000005" ], "d_and_a": [ "10-K:0001081316-23-000005" ], "buybacks": [ "10-K:0001081316-23-000005" ], "interest_paid": [ "10-K:0001081316-23-000005" ], "taxes_paid": [ "10-K:0001081316-23-000005" ], "goodwill_impairment": [ "10-K:0001081316-23-000005" ], "deferred_tax": [ "10-K:0001081316-23-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 8692000000.0, "cfi": -5763000000.0, "cff": -3131000000.0, "capex": 6611000000.0, "d_and_a": 3881000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 2041000000.0, "taxes_paid": -1309000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 646000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001081316-24-000003" ], "value_sources": { "cfo": [ "10-K:0001081316-24-000003" ], "cfi": [ "10-K:0001081316-24-000003" ], "cff": [ "10-K:0001081316-24-000003" ], "capex": [ "10-K:0001081316-24-000003" ], "d_and_a": [ "10-K:0001081316-24-000003" ], "buybacks": [ "10-K:0001081316-24-000003" ], "interest_paid": [ "10-K:0001081316-24-000003" ], "taxes_paid": [ "10-K:0001081316-24-000003" ], "goodwill_impairment": [ "10-K:0001081316-24-000003" ], "deferred_tax": [ "10-K:0001081316-24-000003" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 9359000000.0, "cfi": -7750000000.0, "cff": -1006000000.0, "capex": 7505000000.0, "d_and_a": 4286000000.0, "sbc": null, "dividends_paid": null, "buybacks": 870000000.0, "interest_paid": 2071000000.0, "taxes_paid": -1863000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": -467000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001081316-25-000004" ], "value_sources": { "cfo": [ "10-K:0001081316-25-000004" ], "cfi": [ "10-K:0001081316-25-000004" ], "cff": [ "10-K:0001081316-25-000004" ], "capex": [ "10-K:0001081316-25-000004" ], "d_and_a": [ "10-K:0001081316-25-000004" ], "buybacks": [ "10-K:0001081316-25-000004" ], "interest_paid": [ "10-K:0001081316-25-000004" ], "taxes_paid": [ "10-K:0001081316-25-000004" ], "goodwill_impairment": [ "10-K:0001081316-25-000004" ], "deferred_tax": [ "10-K:0001081316-25-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 7132000000.0, "cfi": -5899000000.0, "cff": -1250000000.0, "capex": 9148000000.0, "d_and_a": 4220000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 2109000000.0, "taxes_paid": -1370000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": -257000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001081316-26-000003" ], "value_sources": { "cfo": [ "10-K:0001081316-26-000003" ], "cfi": [ "10-K:0001081316-26-000003" ], "cff": [ "10-K:0001081316-26-000003" ], "capex": [ "10-K:0001081316-26-000003" ], "d_and_a": [ "10-K:0001081316-26-000003" ], "buybacks": [ "10-K:0001081316-26-000003" ], "interest_paid": [ "10-K:0001081316-26-000003" ], "taxes_paid": [ "10-K:0001081316-26-000003" ], "goodwill_impairment": [ "10-K:0001081316-26-000003" ], "deferred_tax": [ "10-K:0001081316-26-000003" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 8442000000.0, "cfi": -6035000000.0, "cff": -2620000000.0, "capex": 9013000000.0, "d_and_a": 4184000000.0, "sbc": null, "dividends_paid": null, "buybacks": 2276000000.0, "interest_paid": 2304000000.0, "taxes_paid": -1501000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": -267000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001081316-26-000003" ], "value_sources": { "cfo": [ "10-K:0001081316-26-000003" ], "cfi": [ "10-K:0001081316-26-000003" ], "cff": [ "10-K:0001081316-26-000003" ], "capex": [ "10-K:0001081316-26-000003" ], "d_and_a": [ "10-K:0001081316-26-000003" ], "buybacks": [ "10-K:0001081316-26-000003" ], "interest_paid": [ "10-K:0001081316-26-000003" ], "taxes_paid": [ "10-K:0001081316-26-000003" ], "goodwill_impairment": [ "10-K:0001081316-26-000003" ], "deferred_tax": [ "10-K:0001081316-26-000003" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 8359000000.0, "cfi": -10069000000.0, "cff": 1986000000.0, "capex": 10589000000.0, "d_and_a": 4403000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 2471000000.0, "taxes_paid": -1299000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 36000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001081316-26-000003" ], "value_sources": { "cfo": [ "10-K:0001081316-26-000003" ], "cfi": [ "10-K:0001081316-26-000003" ], "cff": [ "10-K:0001081316-26-000003" ], "capex": [ "10-K:0001081316-26-000003" ], "d_and_a": [ "10-K:0001081316-26-000003" ], "buybacks": [ "10-K:0001081316-26-000003" ], "interest_paid": [ "10-K:0001081316-26-000003" ], "taxes_paid": [ "10-K:0001081316-26-000003" ], "goodwill_impairment": [ "10-K:0001081316-26-000003" ], "deferred_tax": [ "10-K:0001081316-26-000003" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001081316-21-000011": { "kind": "filing", "form": "10-K", "accession": "0001081316-21-000011", "report_date": "2020-12-31", "filed": "2021-03-01", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131621000011/bhe-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131621000011/" }, "10-K:0001081316-22-000004": { "kind": "filing", "form": "10-K", "accession": "0001081316-22-000004", "report_date": "2021-12-31", "filed": "2022-02-28", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131622000004/bhe-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131622000004/" }, "10-K:0001081316-23-000005": { "kind": "filing", "form": "10-K", "accession": "0001081316-23-000005", "report_date": "2022-12-31", "filed": "2023-02-27", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131623000005/bhe-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131623000005/" }, "10-K:0001081316-24-000003": { "kind": "filing", "form": "10-K", "accession": "0001081316-24-000003", "report_date": "2023-12-31", "filed": "2024-02-26", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131624000003/bhe-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131624000003/" }, "10-K:0001081316-25-000004": { "kind": "filing", "form": "10-K", "accession": "0001081316-25-000004", "report_date": "2024-12-31", "filed": "2025-02-24", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131625000004/bhe-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131625000004/" }, "10-K:0001081316-26-000003": { "kind": "filing", "form": "10-K", "accession": "0001081316-26-000003", "report_date": "2025-12-31", "filed": "2026-03-02", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131626000003/bhe-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131626000003/" }, "10-Q:0001081316-20-000019": { "kind": "filing", "form": "10-Q", "accession": "0001081316-20-000019", "report_date": "2020-03-31", "filed": "2020-05-04", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131620000019/bhe33120form10-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131620000019/" }, "10-Q:0001081316-20-000022": { "kind": "filing", "form": "10-Q", "accession": "0001081316-20-000022", "report_date": "2020-06-30", "filed": "2020-08-07", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131620000022/bhe63020form10-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131620000022/" }, "10-Q:0001081316-20-000026": { "kind": "filing", "form": "10-Q", "accession": "0001081316-20-000026", "report_date": "2020-09-30", "filed": "2020-11-09", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131620000026/bhe93020form10-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131620000026/" }, "10-Q:0001081316-21-000019": { "kind": "filing", "form": "10-Q", "accession": "0001081316-21-000019", "report_date": "2021-03-31", "filed": "2021-05-03", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131621000019/bhe-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131621000019/" }, "10-Q:0001081316-21-000029": { "kind": "filing", "form": "10-Q", "accession": "0001081316-21-000029", "report_date": "2021-06-30", "filed": "2021-08-09", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131621000029/bhe-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131621000029/" }, "10-Q:0001081316-21-000037": { "kind": "filing", "form": "10-Q", "accession": "0001081316-21-000037", "report_date": "2021-09-30", "filed": "2021-11-08", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131621000037/bhe-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131621000037/" }, "10-Q:0001081316-22-000020": { "kind": "filing", "form": "10-Q", "accession": "0001081316-22-000020", "report_date": "2022-03-31", "filed": "2022-05-02", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131622000020/bhe-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131622000020/" }, "10-Q:0001081316-22-000025": { "kind": "filing", "form": "10-Q", "accession": "0001081316-22-000025", "report_date": "2022-06-30", "filed": "2022-08-08", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131622000025/bhe-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131622000025/" }, "10-Q:0001081316-22-000046": { "kind": "filing", "form": "10-Q", "accession": "0001081316-22-000046", "report_date": "2022-09-30", "filed": "2022-11-07", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131622000046/bhe-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131622000046/" }, "10-Q:0001081316-23-000020": { "kind": "filing", "form": "10-Q", "accession": "0001081316-23-000020", "report_date": "2023-03-31", "filed": "2023-05-08", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131623000020/bhe-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131623000020/" }, "10-Q:0001081316-23-000028": { "kind": "filing", "form": "10-Q", "accession": "0001081316-23-000028", "report_date": "2023-06-30", "filed": "2023-08-07", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131623000028/bhe-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131623000028/" }, "10-Q:0001081316-23-000032": { "kind": "filing", "form": "10-Q", "accession": "0001081316-23-000032", "report_date": "2023-09-30", "filed": "2023-11-06", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131623000032/bhe-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131623000032/" }, "10-Q:0001081316-24-000010": { "kind": "filing", "form": "10-Q", "accession": "0001081316-24-000010", "report_date": "2024-03-31", "filed": "2024-05-06", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131624000010/bhe-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131624000010/" }, "10-Q:0001081316-24-000016": { "kind": "filing", "form": "10-Q", "accession": "0001081316-24-000016", "report_date": "2024-06-30", "filed": "2024-08-05", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131624000016/bhe-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131624000016/" }, "10-Q:0001081316-24-000022": { "kind": "filing", "form": "10-Q", "accession": "0001081316-24-000022", "report_date": "2024-09-30", "filed": "2024-11-04", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131624000022/bhe-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131624000022/" }, "10-Q:0001081316-25-000010": { "kind": "filing", "form": "10-Q", "accession": "0001081316-25-000010", "report_date": "2025-03-31", "filed": "2025-05-05", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131625000010/bhe-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131625000010/" }, "10-Q:0001081316-25-000013": { "kind": "filing", "form": "10-Q", "accession": "0001081316-25-000013", "report_date": "2025-06-30", "filed": "2025-08-04", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131625000013/bhe-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131625000013/" }, "10-Q:0001081316-25-000022": { "kind": "filing", "form": "10-Q", "accession": "0001081316-25-000022", "report_date": "2025-09-30", "filed": "2025-11-03", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131625000022/bhe-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131625000022/" }, "10-Q:0001081316-26-000013": { "kind": "filing", "form": "10-Q", "accession": "0001081316-26-000013", "report_date": "2026-03-31", "filed": "2026-05-04", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131626000013/bhe-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131626000013/" }, "10-Q:0001081316-26-000017": { "kind": "filing", "form": "10-Q", "accession": "0001081316-26-000017", "report_date": "2026-06-30", "filed": "2026-08-10", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131626000017/bhe-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131626000017/" }, "10-Q:0001081316-26-000026": { "kind": "filing", "form": "10-Q", "accession": "0001081316-26-000026", "report_date": "2026-09-30", "filed": "2026-11-09", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131626000026/bhe-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000108131626000026/" }, "8-K:0001193125-23-227676": { "kind": "filing", "form": "8-K", "accession": "0001193125-23-227676", "report_date": "2023-09-01", "filed": "2023-09-01", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1081316/000119312523227676/d549808d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1081316/000119312523227676/" } }, "restatements": [ { "period": "FY2023 Q4", "item": "shares_outstanding", "start": null, "end": "2023-12-31", "first": { "value": 76000000.0, "source": "10-K:0001081316-24-000003", "filed": "2024-02-26" }, "latest": { "value": 75627913.0, "source": "10-K:0001081316-25-000004", "filed": "2025-02-24" }, "used": { "value": 75627913.0, "source": "10-K:0001081316-25-000004", "filed": "2025-02-24" } } ], "withheld": [], "events": [ { "id": "acquisition_or_disposal:2023-09-01:8-K:0001193125-23-227676", "type": "acquisition_or_disposal", "date": "2023-09-01", "fiscal_period": "FY2023 Q3", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-23-227676" ] } ] }