{ "schema": "annalist.dataset/0.1", "company": { "id": "bnsf", "name": "Burlington Northern Santa Fe, LLC", "country": "US", "template": "corporate", "cik": "0000934612", "tickers": [], "entity_name": "BURLINGTON NORTHERN SANTA FE, LLC", "fiscal_year_end": "1231", "sic": "4011", "sic_description": "Railroads, Line-Haul Operating", "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": 5417000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1823000000.0, "interest_expense": 262000000.0, "pretax_income": 1584000000.0, "income_tax": 394000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1190000000.0, "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:0000934612-21-000010" ], "value_sources": { "revenue": [ "10-Q:0000934612-21-000010" ], "operating_income": [ "10-Q:0000934612-21-000010" ], "interest_expense": [ "10-Q:0000934612-21-000010" ], "pretax_income": [ "10-Q:0000934612-21-000010" ], "income_tax": [ "10-Q:0000934612-21-000010" ], "net_income": [ "10-Q:0000934612-21-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 4602000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1730000000.0, "interest_expense": 260000000.0, "pretax_income": 1494000000.0, "income_tax": 363000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1131000000.0, "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:0000934612-21-000016" ], "value_sources": { "revenue": [ "10-Q:0000934612-21-000016" ], "operating_income": [ "10-Q:0000934612-21-000016" ], "interest_expense": [ "10-Q:0000934612-21-000016" ], "pretax_income": [ "10-Q:0000934612-21-000016" ], "income_tax": [ "10-Q:0000934612-21-000016" ], "net_income": [ "10-Q:0000934612-21-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 5176000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2011000000.0, "interest_expense": 257000000.0, "pretax_income": 1777000000.0, "income_tax": 430000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1347000000.0, "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:0000934612-21-000021" ], "value_sources": { "revenue": [ "10-Q:0000934612-21-000021" ], "operating_income": [ "10-Q:0000934612-21-000021" ], "interest_expense": [ "10-Q:0000934612-21-000021" ], "pretax_income": [ "10-Q:0000934612-21-000021" ], "income_tax": [ "10-Q:0000934612-21-000021" ], "net_income": [ "10-Q:0000934612-21-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 5674000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2176000000.0, "interest_expense": 258000000.0, "pretax_income": 1937000000.0, "income_tax": 444000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1493000000.0, "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:0000934612-21-000005", "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "value_sources": { "revenue": [ "10-K:0000934612-21-000005" ], "operating_income": [ "10-K:0000934612-21-000005" ], "interest_expense": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "pretax_income": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "income_tax": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "net_income": [ "10-K:0000934612-21-000005" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 5401000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1889000000.0, "interest_expense": 258000000.0, "pretax_income": 1659000000.0, "income_tax": 408000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1251000000.0, "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:0000934612-22-000009" ], "value_sources": { "revenue": [ "10-Q:0000934612-22-000009" ], "operating_income": [ "10-Q:0000934612-22-000009" ], "interest_expense": [ "10-Q:0000934612-22-000009" ], "pretax_income": [ "10-Q:0000934612-22-000009" ], "income_tax": [ "10-Q:0000934612-22-000009" ], "net_income": [ "10-Q:0000934612-22-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 5809000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2218000000.0, "interest_expense": 261000000.0, "pretax_income": 1979000000.0, "income_tax": 463000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1516000000.0, "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:0000934612-22-000013" ], "value_sources": { "revenue": [ "10-Q:0000934612-22-000013" ], "operating_income": [ "10-Q:0000934612-22-000013" ], "interest_expense": [ "10-Q:0000934612-22-000013" ], "pretax_income": [ "10-Q:0000934612-22-000013" ], "income_tax": [ "10-Q:0000934612-22-000013" ], "net_income": [ "10-Q:0000934612-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 5790000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2262000000.0, "interest_expense": 256000000.0, "pretax_income": 2029000000.0, "income_tax": 491000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1538000000.0, "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:0000934612-22-000017" ], "value_sources": { "revenue": [ "10-Q:0000934612-22-000017" ], "operating_income": [ "10-Q:0000934612-22-000017" ], "interest_expense": [ "10-Q:0000934612-22-000017" ], "pretax_income": [ "10-Q:0000934612-22-000017" ], "income_tax": [ "10-Q:0000934612-22-000017" ], "net_income": [ "10-Q:0000934612-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 6282000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2429000000.0, "interest_expense": 257000000.0, "pretax_income": 2194000000.0, "income_tax": 509000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1685000000.0, "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:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "value_sources": { "revenue": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "operating_income": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "interest_expense": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "pretax_income": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "income_tax": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "net_income": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 5968000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2041000000.0, "interest_expense": 255000000.0, "pretax_income": 1809000000.0, "income_tax": 438000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1371000000.0, "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:0000934612-23-000009" ], "value_sources": { "revenue": [ "10-Q:0000934612-23-000009" ], "operating_income": [ "10-Q:0000934612-23-000009" ], "interest_expense": [ "10-Q:0000934612-23-000009" ], "pretax_income": [ "10-Q:0000934612-23-000009" ], "income_tax": [ "10-Q:0000934612-23-000009" ], "net_income": [ "10-Q:0000934612-23-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 6640000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2379000000.0, "interest_expense": 254000000.0, "pretax_income": 2151000000.0, "income_tax": 487000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1664000000.0, "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:0000934612-23-000014" ], "value_sources": { "revenue": [ "10-Q:0000934612-23-000014" ], "operating_income": [ "10-Q:0000934612-23-000014" ], "interest_expense": [ "10-Q:0000934612-23-000014" ], "pretax_income": [ "10-Q:0000934612-23-000014" ], "income_tax": [ "10-Q:0000934612-23-000014" ], "net_income": [ "10-Q:0000934612-23-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 6693000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2108000000.0, "interest_expense": 258000000.0, "pretax_income": 1884000000.0, "income_tax": 442000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1442000000.0, "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:0000934612-23-000021" ], "value_sources": { "revenue": [ "10-Q:0000934612-23-000021" ], "operating_income": [ "10-Q:0000934612-23-000021" ], "interest_expense": [ "10-Q:0000934612-23-000021" ], "pretax_income": [ "10-Q:0000934612-23-000021" ], "income_tax": [ "10-Q:0000934612-23-000021" ], "net_income": [ "10-Q:0000934612-23-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 6587000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2072000000.0, "interest_expense": 258000000.0, "pretax_income": 1864000000.0, "income_tax": 395000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1469000000.0, "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:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "value_sources": { "revenue": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "operating_income": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "interest_expense": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "pretax_income": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "income_tax": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "net_income": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 6019000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1856000000.0, "interest_expense": 257000000.0, "pretax_income": 1649000000.0, "income_tax": 402000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1247000000.0, "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:0000934612-24-000009" ], "value_sources": { "revenue": [ "10-Q:0000934612-24-000009" ], "operating_income": [ "10-Q:0000934612-24-000009" ], "interest_expense": [ "10-Q:0000934612-24-000009" ], "pretax_income": [ "10-Q:0000934612-24-000009" ], "income_tax": [ "10-Q:0000934612-24-000009" ], "net_income": [ "10-Q:0000934612-24-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 5828000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1810000000.0, "interest_expense": 256000000.0, "pretax_income": 1615000000.0, "income_tax": 351000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1264000000.0, "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:0000934612-24-000012" ], "value_sources": { "revenue": [ "10-Q:0000934612-24-000012" ], "operating_income": [ "10-Q:0000934612-24-000012" ], "interest_expense": [ "10-Q:0000934612-24-000012" ], "pretax_income": [ "10-Q:0000934612-24-000012" ], "income_tax": [ "10-Q:0000934612-24-000012" ], "net_income": [ "10-Q:0000934612-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 5847000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1806000000.0, "interest_expense": 269000000.0, "pretax_income": 1608000000.0, "income_tax": 387000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1221000000.0, "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:0000934612-24-000015" ], "value_sources": { "revenue": [ "10-Q:0000934612-24-000015" ], "operating_income": [ "10-Q:0000934612-24-000015" ], "interest_expense": [ "10-Q:0000934612-24-000015" ], "pretax_income": [ "10-Q:0000934612-24-000015" ], "income_tax": [ "10-Q:0000934612-24-000015" ], "net_income": [ "10-Q:0000934612-24-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 6182000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1927000000.0, "interest_expense": 266000000.0, "pretax_income": 1742000000.0, "income_tax": 387000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1355000000.0, "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:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "value_sources": { "revenue": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "operating_income": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "interest_expense": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "pretax_income": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "income_tax": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "net_income": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 5660000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1720000000.0, "interest_expense": 265000000.0, "pretax_income": 1519000000.0, "income_tax": 376000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1143000000.0, "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:0000934612-25-000007" ], "value_sources": { "revenue": [ "10-Q:0000934612-25-000007" ], "operating_income": [ "10-Q:0000934612-25-000007" ], "interest_expense": [ "10-Q:0000934612-25-000007" ], "pretax_income": [ "10-Q:0000934612-25-000007" ], "income_tax": [ "10-Q:0000934612-25-000007" ], "net_income": [ "10-Q:0000934612-25-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 5739000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1823000000.0, "interest_expense": 267000000.0, "pretax_income": 1622000000.0, "income_tax": 395000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1227000000.0, "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:0000934612-25-000015" ], "value_sources": { "revenue": [ "10-Q:0000934612-25-000015" ], "operating_income": [ "10-Q:0000934612-25-000015" ], "interest_expense": [ "10-Q:0000934612-25-000015" ], "pretax_income": [ "10-Q:0000934612-25-000015" ], "income_tax": [ "10-Q:0000934612-25-000015" ], "net_income": [ "10-Q:0000934612-25-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 5904000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2055000000.0, "interest_expense": 275000000.0, "pretax_income": 1846000000.0, "income_tax": 463000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1383000000.0, "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:0000934612-25-000028" ], "value_sources": { "revenue": [ "10-Q:0000934612-25-000028" ], "operating_income": [ "10-Q:0000934612-25-000028" ], "interest_expense": [ "10-Q:0000934612-25-000028" ], "pretax_income": [ "10-Q:0000934612-25-000028" ], "income_tax": [ "10-Q:0000934612-25-000028" ], "net_income": [ "10-Q:0000934612-25-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 6134000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1874000000.0, "interest_expense": 271000000.0, "pretax_income": 1661000000.0, "income_tax": 383000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1278000000.0, "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:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "value_sources": { "revenue": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "operating_income": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "interest_expense": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "pretax_income": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "income_tax": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "net_income": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 5693000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1820000000.0, "interest_expense": 272000000.0, "pretax_income": 1603000000.0, "income_tax": 389000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1214000000.0, "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:0000934612-26-000008" ], "value_sources": { "revenue": [ "10-Q:0000934612-26-000008" ], "operating_income": [ "10-Q:0000934612-26-000008" ], "interest_expense": [ "10-Q:0000934612-26-000008" ], "pretax_income": [ "10-Q:0000934612-26-000008" ], "income_tax": [ "10-Q:0000934612-26-000008" ], "net_income": [ "10-Q:0000934612-26-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 5742000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2013000000.0, "interest_expense": 270000000.0, "pretax_income": 1809000000.0, "income_tax": 343000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1466000000.0, "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:0000934612-26-000013" ], "value_sources": { "revenue": [ "10-Q:0000934612-26-000013" ], "operating_income": [ "10-Q:0000934612-26-000013" ], "interest_expense": [ "10-Q:0000934612-26-000013" ], "pretax_income": [ "10-Q:0000934612-26-000013" ], "income_tax": [ "10-Q:0000934612-26-000013" ], "net_income": [ "10-Q:0000934612-26-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 6010000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2148000000.0, "interest_expense": 279000000.0, "pretax_income": 1912000000.0, "income_tax": 463000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1449000000.0, "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:0000934612-26-000017" ], "value_sources": { "revenue": [ "10-Q:0000934612-26-000017" ], "operating_income": [ "10-Q:0000934612-26-000017" ], "interest_expense": [ "10-Q:0000934612-26-000017" ], "pretax_income": [ "10-Q:0000934612-26-000017" ], "income_tax": [ "10-Q:0000934612-26-000017" ], "net_income": [ "10-Q:0000934612-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 5976000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2074000000.0, "interest_expense": 277000000.0, "pretax_income": 1851000000.0, "income_tax": 504000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1347000000.0, "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:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "value_sources": { "revenue": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "operating_income": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "interest_expense": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "pretax_income": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "income_tax": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "net_income": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 5970000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2046000000.0, "interest_expense": 277000000.0, "pretax_income": 1820000000.0, "income_tax": 443000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1377000000.0, "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:0000934612-26-000008" ], "value_sources": { "revenue": [ "10-Q:0000934612-26-000008" ], "operating_income": [ "10-Q:0000934612-26-000008" ], "interest_expense": [ "10-Q:0000934612-26-000008" ], "pretax_income": [ "10-Q:0000934612-26-000008" ], "income_tax": [ "10-Q:0000934612-26-000008" ], "net_income": [ "10-Q:0000934612-26-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 6577000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2270000000.0, "interest_expense": 276000000.0, "pretax_income": 2061000000.0, "income_tax": 503000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1558000000.0, "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:0000934612-26-000013" ], "value_sources": { "revenue": [ "10-Q:0000934612-26-000013" ], "operating_income": [ "10-Q:0000934612-26-000013" ], "interest_expense": [ "10-Q:0000934612-26-000013" ], "pretax_income": [ "10-Q:0000934612-26-000013" ], "income_tax": [ "10-Q:0000934612-26-000013" ], "net_income": [ "10-Q:0000934612-26-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 6887000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2480000000.0, "interest_expense": 273000000.0, "pretax_income": 2266000000.0, "income_tax": 537000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1729000000.0, "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:0000934612-26-000017" ], "value_sources": { "revenue": [ "10-Q:0000934612-26-000017" ], "operating_income": [ "10-Q:0000934612-26-000017" ], "interest_expense": [ "10-Q:0000934612-26-000017" ], "pretax_income": [ "10-Q:0000934612-26-000017" ], "income_tax": [ "10-Q:0000934612-26-000017" ], "net_income": [ "10-Q:0000934612-26-000017" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 20869000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 7740000000.0, "interest_expense": 1037000000.0, "pretax_income": 6792000000.0, "income_tax": 1631000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 5161000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 451000000.0 }, "sources": [ "10-K:0000934612-22-000005", "10-K:0000934612-23-000005" ], "value_sources": { "revenue": [ "10-K:0000934612-23-000005" ], "operating_income": [ "10-K:0000934612-23-000005" ], "interest_expense": [ "10-K:0000934612-23-000005" ], "pretax_income": [ "10-K:0000934612-23-000005" ], "income_tax": [ "10-K:0000934612-23-000005" ], "net_income": [ "10-K:0000934612-23-000005" ], "operating_lease_cost": [ "10-K:0000934612-22-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 23282000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 8798000000.0, "interest_expense": 1032000000.0, "pretax_income": 7861000000.0, "income_tax": 1871000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 5990000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 428000000.0 }, "sources": [ "10-K:0000934612-23-000005", "10-K:0000934612-24-000005" ], "value_sources": { "revenue": [ "10-K:0000934612-24-000005" ], "operating_income": [ "10-K:0000934612-24-000005" ], "interest_expense": [ "10-K:0000934612-24-000005" ], "pretax_income": [ "10-K:0000934612-24-000005" ], "income_tax": [ "10-K:0000934612-24-000005" ], "net_income": [ "10-K:0000934612-24-000005" ], "operating_lease_cost": [ "10-K:0000934612-23-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 25888000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 8600000000.0, "interest_expense": 1025000000.0, "pretax_income": 7708000000.0, "income_tax": 1762000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 5946000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 402000000.0 }, "sources": [ "10-K:0000934612-24-000005", "10-K:0000934612-25-000003" ], "value_sources": { "revenue": [ "10-K:0000934612-25-000003" ], "operating_income": [ "10-K:0000934612-25-000003" ], "interest_expense": [ "10-K:0000934612-25-000003" ], "pretax_income": [ "10-K:0000934612-25-000003" ], "income_tax": [ "10-K:0000934612-25-000003" ], "net_income": [ "10-K:0000934612-25-000003" ], "operating_lease_cost": [ "10-K:0000934612-24-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 23876000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 7399000000.0, "interest_expense": 1048000000.0, "pretax_income": 6614000000.0, "income_tax": 1527000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 5087000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 393000000.0 }, "sources": [ "10-K:0000934612-25-000003", "10-K:0000934612-26-000004" ], "value_sources": { "revenue": [ "10-K:0000934612-26-000004" ], "operating_income": [ "10-K:0000934612-26-000004" ], "interest_expense": [ "10-K:0000934612-26-000004" ], "pretax_income": [ "10-K:0000934612-26-000004" ], "income_tax": [ "10-K:0000934612-26-000004" ], "net_income": [ "10-K:0000934612-26-000004" ], "operating_lease_cost": [ "10-K:0000934612-25-000003" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 23437000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 7472000000.0, "interest_expense": 1078000000.0, "pretax_income": 6648000000.0, "income_tax": 1617000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 5031000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 425000000.0 }, "sources": [ "10-K:0000934612-26-000004" ], "value_sources": { "revenue": [ "10-K:0000934612-26-000004" ], "operating_income": [ "10-K:0000934612-26-000004" ], "interest_expense": [ "10-K:0000934612-26-000004" ], "pretax_income": [ "10-K:0000934612-26-000004" ], "income_tax": [ "10-K:0000934612-26-000004" ], "net_income": [ "10-K:0000934612-26-000004" ], "operating_lease_cost": [ "10-K:0000934612-26-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 23421000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 8055000000.0, "interest_expense": 1098000000.0, "pretax_income": 7175000000.0, "income_tax": 1699000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 5476000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 414000000.0 }, "sources": [ "10-K:0000934612-26-000004" ], "value_sources": { "revenue": [ "10-K:0000934612-26-000004" ], "operating_income": [ "10-K:0000934612-26-000004" ], "interest_expense": [ "10-K:0000934612-26-000004" ], "pretax_income": [ "10-K:0000934612-26-000004" ], "income_tax": [ "10-K:0000934612-26-000004" ], "net_income": [ "10-K:0000934612-26-000004" ], "operating_lease_cost": [ "10-K:0000934612-26-000004" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 1852000000.0, "short_term_investments": null, "receivables": 1389000000.0, "inventory": null, "current_assets": 4090000000.0, "ppe_net": 64600000000.0, "goodwill": 14851000000.0, "intangibles": null, "total_assets": 88372000000.0, "accounts_payable": 3585000000.0, "short_term_borrowings": null, "debt_current": 676000000.0, "current_liabilities": 4261000000.0, "long_term_debt": 22489000000.0, "total_liabilities": 44561000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": null, "liabilities_and_equity": 88372000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 664000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1421000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-20-000011" ], "value_sources": { "cash": [ "10-Q:0000934612-20-000011" ], "receivables": [ "10-Q:0000934612-20-000011" ], "current_assets": [ "10-Q:0000934612-20-000011" ], "ppe_net": [ "10-Q:0000934612-20-000011" ], "goodwill": [ "10-Q:0000934612-20-000011" ], "total_assets": [ "10-Q:0000934612-20-000011" ], "accounts_payable": [ "10-Q:0000934612-20-000011" ], "debt_current": [ "10-Q:0000934612-20-000011" ], "current_liabilities": [ "10-Q:0000934612-20-000011" ], "long_term_debt": [ "10-Q:0000934612-20-000011" ], "total_liabilities": [ "10-Q:0000934612-20-000011" ], "liabilities_and_equity": [ "10-Q:0000934612-20-000011" ], "equity_method_investments": [ "10-Q:0000934612-20-000011" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-20-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 1941000000.0, "short_term_investments": null, "receivables": 1239000000.0, "inventory": null, "current_assets": 3998000000.0, "ppe_net": 64955000000.0, "goodwill": 14851000000.0, "intangibles": null, "total_assets": 88566000000.0, "accounts_payable": 3813000000.0, "short_term_borrowings": null, "debt_current": 476000000.0, "current_liabilities": 4289000000.0, "long_term_debt": 22776000000.0, "total_liabilities": 44923000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": null, "liabilities_and_equity": 88566000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 673000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1327000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-20-000018" ], "value_sources": { "cash": [ "10-Q:0000934612-20-000018" ], "receivables": [ "10-Q:0000934612-20-000018" ], "current_assets": [ "10-Q:0000934612-20-000018" ], "ppe_net": [ "10-Q:0000934612-20-000018" ], "goodwill": [ "10-Q:0000934612-20-000018" ], "total_assets": [ "10-Q:0000934612-20-000018" ], "accounts_payable": [ "10-Q:0000934612-20-000018" ], "debt_current": [ "10-Q:0000934612-20-000018" ], "current_liabilities": [ "10-Q:0000934612-20-000018" ], "long_term_debt": [ "10-Q:0000934612-20-000018" ], "total_liabilities": [ "10-Q:0000934612-20-000018" ], "liabilities_and_equity": [ "10-Q:0000934612-20-000018" ], "equity_method_investments": [ "10-Q:0000934612-20-000018" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-20-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 1969000000.0, "short_term_investments": null, "receivables": 1226000000.0, "inventory": null, "current_assets": 4049000000.0, "ppe_net": 65146000000.0, "goodwill": 14851000000.0, "intangibles": null, "total_assets": 88733000000.0, "accounts_payable": 3184000000.0, "short_term_borrowings": null, "debt_current": 918000000.0, "current_liabilities": 4102000000.0, "long_term_debt": 22327000000.0, "total_liabilities": 44443000000.0, "temporary_equity": null, "equity_parent": 44290000000.0, "nci": null, "equity_total": 44290000000.0, "liabilities_and_equity": 88733000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 691000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1300000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-20-000024" ], "value_sources": { "cash": [ "10-Q:0000934612-20-000024" ], "receivables": [ "10-Q:0000934612-20-000024" ], "current_assets": [ "10-Q:0000934612-20-000024" ], "ppe_net": [ "10-Q:0000934612-20-000024" ], "goodwill": [ "10-Q:0000934612-20-000024" ], "total_assets": [ "10-Q:0000934612-20-000024" ], "accounts_payable": [ "10-Q:0000934612-20-000024" ], "debt_current": [ "10-Q:0000934612-20-000024" ], "current_liabilities": [ "10-Q:0000934612-20-000024" ], "long_term_debt": [ "10-Q:0000934612-20-000024" ], "total_liabilities": [ "10-Q:0000934612-20-000024" ], "equity_parent": [ "10-Q:0000934612-20-000024" ], "equity_total": [ "10-Q:0000934612-20-000024" ], "liabilities_and_equity": [ "10-Q:0000934612-20-000024" ], "equity_method_investments": [ "10-Q:0000934612-20-000024" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-20-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 1986000000.0, "short_term_investments": null, "receivables": 1243000000.0, "inventory": null, "current_assets": 4123000000.0, "ppe_net": 65088000000.0, "goodwill": 14851000000.0, "intangibles": null, "total_assets": 88660000000.0, "accounts_payable": 3434000000.0, "short_term_borrowings": null, "debt_current": 917000000.0, "current_liabilities": 4351000000.0, "long_term_debt": 22303000000.0, "total_liabilities": 44656000000.0, "temporary_equity": null, "equity_parent": 44004000000.0, "nci": null, "equity_total": 44004000000.0, "liabilities_and_equity": 88660000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 703000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1677000000.0, "operating_lease_liability_current": 391000000.0, "operating_lease_liability_noncurrent": 1286000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 424000000.0, "operating_lease_payments_total": 1910000000.0, "operating_lease_imputed_interest": 233000000.0, "debt_maturity_y1": 731000000.0, "debt_maturity_y2": 1528000000.0, "debt_maturity_y3": 1570000000.0, "debt_maturity_y4": 1236000000.0, "debt_maturity_y5": 1232000000.0, "debt_maturity_after_y5": 16598000000.0 }, "sources": [ "10-K:0000934612-21-000005", "10-K:0000934612-22-000005", "10-Q:0000934612-22-000017" ], "value_sources": { "cash": [ "10-K:0000934612-22-000005" ], "receivables": [ "10-K:0000934612-22-000005" ], "current_assets": [ "10-K:0000934612-22-000005" ], "ppe_net": [ "10-K:0000934612-22-000005" ], "goodwill": [ "10-K:0000934612-22-000005" ], "total_assets": [ "10-K:0000934612-22-000005" ], "accounts_payable": [ "10-K:0000934612-22-000005" ], "debt_current": [ "10-K:0000934612-22-000005" ], "current_liabilities": [ "10-K:0000934612-22-000005" ], "long_term_debt": [ "10-K:0000934612-22-000005" ], "total_liabilities": [ "10-K:0000934612-22-000005" ], "equity_parent": [ "10-Q:0000934612-22-000017" ], "equity_total": [ "10-Q:0000934612-22-000017" ], "liabilities_and_equity": [ "10-K:0000934612-22-000005" ], "equity_method_investments": [ "10-K:0000934612-22-000005" ], "operating_lease_liability": [ "10-K:0000934612-22-000005" ], "operating_lease_liability_current": [ "10-K:0000934612-22-000005" ], "operating_lease_liability_noncurrent": [ "10-K:0000934612-22-000005" ], "operating_lease_discount_rate": [ "10-K:0000934612-22-000005" ], "operating_lease_payments_y1": [ "10-K:0000934612-21-000005" ], "operating_lease_payments_total": [ "10-K:0000934612-21-000005" ], "operating_lease_imputed_interest": [ "10-K:0000934612-21-000005" ], "debt_maturity_y1": [ "10-K:0000934612-21-000005" ], "debt_maturity_y2": [ "10-K:0000934612-21-000005" ], "debt_maturity_y3": [ "10-K:0000934612-21-000005" ], "debt_maturity_y4": [ "10-K:0000934612-21-000005" ], "debt_maturity_y5": [ "10-K:0000934612-21-000005" ], "debt_maturity_after_y5": [ "10-K:0000934612-21-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 1951000000.0, "short_term_investments": null, "receivables": 1291000000.0, "inventory": null, "current_assets": 4221000000.0, "ppe_net": 65042000000.0, "goodwill": 14851000000.0, "intangibles": null, "total_assets": 88673000000.0, "accounts_payable": 3700000000.0, "short_term_borrowings": null, "debt_current": 1338000000.0, "current_liabilities": 5038000000.0, "long_term_debt": 21478000000.0, "total_liabilities": 44417000000.0, "temporary_equity": null, "equity_parent": 44256000000.0, "nci": null, "equity_total": 44256000000.0, "liabilities_and_equity": 88673000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 718000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1143000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-21-000010" ], "value_sources": { "cash": [ "10-Q:0000934612-21-000010" ], "receivables": [ "10-Q:0000934612-21-000010" ], "current_assets": [ "10-Q:0000934612-21-000010" ], "ppe_net": [ "10-Q:0000934612-21-000010" ], "goodwill": [ "10-Q:0000934612-21-000010" ], "total_assets": [ "10-Q:0000934612-21-000010" ], "accounts_payable": [ "10-Q:0000934612-21-000010" ], "debt_current": [ "10-Q:0000934612-21-000010" ], "current_liabilities": [ "10-Q:0000934612-21-000010" ], "long_term_debt": [ "10-Q:0000934612-21-000010" ], "total_liabilities": [ "10-Q:0000934612-21-000010" ], "equity_parent": [ "10-Q:0000934612-21-000010" ], "equity_total": [ "10-Q:0000934612-21-000010" ], "liabilities_and_equity": [ "10-Q:0000934612-21-000010" ], "equity_method_investments": [ "10-Q:0000934612-21-000010" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-21-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 2043000000.0, "short_term_investments": null, "receivables": 1342000000.0, "inventory": null, "current_assets": 4481000000.0, "ppe_net": 65165000000.0, "goodwill": 14852000000.0, "intangibles": null, "total_assets": 89006000000.0, "accounts_payable": 3463000000.0, "short_term_borrowings": null, "debt_current": 888000000.0, "current_liabilities": 4351000000.0, "long_term_debt": 22365000000.0, "total_liabilities": 44633000000.0, "temporary_equity": null, "equity_parent": 44373000000.0, "nci": null, "equity_total": 44373000000.0, "liabilities_and_equity": 89006000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 731000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1049000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-21-000016" ], "value_sources": { "cash": [ "10-Q:0000934612-21-000016" ], "receivables": [ "10-Q:0000934612-21-000016" ], "current_assets": [ "10-Q:0000934612-21-000016" ], "ppe_net": [ "10-Q:0000934612-21-000016" ], "goodwill": [ "10-Q:0000934612-21-000016" ], "total_assets": [ "10-Q:0000934612-21-000016" ], "accounts_payable": [ "10-Q:0000934612-21-000016" ], "debt_current": [ "10-Q:0000934612-21-000016" ], "current_liabilities": [ "10-Q:0000934612-21-000016" ], "long_term_debt": [ "10-Q:0000934612-21-000016" ], "total_liabilities": [ "10-Q:0000934612-21-000016" ], "equity_parent": [ "10-Q:0000934612-21-000016" ], "equity_total": [ "10-Q:0000934612-21-000016" ], "liabilities_and_equity": [ "10-Q:0000934612-21-000016" ], "equity_method_investments": [ "10-Q:0000934612-21-000016" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-21-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 2110000000.0, "short_term_investments": null, "receivables": 1368000000.0, "inventory": null, "current_assets": 4571000000.0, "ppe_net": 65340000000.0, "goodwill": 14852000000.0, "intangibles": null, "total_assets": 89378000000.0, "accounts_payable": 3654000000.0, "short_term_borrowings": null, "debt_current": 1564000000.0, "current_liabilities": 5218000000.0, "long_term_debt": 21691000000.0, "total_liabilities": 44866000000.0, "temporary_equity": null, "equity_parent": 44512000000.0, "nci": null, "equity_total": 44512000000.0, "liabilities_and_equity": 89378000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 742000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1025000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-21-000021" ], "value_sources": { "cash": [ "10-Q:0000934612-21-000021" ], "receivables": [ "10-Q:0000934612-21-000021" ], "current_assets": [ "10-Q:0000934612-21-000021" ], "ppe_net": [ "10-Q:0000934612-21-000021" ], "goodwill": [ "10-Q:0000934612-21-000021" ], "total_assets": [ "10-Q:0000934612-21-000021" ], "accounts_payable": [ "10-Q:0000934612-21-000021" ], "debt_current": [ "10-Q:0000934612-21-000021" ], "current_liabilities": [ "10-Q:0000934612-21-000021" ], "long_term_debt": [ "10-Q:0000934612-21-000021" ], "total_liabilities": [ "10-Q:0000934612-21-000021" ], "equity_parent": [ "10-Q:0000934612-21-000021" ], "equity_total": [ "10-Q:0000934612-21-000021" ], "liabilities_and_equity": [ "10-Q:0000934612-21-000021" ], "equity_method_investments": [ "10-Q:0000934612-21-000021" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-21-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 1758000000.0, "short_term_investments": null, "receivables": 1316000000.0, "inventory": null, "current_assets": 4052000000.0, "ppe_net": 65714000000.0, "goodwill": 14852000000.0, "intangibles": null, "total_assets": 91437000000.0, "accounts_payable": 3896000000.0, "short_term_borrowings": null, "debt_current": 932000000.0, "current_liabilities": 4828000000.0, "long_term_debt": 22287000000.0, "total_liabilities": 44988000000.0, "temporary_equity": null, "equity_parent": 46449000000.0, "nci": null, "equity_total": 46449000000.0, "liabilities_and_equity": 91437000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 749000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1343000000.0, "operating_lease_liability_current": 328000000.0, "operating_lease_liability_noncurrent": 1015000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 353000000.0, "operating_lease_payments_total": 1526000000.0, "operating_lease_imputed_interest": 183000000.0, "debt_maturity_y1": 903000000.0, "debt_maturity_y2": 1585000000.0, "debt_maturity_y3": 1235000000.0, "debt_maturity_y4": 1232000000.0, "debt_maturity_y5": 39000000.0, "debt_maturity_after_y5": 18086000000.0 }, "sources": [ "10-K:0000934612-22-000005", "10-K:0000934612-23-000005", "10-Q:0000934612-23-000021" ], "value_sources": { "cash": [ "10-K:0000934612-23-000005" ], "receivables": [ "10-K:0000934612-23-000005" ], "current_assets": [ "10-K:0000934612-23-000005" ], "ppe_net": [ "10-K:0000934612-23-000005" ], "goodwill": [ "10-K:0000934612-23-000005" ], "total_assets": [ "10-K:0000934612-23-000005" ], "accounts_payable": [ "10-K:0000934612-23-000005" ], "debt_current": [ "10-K:0000934612-23-000005" ], "current_liabilities": [ "10-K:0000934612-23-000005" ], "long_term_debt": [ "10-K:0000934612-23-000005" ], "total_liabilities": [ "10-K:0000934612-23-000005" ], "equity_parent": [ "10-Q:0000934612-23-000021" ], "equity_total": [ "10-Q:0000934612-23-000021" ], "liabilities_and_equity": [ "10-K:0000934612-23-000005" ], "equity_method_investments": [ "10-K:0000934612-23-000005" ], "operating_lease_liability": [ "10-K:0000934612-23-000005" ], "operating_lease_liability_current": [ "10-K:0000934612-23-000005" ], "operating_lease_liability_noncurrent": [ "10-K:0000934612-23-000005" ], "operating_lease_discount_rate": [ "10-K:0000934612-23-000005" ], "operating_lease_payments_y1": [ "10-K:0000934612-22-000005" ], "operating_lease_payments_total": [ "10-K:0000934612-22-000005" ], "operating_lease_imputed_interest": [ "10-K:0000934612-22-000005" ], "debt_maturity_y1": [ "10-K:0000934612-22-000005" ], "debt_maturity_y2": [ "10-K:0000934612-22-000005" ], "debt_maturity_y3": [ "10-K:0000934612-22-000005" ], "debt_maturity_y4": [ "10-K:0000934612-22-000005" ], "debt_maturity_y5": [ "10-K:0000934612-22-000005" ], "debt_maturity_after_y5": [ "10-K:0000934612-22-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1929000000.0, "short_term_investments": null, "receivables": 1399000000.0, "inventory": null, "current_assets": 4447000000.0, "ppe_net": 65732000000.0, "goodwill": 14852000000.0, "intangibles": null, "total_assets": 91794000000.0, "accounts_payable": 4357000000.0, "short_term_borrowings": null, "debt_current": 1437000000.0, "current_liabilities": 5794000000.0, "long_term_debt": 21581000000.0, "total_liabilities": 44969000000.0, "temporary_equity": null, "equity_parent": 46825000000.0, "nci": null, "equity_total": 46825000000.0, "liabilities_and_equity": 91794000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 761000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 902000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-22-000009" ], "value_sources": { "cash": [ "10-Q:0000934612-22-000009" ], "receivables": [ "10-Q:0000934612-22-000009" ], "current_assets": [ "10-Q:0000934612-22-000009" ], "ppe_net": [ "10-Q:0000934612-22-000009" ], "goodwill": [ "10-Q:0000934612-22-000009" ], "total_assets": [ "10-Q:0000934612-22-000009" ], "accounts_payable": [ "10-Q:0000934612-22-000009" ], "debt_current": [ "10-Q:0000934612-22-000009" ], "current_liabilities": [ "10-Q:0000934612-22-000009" ], "long_term_debt": [ "10-Q:0000934612-22-000009" ], "total_liabilities": [ "10-Q:0000934612-22-000009" ], "equity_parent": [ "10-Q:0000934612-22-000009" ], "equity_total": [ "10-Q:0000934612-22-000009" ], "liabilities_and_equity": [ "10-Q:0000934612-22-000009" ], "equity_method_investments": [ "10-Q:0000934612-22-000009" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-22-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 1984000000.0, "short_term_investments": null, "receivables": 1555000000.0, "inventory": null, "current_assets": 4804000000.0, "ppe_net": 65976000000.0, "goodwill": 14852000000.0, "intangibles": null, "total_assets": 92368000000.0, "accounts_payable": 4098000000.0, "short_term_borrowings": null, "debt_current": 833000000.0, "current_liabilities": 4931000000.0, "long_term_debt": 22543000000.0, "total_liabilities": 44976000000.0, "temporary_equity": null, "equity_parent": 47392000000.0, "nci": null, "equity_total": 47392000000.0, "liabilities_and_equity": 92368000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 772000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 762000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-22-000013" ], "value_sources": { "cash": [ "10-Q:0000934612-22-000013" ], "receivables": [ "10-Q:0000934612-22-000013" ], "current_assets": [ "10-Q:0000934612-22-000013" ], "ppe_net": [ "10-Q:0000934612-22-000013" ], "goodwill": [ "10-Q:0000934612-22-000013" ], "total_assets": [ "10-Q:0000934612-22-000013" ], "accounts_payable": [ "10-Q:0000934612-22-000013" ], "debt_current": [ "10-Q:0000934612-22-000013" ], "current_liabilities": [ "10-Q:0000934612-22-000013" ], "long_term_debt": [ "10-Q:0000934612-22-000013" ], "total_liabilities": [ "10-Q:0000934612-22-000013" ], "equity_parent": [ "10-Q:0000934612-22-000013" ], "equity_total": [ "10-Q:0000934612-22-000013" ], "liabilities_and_equity": [ "10-Q:0000934612-22-000013" ], "equity_method_investments": [ "10-Q:0000934612-22-000013" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 1903000000.0, "short_term_investments": null, "receivables": 1555000000.0, "inventory": null, "current_assets": 4610000000.0, "ppe_net": 66569000000.0, "goodwill": 14852000000.0, "intangibles": null, "total_assets": 92556000000.0, "accounts_payable": 4293000000.0, "short_term_borrowings": null, "debt_current": 1556000000.0, "current_liabilities": 5849000000.0, "long_term_debt": 21746000000.0, "total_liabilities": 45216000000.0, "temporary_equity": null, "equity_parent": 47340000000.0, "nci": null, "equity_total": 47340000000.0, "liabilities_and_equity": 92556000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 793000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 773000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-22-000017" ], "value_sources": { "cash": [ "10-Q:0000934612-22-000017" ], "receivables": [ "10-Q:0000934612-22-000017" ], "current_assets": [ "10-Q:0000934612-22-000017" ], "ppe_net": [ "10-Q:0000934612-22-000017" ], "goodwill": [ "10-Q:0000934612-22-000017" ], "total_assets": [ "10-Q:0000934612-22-000017" ], "accounts_payable": [ "10-Q:0000934612-22-000017" ], "debt_current": [ "10-Q:0000934612-22-000017" ], "current_liabilities": [ "10-Q:0000934612-22-000017" ], "long_term_debt": [ "10-Q:0000934612-22-000017" ], "total_liabilities": [ "10-Q:0000934612-22-000017" ], "equity_parent": [ "10-Q:0000934612-22-000017" ], "equity_total": [ "10-Q:0000934612-22-000017" ], "liabilities_and_equity": [ "10-Q:0000934612-22-000017" ], "equity_method_investments": [ "10-Q:0000934612-22-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 1938000000.0, "short_term_investments": null, "receivables": 1404000000.0, "inventory": null, "current_assets": 4431000000.0, "ppe_net": 67225000000.0, "goodwill": 14852000000.0, "intangibles": null, "total_assets": 92611000000.0, "accounts_payable": 4447000000.0, "short_term_borrowings": null, "debt_current": 1562000000.0, "current_liabilities": 6009000000.0, "long_term_debt": 21890000000.0, "total_liabilities": 45375000000.0, "temporary_equity": null, "equity_parent": 47236000000.0, "nci": null, "equity_total": 47236000000.0, "liabilities_and_equity": 92611000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 807000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1005000000.0, "operating_lease_liability_current": 325000000.0, "operating_lease_liability_noncurrent": 680000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 342000000.0, "operating_lease_payments_total": 1119000000.0, "operating_lease_imputed_interest": 114000000.0, "debt_maturity_y1": 1538000000.0, "debt_maturity_y2": 1242000000.0, "debt_maturity_y3": 1239000000.0, "debt_maturity_y4": 48000000.0, "debt_maturity_y5": 750000000.0, "debt_maturity_after_y5": 18520000000.0 }, "sources": [ "10-K:0000934612-23-000005", "10-K:0000934612-24-000005", "10-Q:0000934612-24-000015" ], "value_sources": { "cash": [ "10-K:0000934612-24-000005" ], "receivables": [ "10-K:0000934612-24-000005" ], "current_assets": [ "10-K:0000934612-24-000005" ], "ppe_net": [ "10-K:0000934612-24-000005" ], "goodwill": [ "10-K:0000934612-24-000005" ], "total_assets": [ "10-K:0000934612-24-000005" ], "accounts_payable": [ "10-K:0000934612-24-000005" ], "debt_current": [ "10-K:0000934612-24-000005" ], "current_liabilities": [ "10-K:0000934612-24-000005" ], "long_term_debt": [ "10-K:0000934612-24-000005" ], "total_liabilities": [ "10-K:0000934612-24-000005" ], "equity_parent": [ "10-Q:0000934612-24-000015" ], "equity_total": [ "10-Q:0000934612-24-000015" ], "liabilities_and_equity": [ "10-K:0000934612-24-000005" ], "equity_method_investments": [ "10-K:0000934612-24-000005" ], "operating_lease_liability": [ "10-K:0000934612-24-000005" ], "operating_lease_liability_current": [ "10-K:0000934612-24-000005" ], "operating_lease_liability_noncurrent": [ "10-K:0000934612-24-000005" ], "operating_lease_discount_rate": [ "10-K:0000934612-24-000005" ], "operating_lease_payments_y1": [ "10-K:0000934612-23-000005" ], "operating_lease_payments_total": [ "10-K:0000934612-23-000005" ], "operating_lease_imputed_interest": [ "10-K:0000934612-23-000005" ], "debt_maturity_y1": [ "10-K:0000934612-23-000005" ], "debt_maturity_y2": [ "10-K:0000934612-23-000005" ], "debt_maturity_y3": [ "10-K:0000934612-23-000005" ], "debt_maturity_y4": [ "10-K:0000934612-23-000005" ], "debt_maturity_y5": [ "10-K:0000934612-23-000005" ], "debt_maturity_after_y5": [ "10-K:0000934612-23-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 1837000000.0, "short_term_investments": null, "receivables": 1423000000.0, "inventory": null, "current_assets": 4366000000.0, "ppe_net": 67303000000.0, "goodwill": 14852000000.0, "intangibles": null, "total_assets": 92656000000.0, "accounts_payable": 3931000000.0, "short_term_borrowings": null, "debt_current": 860000000.0, "current_liabilities": 4791000000.0, "long_term_debt": 21887000000.0, "total_liabilities": 44180000000.0, "temporary_equity": null, "equity_parent": 48476000000.0, "nci": null, "equity_total": 48476000000.0, "liabilities_and_equity": 92656000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 815000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 650000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-23-000009" ], "value_sources": { "cash": [ "10-Q:0000934612-23-000009" ], "receivables": [ "10-Q:0000934612-23-000009" ], "current_assets": [ "10-Q:0000934612-23-000009" ], "ppe_net": [ "10-Q:0000934612-23-000009" ], "goodwill": [ "10-Q:0000934612-23-000009" ], "total_assets": [ "10-Q:0000934612-23-000009" ], "accounts_payable": [ "10-Q:0000934612-23-000009" ], "debt_current": [ "10-Q:0000934612-23-000009" ], "current_liabilities": [ "10-Q:0000934612-23-000009" ], "long_term_debt": [ "10-Q:0000934612-23-000009" ], "total_liabilities": [ "10-Q:0000934612-23-000009" ], "equity_parent": [ "10-Q:0000934612-23-000009" ], "equity_total": [ "10-Q:0000934612-23-000009" ], "liabilities_and_equity": [ "10-Q:0000934612-23-000009" ], "equity_method_investments": [ "10-Q:0000934612-23-000009" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-23-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 2911000000.0, "short_term_investments": null, "receivables": 1332000000.0, "inventory": null, "current_assets": 5448000000.0, "ppe_net": 68195000000.0, "goodwill": 16428000000.0, "intangibles": null, "total_assets": 94228000000.0, "accounts_payable": 3809000000.0, "short_term_borrowings": null, "debt_current": 1356000000.0, "current_liabilities": 5165000000.0, "long_term_debt": 22950000000.0, "total_liabilities": 45595000000.0, "temporary_equity": null, "equity_parent": 48633000000.0, "nci": null, "equity_total": 48633000000.0, "liabilities_and_equity": 94228000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 825000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 569000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-23-000014" ], "value_sources": { "cash": [ "10-Q:0000934612-23-000014" ], "receivables": [ "10-Q:0000934612-23-000014" ], "current_assets": [ "10-Q:0000934612-23-000014" ], "ppe_net": [ "10-Q:0000934612-23-000014" ], "goodwill": [ "10-Q:0000934612-23-000014" ], "total_assets": [ "10-Q:0000934612-23-000014" ], "accounts_payable": [ "10-Q:0000934612-23-000014" ], "debt_current": [ "10-Q:0000934612-23-000014" ], "current_liabilities": [ "10-Q:0000934612-23-000014" ], "long_term_debt": [ "10-Q:0000934612-23-000014" ], "total_liabilities": [ "10-Q:0000934612-23-000014" ], "equity_parent": [ "10-Q:0000934612-23-000014" ], "equity_total": [ "10-Q:0000934612-23-000014" ], "liabilities_and_equity": [ "10-Q:0000934612-23-000014" ], "equity_method_investments": [ "10-Q:0000934612-23-000014" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-23-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 2972000000.0, "short_term_investments": null, "receivables": 1395000000.0, "inventory": null, "current_assets": 5702000000.0, "ppe_net": 68729000000.0, "goodwill": 16396000000.0, "intangibles": null, "total_assets": 94978000000.0, "accounts_payable": 4064000000.0, "short_term_borrowings": null, "debt_current": 1260000000.0, "current_liabilities": 5324000000.0, "long_term_debt": 22245000000.0, "total_liabilities": 45131000000.0, "temporary_equity": null, "equity_parent": 49847000000.0, "nci": null, "equity_total": 49847000000.0, "liabilities_and_equity": 94978000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 837000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 583000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-23-000021" ], "value_sources": { "cash": [ "10-Q:0000934612-23-000021" ], "receivables": [ "10-Q:0000934612-23-000021" ], "current_assets": [ "10-Q:0000934612-23-000021" ], "ppe_net": [ "10-Q:0000934612-23-000021" ], "goodwill": [ "10-Q:0000934612-23-000021" ], "total_assets": [ "10-Q:0000934612-23-000021" ], "accounts_payable": [ "10-Q:0000934612-23-000021" ], "debt_current": [ "10-Q:0000934612-23-000021" ], "current_liabilities": [ "10-Q:0000934612-23-000021" ], "long_term_debt": [ "10-Q:0000934612-23-000021" ], "total_liabilities": [ "10-Q:0000934612-23-000021" ], "equity_parent": [ "10-Q:0000934612-23-000021" ], "equity_total": [ "10-Q:0000934612-23-000021" ], "liabilities_and_equity": [ "10-Q:0000934612-23-000021" ], "equity_method_investments": [ "10-Q:0000934612-23-000021" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-23-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2148000000.0, "short_term_investments": null, "receivables": 1504000000.0, "inventory": null, "current_assets": 4777000000.0, "ppe_net": 70199000000.0, "goodwill": 15350000000.0, "intangibles": null, "total_assets": 94577000000.0, "accounts_payable": 4340000000.0, "short_term_borrowings": null, "debt_current": 1265000000.0, "current_liabilities": 5605000000.0, "long_term_debt": 22217000000.0, "total_liabilities": 45314000000.0, "temporary_equity": null, "equity_parent": 49263000000.0, "nci": null, "equity_total": 49263000000.0, "liabilities_and_equity": 94577000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 848000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 876000000.0, "operating_lease_liability_current": 322000000.0, "operating_lease_liability_noncurrent": 554000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 340000000.0, "operating_lease_payments_total": 985000000.0, "operating_lease_imputed_interest": 109000000.0, "debt_maturity_y1": 1243000000.0, "debt_maturity_y2": 1241000000.0, "debt_maturity_y3": 48000000.0, "debt_maturity_y4": 751000000.0, "debt_maturity_y5": 460000000.0, "debt_maturity_after_y5": 19645000000.0 }, "sources": [ "10-K:0000934612-24-000005", "10-K:0000934612-25-000003", "10-Q:0000934612-25-000028" ], "value_sources": { "cash": [ "10-K:0000934612-25-000003" ], "receivables": [ "10-K:0000934612-25-000003" ], "current_assets": [ "10-K:0000934612-25-000003" ], "ppe_net": [ "10-K:0000934612-25-000003" ], "goodwill": [ "10-K:0000934612-25-000003" ], "total_assets": [ "10-K:0000934612-25-000003" ], "accounts_payable": [ "10-K:0000934612-25-000003" ], "debt_current": [ "10-K:0000934612-25-000003" ], "current_liabilities": [ "10-K:0000934612-25-000003" ], "long_term_debt": [ "10-K:0000934612-25-000003" ], "total_liabilities": [ "10-K:0000934612-25-000003" ], "equity_parent": [ "10-Q:0000934612-25-000028" ], "equity_total": [ "10-Q:0000934612-25-000028" ], "liabilities_and_equity": [ "10-K:0000934612-25-000003" ], "equity_method_investments": [ "10-K:0000934612-25-000003" ], "operating_lease_liability": [ "10-K:0000934612-25-000003" ], "operating_lease_liability_current": [ "10-K:0000934612-25-000003" ], "operating_lease_liability_noncurrent": [ "10-K:0000934612-25-000003" ], "operating_lease_discount_rate": [ "10-K:0000934612-25-000003" ], "operating_lease_payments_y1": [ "10-K:0000934612-24-000005" ], "operating_lease_payments_total": [ "10-K:0000934612-24-000005" ], "operating_lease_imputed_interest": [ "10-K:0000934612-24-000005" ], "debt_maturity_y1": [ "10-K:0000934612-24-000005" ], "debt_maturity_y2": [ "10-K:0000934612-24-000005" ], "debt_maturity_y3": [ "10-K:0000934612-24-000005" ], "debt_maturity_y4": [ "10-K:0000934612-24-000005" ], "debt_maturity_y5": [ "10-K:0000934612-24-000005" ], "debt_maturity_after_y5": [ "10-K:0000934612-24-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 2484000000.0, "short_term_investments": null, "receivables": 1409000000.0, "inventory": null, "current_assets": 5051000000.0, "ppe_net": 70266000000.0, "goodwill": 15351000000.0, "intangibles": null, "total_assets": 95053000000.0, "accounts_payable": 4132000000.0, "short_term_borrowings": null, "debt_current": 1262000000.0, "current_liabilities": 5394000000.0, "long_term_debt": 22214000000.0, "total_liabilities": 45150000000.0, "temporary_equity": null, "equity_parent": 49903000000.0, "nci": null, "equity_total": 49903000000.0, "liabilities_and_equity": 95053000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 860000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 615000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-24-000009" ], "value_sources": { "cash": [ "10-Q:0000934612-24-000009" ], "receivables": [ "10-Q:0000934612-24-000009" ], "current_assets": [ "10-Q:0000934612-24-000009" ], "ppe_net": [ "10-Q:0000934612-24-000009" ], "goodwill": [ "10-Q:0000934612-24-000009" ], "total_assets": [ "10-Q:0000934612-24-000009" ], "accounts_payable": [ "10-Q:0000934612-24-000009" ], "debt_current": [ "10-Q:0000934612-24-000009" ], "current_liabilities": [ "10-Q:0000934612-24-000009" ], "long_term_debt": [ "10-Q:0000934612-24-000009" ], "total_liabilities": [ "10-Q:0000934612-24-000009" ], "equity_parent": [ "10-Q:0000934612-24-000009" ], "equity_total": [ "10-Q:0000934612-24-000009" ], "liabilities_and_equity": [ "10-Q:0000934612-24-000009" ], "equity_method_investments": [ "10-Q:0000934612-24-000009" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-24-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 2066000000.0, "short_term_investments": null, "receivables": 1451000000.0, "inventory": null, "current_assets": 4712000000.0, "ppe_net": 70648000000.0, "goodwill": 15351000000.0, "intangibles": null, "total_assets": 95171000000.0, "accounts_payable": 3819000000.0, "short_term_borrowings": null, "debt_current": 1265000000.0, "current_liabilities": 5084000000.0, "long_term_debt": 22967000000.0, "total_liabilities": 45645000000.0, "temporary_equity": null, "equity_parent": 49526000000.0, "nci": null, "equity_total": 49526000000.0, "liabilities_and_equity": 95171000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 873000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 622000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-24-000012" ], "value_sources": { "cash": [ "10-Q:0000934612-24-000012" ], "receivables": [ "10-Q:0000934612-24-000012" ], "current_assets": [ "10-Q:0000934612-24-000012" ], "ppe_net": [ "10-Q:0000934612-24-000012" ], "goodwill": [ "10-Q:0000934612-24-000012" ], "total_assets": [ "10-Q:0000934612-24-000012" ], "accounts_payable": [ "10-Q:0000934612-24-000012" ], "debt_current": [ "10-Q:0000934612-24-000012" ], "current_liabilities": [ "10-Q:0000934612-24-000012" ], "long_term_debt": [ "10-Q:0000934612-24-000012" ], "total_liabilities": [ "10-Q:0000934612-24-000012" ], "equity_parent": [ "10-Q:0000934612-24-000012" ], "equity_total": [ "10-Q:0000934612-24-000012" ], "liabilities_and_equity": [ "10-Q:0000934612-24-000012" ], "equity_method_investments": [ "10-Q:0000934612-24-000012" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 1931000000.0, "short_term_investments": null, "receivables": 1462000000.0, "inventory": null, "current_assets": 4529000000.0, "ppe_net": 71053000000.0, "goodwill": 15351000000.0, "intangibles": null, "total_assets": 95387000000.0, "accounts_payable": 4025000000.0, "short_term_borrowings": null, "debt_current": 912000000.0, "current_liabilities": 4937000000.0, "long_term_debt": 22614000000.0, "total_liabilities": 45182000000.0, "temporary_equity": null, "equity_parent": 50205000000.0, "nci": null, "equity_total": 50205000000.0, "liabilities_and_equity": 95387000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 884000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 643000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-24-000015" ], "value_sources": { "cash": [ "10-Q:0000934612-24-000015" ], "receivables": [ "10-Q:0000934612-24-000015" ], "current_assets": [ "10-Q:0000934612-24-000015" ], "ppe_net": [ "10-Q:0000934612-24-000015" ], "goodwill": [ "10-Q:0000934612-24-000015" ], "total_assets": [ "10-Q:0000934612-24-000015" ], "accounts_payable": [ "10-Q:0000934612-24-000015" ], "debt_current": [ "10-Q:0000934612-24-000015" ], "current_liabilities": [ "10-Q:0000934612-24-000015" ], "long_term_debt": [ "10-Q:0000934612-24-000015" ], "total_liabilities": [ "10-Q:0000934612-24-000015" ], "equity_parent": [ "10-Q:0000934612-24-000015" ], "equity_total": [ "10-Q:0000934612-24-000015" ], "liabilities_and_equity": [ "10-Q:0000934612-24-000015" ], "equity_method_investments": [ "10-Q:0000934612-24-000015" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-24-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 2004000000.0, "short_term_investments": null, "receivables": 1387000000.0, "inventory": null, "current_assets": 4585000000.0, "ppe_net": 71261000000.0, "goodwill": 15351000000.0, "intangibles": null, "total_assets": 96170000000.0, "accounts_payable": 3942000000.0, "short_term_borrowings": null, "debt_current": 1263000000.0, "current_liabilities": 5205000000.0, "long_term_debt": 22234000000.0, "total_liabilities": 45529000000.0, "temporary_equity": null, "equity_parent": 50641000000.0, "nci": null, "equity_total": 50641000000.0, "liabilities_and_equity": 96170000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 891000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1026000000.0, "operating_lease_liability_current": 299000000.0, "operating_lease_liability_noncurrent": 727000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 329000000.0, "operating_lease_payments_total": 1191000000.0, "operating_lease_imputed_interest": 165000000.0, "debt_maturity_y1": 1241000000.0, "debt_maturity_y2": 49000000.0, "debt_maturity_y3": 751000000.0, "debt_maturity_y4": 474000000.0, "debt_maturity_y5": 416000000.0, "debt_maturity_after_y5": 20494000000.0 }, "sources": [ "10-K:0000934612-25-000003", "10-K:0000934612-26-000004", "10-Q:0000934612-26-000017" ], "value_sources": { "cash": [ "10-K:0000934612-26-000004" ], "receivables": [ "10-K:0000934612-26-000004" ], "current_assets": [ "10-K:0000934612-26-000004" ], "ppe_net": [ "10-K:0000934612-26-000004" ], "goodwill": [ "10-K:0000934612-26-000004" ], "total_assets": [ "10-K:0000934612-26-000004" ], "accounts_payable": [ "10-K:0000934612-26-000004" ], "debt_current": [ "10-K:0000934612-26-000004" ], "current_liabilities": [ "10-K:0000934612-26-000004" ], "long_term_debt": [ "10-K:0000934612-26-000004" ], "total_liabilities": [ "10-K:0000934612-26-000004" ], "equity_parent": [ "10-Q:0000934612-26-000017" ], "equity_total": [ "10-Q:0000934612-26-000017" ], "liabilities_and_equity": [ "10-K:0000934612-26-000004" ], "equity_method_investments": [ "10-K:0000934612-26-000004" ], "operating_lease_liability": [ "10-K:0000934612-26-000004" ], "operating_lease_liability_current": [ "10-K:0000934612-26-000004" ], "operating_lease_liability_noncurrent": [ "10-K:0000934612-26-000004" ], "operating_lease_discount_rate": [ "10-K:0000934612-26-000004" ], "operating_lease_payments_y1": [ "10-K:0000934612-25-000003" ], "operating_lease_payments_total": [ "10-K:0000934612-25-000003" ], "operating_lease_imputed_interest": [ "10-K:0000934612-25-000003" ], "debt_maturity_y1": [ "10-K:0000934612-25-000003" ], "debt_maturity_y2": [ "10-K:0000934612-25-000003" ], "debt_maturity_y3": [ "10-K:0000934612-25-000003" ], "debt_maturity_y4": [ "10-K:0000934612-25-000003" ], "debt_maturity_y5": [ "10-K:0000934612-25-000003" ], "debt_maturity_after_y5": [ "10-K:0000934612-25-000003" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 2531000000.0, "short_term_investments": null, "receivables": 1431000000.0, "inventory": null, "current_assets": 5174000000.0, "ppe_net": 71245000000.0, "goodwill": 15351000000.0, "intangibles": null, "total_assets": 96916000000.0, "accounts_payable": 4212000000.0, "short_term_borrowings": null, "debt_current": 1762000000.0, "current_liabilities": 5974000000.0, "long_term_debt": 21732000000.0, "total_liabilities": 45766000000.0, "temporary_equity": null, "equity_parent": 51150000000.0, "nci": null, "equity_total": 51150000000.0, "liabilities_and_equity": 96916000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 902000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 761000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-25-000007" ], "value_sources": { "cash": [ "10-Q:0000934612-25-000007" ], "receivables": [ "10-Q:0000934612-25-000007" ], "current_assets": [ "10-Q:0000934612-25-000007" ], "ppe_net": [ "10-Q:0000934612-25-000007" ], "goodwill": [ "10-Q:0000934612-25-000007" ], "total_assets": [ "10-Q:0000934612-25-000007" ], "accounts_payable": [ "10-Q:0000934612-25-000007" ], "debt_current": [ "10-Q:0000934612-25-000007" ], "current_liabilities": [ "10-Q:0000934612-25-000007" ], "long_term_debt": [ "10-Q:0000934612-25-000007" ], "total_liabilities": [ "10-Q:0000934612-25-000007" ], "equity_parent": [ "10-Q:0000934612-25-000007" ], "equity_total": [ "10-Q:0000934612-25-000007" ], "liabilities_and_equity": [ "10-Q:0000934612-25-000007" ], "equity_method_investments": [ "10-Q:0000934612-25-000007" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-25-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 2081000000.0, "short_term_investments": null, "receivables": 1330000000.0, "inventory": null, "current_assets": 4755000000.0, "ppe_net": 71508000000.0, "goodwill": 15351000000.0, "intangibles": null, "total_assets": 96688000000.0, "accounts_payable": 3793000000.0, "short_term_borrowings": null, "debt_current": 1266000000.0, "current_liabilities": 5059000000.0, "long_term_debt": 22586000000.0, "total_liabilities": 45578000000.0, "temporary_equity": null, "equity_parent": 51110000000.0, "nci": null, "equity_total": 51110000000.0, "liabilities_and_equity": 96688000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 909000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 707000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-25-000015" ], "value_sources": { "cash": [ "10-Q:0000934612-25-000015" ], "receivables": [ "10-Q:0000934612-25-000015" ], "current_assets": [ "10-Q:0000934612-25-000015" ], "ppe_net": [ "10-Q:0000934612-25-000015" ], "goodwill": [ "10-Q:0000934612-25-000015" ], "total_assets": [ "10-Q:0000934612-25-000015" ], "accounts_payable": [ "10-Q:0000934612-25-000015" ], "debt_current": [ "10-Q:0000934612-25-000015" ], "current_liabilities": [ "10-Q:0000934612-25-000015" ], "long_term_debt": [ "10-Q:0000934612-25-000015" ], "total_liabilities": [ "10-Q:0000934612-25-000015" ], "equity_parent": [ "10-Q:0000934612-25-000015" ], "equity_total": [ "10-Q:0000934612-25-000015" ], "liabilities_and_equity": [ "10-Q:0000934612-25-000015" ], "equity_method_investments": [ "10-Q:0000934612-25-000015" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-25-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 1995000000.0, "short_term_investments": null, "receivables": 1408000000.0, "inventory": null, "current_assets": 4745000000.0, "ppe_net": 71825000000.0, "goodwill": 15351000000.0, "intangibles": null, "total_assets": 96949000000.0, "accounts_payable": 3626000000.0, "short_term_borrowings": null, "debt_current": 917000000.0, "current_liabilities": 4543000000.0, "long_term_debt": 22587000000.0, "total_liabilities": 45395000000.0, "temporary_equity": null, "equity_parent": 51554000000.0, "nci": null, "equity_total": 51554000000.0, "liabilities_and_equity": 96949000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 922000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 701000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-25-000028" ], "value_sources": { "cash": [ "10-Q:0000934612-25-000028" ], "receivables": [ "10-Q:0000934612-25-000028" ], "current_assets": [ "10-Q:0000934612-25-000028" ], "ppe_net": [ "10-Q:0000934612-25-000028" ], "goodwill": [ "10-Q:0000934612-25-000028" ], "total_assets": [ "10-Q:0000934612-25-000028" ], "accounts_payable": [ "10-Q:0000934612-25-000028" ], "debt_current": [ "10-Q:0000934612-25-000028" ], "current_liabilities": [ "10-Q:0000934612-25-000028" ], "long_term_debt": [ "10-Q:0000934612-25-000028" ], "total_liabilities": [ "10-Q:0000934612-25-000028" ], "equity_parent": [ "10-Q:0000934612-25-000028" ], "equity_total": [ "10-Q:0000934612-25-000028" ], "liabilities_and_equity": [ "10-Q:0000934612-25-000028" ], "equity_method_investments": [ "10-Q:0000934612-25-000028" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-25-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 2463000000.0, "short_term_investments": 0.0, "receivables": 1320000000.0, "inventory": null, "current_assets": 5011000000.0, "ppe_net": 72372000000.0, "goodwill": 15351000000.0, "intangibles": null, "total_assets": 97889000000.0, "accounts_payable": 3856000000.0, "short_term_borrowings": null, "debt_current": 571000000.0, "current_liabilities": 4427000000.0, "long_term_debt": 23491000000.0, "total_liabilities": 46255000000.0, "temporary_equity": null, "equity_parent": 51634000000.0, "nci": null, "equity_total": 51634000000.0, "liabilities_and_equity": 97889000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 930000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1124000000.0, "operating_lease_liability_current": 221000000.0, "operating_lease_liability_noncurrent": 903000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": 275000000.0, "operating_lease_payments_total": 1336000000.0, "operating_lease_imputed_interest": 212000000.0, "debt_maturity_y1": 548000000.0, "debt_maturity_y2": 752000000.0, "debt_maturity_y3": 475000000.0, "debt_maturity_y4": 416000000.0, "debt_maturity_y5": 287000000.0, "debt_maturity_after_y5": 21526000000.0 }, "sources": [ "10-K:0000934612-26-000004", "10-Q:0000934612-26-000017" ], "value_sources": { "cash": [ "10-Q:0000934612-26-000017" ], "short_term_investments": [ "10-Q:0000934612-26-000017" ], "receivables": [ "10-Q:0000934612-26-000017" ], "current_assets": [ "10-Q:0000934612-26-000017" ], "ppe_net": [ "10-Q:0000934612-26-000017" ], "goodwill": [ "10-Q:0000934612-26-000017" ], "total_assets": [ "10-Q:0000934612-26-000017" ], "accounts_payable": [ "10-Q:0000934612-26-000017" ], "debt_current": [ "10-Q:0000934612-26-000017" ], "current_liabilities": [ "10-Q:0000934612-26-000017" ], "long_term_debt": [ "10-Q:0000934612-26-000017" ], "total_liabilities": [ "10-Q:0000934612-26-000017" ], "equity_parent": [ "10-Q:0000934612-26-000017" ], "equity_total": [ "10-Q:0000934612-26-000017" ], "liabilities_and_equity": [ "10-Q:0000934612-26-000017" ], "equity_method_investments": [ "10-Q:0000934612-26-000017" ], "operating_lease_liability": [ "10-K:0000934612-26-000004" ], "operating_lease_liability_current": [ "10-K:0000934612-26-000004" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-26-000017" ], "operating_lease_discount_rate": [ "10-K:0000934612-26-000004" ], "operating_lease_payments_y1": [ "10-K:0000934612-26-000004" ], "operating_lease_payments_total": [ "10-K:0000934612-26-000004" ], "operating_lease_imputed_interest": [ "10-K:0000934612-26-000004" ], "debt_maturity_y1": [ "10-K:0000934612-26-000004" ], "debt_maturity_y2": [ "10-K:0000934612-26-000004" ], "debt_maturity_y3": [ "10-K:0000934612-26-000004" ], "debt_maturity_y4": [ "10-K:0000934612-26-000004" ], "debt_maturity_y5": [ "10-K:0000934612-26-000004" ], "debt_maturity_after_y5": [ "10-K:0000934612-26-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 2441000000.0, "short_term_investments": null, "receivables": 1377000000.0, "inventory": null, "current_assets": 5194000000.0, "ppe_net": 72462000000.0, "goodwill": 15351000000.0, "intangibles": 823000000.0, "total_assets": 98105000000.0, "accounts_payable": 4231000000.0, "short_term_borrowings": null, "debt_current": 71000000.0, "current_liabilities": 4302000000.0, "long_term_debt": 23489000000.0, "total_liabilities": 46099000000.0, "temporary_equity": null, "equity_parent": 52006000000.0, "nci": null, "equity_total": 52006000000.0, "liabilities_and_equity": 98105000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 936000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 838000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-26-000008" ], "value_sources": { "cash": [ "10-Q:0000934612-26-000008" ], "receivables": [ "10-Q:0000934612-26-000008" ], "current_assets": [ "10-Q:0000934612-26-000008" ], "ppe_net": [ "10-Q:0000934612-26-000008" ], "goodwill": [ "10-Q:0000934612-26-000008" ], "intangibles": [ "10-Q:0000934612-26-000008" ], "total_assets": [ "10-Q:0000934612-26-000008" ], "accounts_payable": [ "10-Q:0000934612-26-000008" ], "debt_current": [ "10-Q:0000934612-26-000008" ], "current_liabilities": [ "10-Q:0000934612-26-000008" ], "long_term_debt": [ "10-Q:0000934612-26-000008" ], "total_liabilities": [ "10-Q:0000934612-26-000008" ], "equity_parent": [ "10-Q:0000934612-26-000008" ], "equity_total": [ "10-Q:0000934612-26-000008" ], "liabilities_and_equity": [ "10-Q:0000934612-26-000008" ], "equity_method_investments": [ "10-Q:0000934612-26-000008" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-26-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 1441000000.0, "short_term_investments": 590000000.0, "receivables": 1487000000.0, "inventory": null, "current_assets": 4946000000.0, "ppe_net": 72776000000.0, "goodwill": 15351000000.0, "intangibles": 804000000.0, "total_assets": 98188000000.0, "accounts_payable": 3994000000.0, "short_term_borrowings": null, "debt_current": 574000000.0, "current_liabilities": 4568000000.0, "long_term_debt": 22956000000.0, "total_liabilities": 45928000000.0, "temporary_equity": null, "equity_parent": 52260000000.0, "nci": null, "equity_total": 52260000000.0, "liabilities_and_equity": 98188000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 944000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 840000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-26-000013" ], "value_sources": { "cash": [ "10-Q:0000934612-26-000013" ], "short_term_investments": [ "10-Q:0000934612-26-000013" ], "receivables": [ "10-Q:0000934612-26-000013" ], "current_assets": [ "10-Q:0000934612-26-000013" ], "ppe_net": [ "10-Q:0000934612-26-000013" ], "goodwill": [ "10-Q:0000934612-26-000013" ], "intangibles": [ "10-Q:0000934612-26-000013" ], "total_assets": [ "10-Q:0000934612-26-000013" ], "accounts_payable": [ "10-Q:0000934612-26-000013" ], "debt_current": [ "10-Q:0000934612-26-000013" ], "current_liabilities": [ "10-Q:0000934612-26-000013" ], "long_term_debt": [ "10-Q:0000934612-26-000013" ], "total_liabilities": [ "10-Q:0000934612-26-000013" ], "equity_parent": [ "10-Q:0000934612-26-000013" ], "equity_total": [ "10-Q:0000934612-26-000013" ], "liabilities_and_equity": [ "10-Q:0000934612-26-000013" ], "equity_method_investments": [ "10-Q:0000934612-26-000013" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-26-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 754000000.0, "short_term_investments": 1228000000.0, "receivables": 1493000000.0, "inventory": null, "current_assets": 4999000000.0, "ppe_net": 73067000000.0, "goodwill": 15351000000.0, "intangibles": 786000000.0, "total_assets": 98536000000.0, "accounts_payable": 4018000000.0, "short_term_borrowings": null, "debt_current": 574000000.0, "current_liabilities": 4592000000.0, "long_term_debt": 22953000000.0, "total_liabilities": 46050000000.0, "temporary_equity": null, "equity_parent": 52486000000.0, "nci": null, "equity_total": 52486000000.0, "liabilities_and_equity": 98536000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 956000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 821000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000934612-26-000017" ], "value_sources": { "cash": [ "10-Q:0000934612-26-000017" ], "short_term_investments": [ "10-Q:0000934612-26-000017" ], "receivables": [ "10-Q:0000934612-26-000017" ], "current_assets": [ "10-Q:0000934612-26-000017" ], "ppe_net": [ "10-Q:0000934612-26-000017" ], "goodwill": [ "10-Q:0000934612-26-000017" ], "intangibles": [ "10-Q:0000934612-26-000017" ], "total_assets": [ "10-Q:0000934612-26-000017" ], "accounts_payable": [ "10-Q:0000934612-26-000017" ], "debt_current": [ "10-Q:0000934612-26-000017" ], "current_liabilities": [ "10-Q:0000934612-26-000017" ], "long_term_debt": [ "10-Q:0000934612-26-000017" ], "total_liabilities": [ "10-Q:0000934612-26-000017" ], "equity_parent": [ "10-Q:0000934612-26-000017" ], "equity_total": [ "10-Q:0000934612-26-000017" ], "liabilities_and_equity": [ "10-Q:0000934612-26-000017" ], "equity_method_investments": [ "10-Q:0000934612-26-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0000934612-26-000017" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 1749000000.0, "cfi": -730000000.0, "cff": -1151000000.0, "capex": null, "d_and_a": 615000000.0, "sbc": null, "dividends_paid": 1100000000.0, "buybacks": null, "interest_paid": 305000000.0, "taxes_paid": 3000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 87000000.0, "change_receivables": -2000000.0, "change_inventories": null, "change_payables": -52000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-21-000010" ], "value_sources": { "cfo": [ "10-Q:0000934612-21-000010" ], "cfi": [ "10-Q:0000934612-21-000010" ], "cff": [ "10-Q:0000934612-21-000010" ], "d_and_a": [ "10-Q:0000934612-21-000010" ], "dividends_paid": [ "10-Q:0000934612-21-000010" ], "interest_paid": [ "10-Q:0000934612-21-000010" ], "taxes_paid": [ "10-Q:0000934612-21-000010" ], "deferred_tax": [ "10-Q:0000934612-21-000010" ], "change_receivables": [ "10-Q:0000934612-21-000010" ], "change_payables": [ "10-Q:0000934612-21-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 2178000000.0, "cfi": -875000000.0, "cff": -1214000000.0, "capex": null, "d_and_a": 612000000.0, "sbc": null, "dividends_paid": 1300000000.0, "buybacks": null, "interest_paid": 229000000.0, "taxes_paid": 28000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 64000000.0, "change_receivables": -148000000.0, "change_inventories": null, "change_payables": 188000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-21-000010", "10-Q:0000934612-21-000016" ], "value_sources": { "cfo": [ "10-Q:0000934612-21-000010", "10-Q:0000934612-21-000016" ], "cfi": [ "10-Q:0000934612-21-000010", "10-Q:0000934612-21-000016" ], "cff": [ "10-Q:0000934612-21-000010", "10-Q:0000934612-21-000016" ], "d_and_a": [ "10-Q:0000934612-21-000016" ], "dividends_paid": [ "10-Q:0000934612-21-000016" ], "interest_paid": [ "10-Q:0000934612-21-000010", "10-Q:0000934612-21-000016" ], "taxes_paid": [ "10-Q:0000934612-21-000010", "10-Q:0000934612-21-000016" ], "deferred_tax": [ "10-Q:0000934612-21-000010", "10-Q:0000934612-21-000016" ], "change_receivables": [ "10-Q:0000934612-21-000010", "10-Q:0000934612-21-000016" ], "change_payables": [ "10-Q:0000934612-21-000010", "10-Q:0000934612-21-000016" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1575000000.0, "cfi": -836000000.0, "cff": -711000000.0, "capex": null, "d_and_a": 621000000.0, "sbc": null, "dividends_paid": 700000000.0, "buybacks": null, "interest_paid": 293000000.0, "taxes_paid": 916000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 121000000.0, "change_receivables": 9000000.0, "change_inventories": null, "change_payables": -521000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000934612-21-000016", "10-Q:0000934612-21-000021" ], "value_sources": { "cfo": [ "10-Q:0000934612-21-000016", "10-Q:0000934612-21-000021" ], "cfi": [ "10-Q:0000934612-21-000016", "10-Q:0000934612-21-000021" ], "cff": [ "10-Q:0000934612-21-000016", "10-Q:0000934612-21-000021" ], "d_and_a": [ "10-Q:0000934612-21-000021" ], "dividends_paid": [ "10-Q:0000934612-21-000021" ], "interest_paid": [ "10-Q:0000934612-21-000016", "10-Q:0000934612-21-000021" ], "taxes_paid": [ "10-Q:0000934612-21-000016", "10-Q:0000934612-21-000021" ], "deferred_tax": [ "10-Q:0000934612-21-000016", "10-Q:0000934612-21-000021" ], "change_receivables": [ "10-Q:0000934612-21-000016", "10-Q:0000934612-21-000021" ], "change_payables": [ "10-Q:0000934612-21-000016", "10-Q:0000934612-21-000021" ], "proceeds_debt_issuance": [ "10-Q:0000934612-21-000016", "10-Q:0000934612-21-000021" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 2398000000.0, "cfi": -622000000.0, "cff": -1759000000.0, "capex": null, "d_and_a": 628000000.0, "sbc": null, "dividends_paid": 1730000000.0, "buybacks": null, "interest_paid": 218000000.0, "taxes_paid": 331000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 17000000.0, "change_receivables": 19000000.0, "change_inventories": null, "change_payables": 358000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "value_sources": { "cfo": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "cfi": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "cff": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "d_and_a": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "dividends_paid": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "interest_paid": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "taxes_paid": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "deferred_tax": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "change_receivables": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "change_payables": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ], "proceeds_debt_issuance": [ "10-K:0000934612-22-000005", "10-Q:0000934612-21-000021" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 1956000000.0, "cfi": -584000000.0, "cff": -1407000000.0, "capex": null, "d_and_a": 619000000.0, "sbc": null, "dividends_paid": 1000000000.0, "buybacks": null, "interest_paid": 300000000.0, "taxes_paid": 7000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 58000000.0, "change_receivables": 48000000.0, "change_inventories": null, "change_payables": 219000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-22-000009" ], "value_sources": { "cfo": [ "10-Q:0000934612-22-000009" ], "cfi": [ "10-Q:0000934612-22-000009" ], "cff": [ "10-Q:0000934612-22-000009" ], "d_and_a": [ "10-Q:0000934612-22-000009" ], "dividends_paid": [ "10-Q:0000934612-22-000009" ], "interest_paid": [ "10-Q:0000934612-22-000009" ], "taxes_paid": [ "10-Q:0000934612-22-000009" ], "deferred_tax": [ "10-Q:0000934612-22-000009" ], "change_receivables": [ "10-Q:0000934612-22-000009" ], "change_payables": [ "10-Q:0000934612-22-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 1819000000.0, "cfi": -763000000.0, "cff": -964000000.0, "capex": null, "d_and_a": 612000000.0, "sbc": null, "dividends_paid": 1400000000.0, "buybacks": null, "interest_paid": 218000000.0, "taxes_paid": 731000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 85000000.0, "change_receivables": 51000000.0, "change_inventories": null, "change_payables": -296000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-22-000009", "10-Q:0000934612-22-000013" ], "value_sources": { "cfo": [ "10-Q:0000934612-22-000009", "10-Q:0000934612-22-000013" ], "cfi": [ "10-Q:0000934612-22-000009", "10-Q:0000934612-22-000013" ], "cff": [ "10-Q:0000934612-22-000009", "10-Q:0000934612-22-000013" ], "d_and_a": [ "10-Q:0000934612-22-000013" ], "dividends_paid": [ "10-Q:0000934612-22-000013" ], "interest_paid": [ "10-Q:0000934612-22-000009", "10-Q:0000934612-22-000013" ], "taxes_paid": [ "10-Q:0000934612-22-000009", "10-Q:0000934612-22-000013" ], "deferred_tax": [ "10-Q:0000934612-22-000009", "10-Q:0000934612-22-000013" ], "change_receivables": [ "10-Q:0000934612-22-000009", "10-Q:0000934612-22-000013" ], "change_payables": [ "10-Q:0000934612-22-000009", "10-Q:0000934612-22-000013" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 2272000000.0, "cfi": -803000000.0, "cff": -1402000000.0, "capex": null, "d_and_a": 611000000.0, "sbc": null, "dividends_paid": 1400000000.0, "buybacks": null, "interest_paid": 297000000.0, "taxes_paid": 433000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 88000000.0, "change_receivables": 26000000.0, "change_inventories": null, "change_payables": 180000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000934612-22-000013", "10-Q:0000934612-22-000017" ], "value_sources": { "cfo": [ "10-Q:0000934612-22-000013", "10-Q:0000934612-22-000017" ], "cfi": [ "10-Q:0000934612-22-000013", "10-Q:0000934612-22-000017" ], "cff": [ "10-Q:0000934612-22-000013", "10-Q:0000934612-22-000017" ], "d_and_a": [ "10-Q:0000934612-22-000017" ], "dividends_paid": [ "10-Q:0000934612-22-000017" ], "interest_paid": [ "10-Q:0000934612-22-000013", "10-Q:0000934612-22-000017" ], "taxes_paid": [ "10-Q:0000934612-22-000013", "10-Q:0000934612-22-000017" ], "deferred_tax": [ "10-Q:0000934612-22-000013", "10-Q:0000934612-22-000017" ], "change_receivables": [ "10-Q:0000934612-22-000013", "10-Q:0000934612-22-000017" ], "change_payables": [ "10-Q:0000934612-22-000013", "10-Q:0000934612-22-000017" ], "proceeds_debt_issuance": [ "10-Q:0000934612-22-000013", "10-Q:0000934612-22-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 462000000.0, "cfi": -775000000.0, "cff": -39000000.0, "capex": null, "d_and_a": 614000000.0, "sbc": null, "dividends_paid": 0.0, "buybacks": null, "interest_paid": 217000000.0, "taxes_paid": 215000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 215000000.0, "change_receivables": -52000000.0, "change_inventories": null, "change_payables": 233000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 625000000.0 }, "sources": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "value_sources": { "cfo": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "cfi": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "cff": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "d_and_a": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "dividends_paid": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "interest_paid": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "taxes_paid": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "deferred_tax": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "change_receivables": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "change_payables": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ], "proceeds_debt_issuance": [ "10-K:0000934612-23-000005", "10-Q:0000934612-22-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 2059000000.0, "cfi": -686000000.0, "cff": -1202000000.0, "capex": null, "d_and_a": 627000000.0, "sbc": null, "dividends_paid": 1000000000.0, "buybacks": null, "interest_paid": 290000000.0, "taxes_paid": 5000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -122000000.0, "change_receivables": 83000000.0, "change_inventories": null, "change_payables": 472000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-23-000009" ], "value_sources": { "cfo": [ "10-Q:0000934612-23-000009" ], "cfi": [ "10-Q:0000934612-23-000009" ], "cff": [ "10-Q:0000934612-23-000009" ], "d_and_a": [ "10-Q:0000934612-23-000009" ], "dividends_paid": [ "10-Q:0000934612-23-000009" ], "interest_paid": [ "10-Q:0000934612-23-000009" ], "taxes_paid": [ "10-Q:0000934612-23-000009" ], "deferred_tax": [ "10-Q:0000934612-23-000009" ], "change_receivables": [ "10-Q:0000934612-23-000009" ], "change_payables": [ "10-Q:0000934612-23-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 1702000000.0, "cfi": -904000000.0, "cff": -743000000.0, "capex": null, "d_and_a": 620000000.0, "sbc": null, "dividends_paid": 1100000000.0, "buybacks": null, "interest_paid": 226000000.0, "taxes_paid": 929000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 60000000.0, "change_receivables": 156000000.0, "change_inventories": null, "change_payables": -384000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-23-000009", "10-Q:0000934612-23-000014" ], "value_sources": { "cfo": [ "10-Q:0000934612-23-000009", "10-Q:0000934612-23-000014" ], "cfi": [ "10-Q:0000934612-23-000009", "10-Q:0000934612-23-000014" ], "cff": [ "10-Q:0000934612-23-000009", "10-Q:0000934612-23-000014" ], "d_and_a": [ "10-Q:0000934612-23-000014" ], "dividends_paid": [ "10-Q:0000934612-23-000014" ], "interest_paid": [ "10-Q:0000934612-23-000009", "10-Q:0000934612-23-000014" ], "taxes_paid": [ "10-Q:0000934612-23-000009", "10-Q:0000934612-23-000014" ], "deferred_tax": [ "10-Q:0000934612-23-000009", "10-Q:0000934612-23-000014" ], "change_receivables": [ "10-Q:0000934612-23-000009", "10-Q:0000934612-23-000014" ], "change_payables": [ "10-Q:0000934612-23-000009", "10-Q:0000934612-23-000014" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 2429000000.0, "cfi": -932000000.0, "cff": -1578000000.0, "capex": null, "d_and_a": 636000000.0, "sbc": null, "dividends_paid": 1500000000.0, "buybacks": null, "interest_paid": 286000000.0, "taxes_paid": 513000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 126000000.0, "change_receivables": 0.0, "change_inventories": null, "change_payables": 161000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000934612-23-000014", "10-Q:0000934612-23-000021" ], "value_sources": { "cfo": [ "10-Q:0000934612-23-000014", "10-Q:0000934612-23-000021" ], "cfi": [ "10-Q:0000934612-23-000014", "10-Q:0000934612-23-000021" ], "cff": [ "10-Q:0000934612-23-000014", "10-Q:0000934612-23-000021" ], "d_and_a": [ "10-Q:0000934612-23-000021" ], "dividends_paid": [ "10-Q:0000934612-23-000021" ], "interest_paid": [ "10-Q:0000934612-23-000014", "10-Q:0000934612-23-000021" ], "taxes_paid": [ "10-Q:0000934612-23-000014", "10-Q:0000934612-23-000021" ], "deferred_tax": [ "10-Q:0000934612-23-000014", "10-Q:0000934612-23-000021" ], "change_receivables": [ "10-Q:0000934612-23-000014", "10-Q:0000934612-23-000021" ], "change_payables": [ "10-Q:0000934612-23-000014", "10-Q:0000934612-23-000021" ], "proceeds_debt_issuance": [ "10-Q:0000934612-23-000014", "10-Q:0000934612-23-000021" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 2561000000.0, "cfi": -1102000000.0, "cff": -1424000000.0, "capex": null, "d_and_a": 645000000.0, "sbc": null, "dividends_paid": 1400000000.0, "buybacks": null, "interest_paid": 218000000.0, "taxes_paid": 302000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -54000000.0, "change_receivables": -151000000.0, "change_inventories": null, "change_payables": 139000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "value_sources": { "cfo": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "cfi": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "cff": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "d_and_a": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "dividends_paid": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "interest_paid": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "taxes_paid": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "deferred_tax": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "change_receivables": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "change_payables": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ], "proceeds_debt_issuance": [ "10-K:0000934612-24-000005", "10-Q:0000934612-23-000021" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1451000000.0, "cfi": -844000000.0, "cff": -708000000.0, "capex": null, "d_and_a": 647000000.0, "sbc": null, "dividends_paid": 0.0, "buybacks": null, "interest_paid": 300000000.0, "taxes_paid": 8000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 71000000.0, "change_receivables": 19000000.0, "change_inventories": null, "change_payables": -431000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-24-000009" ], "value_sources": { "cfo": [ "10-Q:0000934612-24-000009" ], "cfi": [ "10-Q:0000934612-24-000009" ], "cff": [ "10-Q:0000934612-24-000009" ], "d_and_a": [ "10-Q:0000934612-24-000009" ], "dividends_paid": [ "10-Q:0000934612-24-000009" ], "interest_paid": [ "10-Q:0000934612-24-000009" ], "taxes_paid": [ "10-Q:0000934612-24-000009" ], "deferred_tax": [ "10-Q:0000934612-24-000009" ], "change_receivables": [ "10-Q:0000934612-24-000009" ], "change_payables": [ "10-Q:0000934612-24-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 1646000000.0, "cfi": -1030000000.0, "cff": 458000000.0, "capex": null, "d_and_a": 653000000.0, "sbc": null, "dividends_paid": 1100000000.0, "buybacks": null, "interest_paid": 217000000.0, "taxes_paid": 817000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 40000000.0, "change_receivables": -91000000.0, "change_inventories": null, "change_payables": -381000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-24-000009", "10-Q:0000934612-24-000012" ], "value_sources": { "cfo": [ "10-Q:0000934612-24-000009", "10-Q:0000934612-24-000012" ], "cfi": [ "10-Q:0000934612-24-000009", "10-Q:0000934612-24-000012" ], "cff": [ "10-Q:0000934612-24-000009", "10-Q:0000934612-24-000012" ], "d_and_a": [ "10-Q:0000934612-24-000012" ], "dividends_paid": [ "10-Q:0000934612-24-000012" ], "interest_paid": [ "10-Q:0000934612-24-000009", "10-Q:0000934612-24-000012" ], "taxes_paid": [ "10-Q:0000934612-24-000009", "10-Q:0000934612-24-000012" ], "deferred_tax": [ "10-Q:0000934612-24-000009", "10-Q:0000934612-24-000012" ], "change_receivables": [ "10-Q:0000934612-24-000009", "10-Q:0000934612-24-000012" ], "change_payables": [ "10-Q:0000934612-24-000009", "10-Q:0000934612-24-000012" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 1981000000.0, "cfi": -1116000000.0, "cff": -804000000.0, "capex": null, "d_and_a": 657000000.0, "sbc": null, "dividends_paid": 0.0, "buybacks": null, "interest_paid": 283000000.0, "taxes_paid": 349000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 91000000.0, "change_receivables": 63000000.0, "change_inventories": null, "change_payables": 201000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000934612-24-000012", "10-Q:0000934612-24-000015" ], "value_sources": { "cfo": [ "10-Q:0000934612-24-000012", "10-Q:0000934612-24-000015" ], "cfi": [ "10-Q:0000934612-24-000012", "10-Q:0000934612-24-000015" ], "cff": [ "10-Q:0000934612-24-000012", "10-Q:0000934612-24-000015" ], "d_and_a": [ "10-Q:0000934612-24-000015" ], "dividends_paid": [ "10-Q:0000934612-24-000012", "10-Q:0000934612-24-000015" ], "interest_paid": [ "10-Q:0000934612-24-000012", "10-Q:0000934612-24-000015" ], "taxes_paid": [ "10-Q:0000934612-24-000012", "10-Q:0000934612-24-000015" ], "deferred_tax": [ "10-Q:0000934612-24-000012", "10-Q:0000934612-24-000015" ], "change_receivables": [ "10-Q:0000934612-24-000012", "10-Q:0000934612-24-000015" ], "change_payables": [ "10-Q:0000934612-24-000012", "10-Q:0000934612-24-000015" ], "proceeds_debt_issuance": [ "10-Q:0000934612-24-000012", "10-Q:0000934612-24-000015" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 2221000000.0, "cfi": -1022000000.0, "cff": -2023000000.0, "capex": null, "d_and_a": 668000000.0, "sbc": null, "dividends_paid": 2000000000.0, "buybacks": null, "interest_paid": 247000000.0, "taxes_paid": 184000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -103000000.0, "change_receivables": 109000000.0, "change_inventories": null, "change_payables": 241000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "value_sources": { "cfo": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "cfi": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "cff": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "d_and_a": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "dividends_paid": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "interest_paid": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "taxes_paid": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "deferred_tax": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "change_receivables": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "change_payables": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ], "proceeds_debt_issuance": [ "10-K:0000934612-25-000003", "10-Q:0000934612-24-000015" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 1691000000.0, "cfi": -849000000.0, "cff": -506000000.0, "capex": null, "d_and_a": 661000000.0, "sbc": null, "dividends_paid": 500000000.0, "buybacks": null, "interest_paid": 269000000.0, "taxes_paid": 2000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 45000000.0, "change_receivables": -95000000.0, "change_inventories": null, "change_payables": -183000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-25-000007" ], "value_sources": { "cfo": [ "10-Q:0000934612-25-000007" ], "cfi": [ "10-Q:0000934612-25-000007" ], "cff": [ "10-Q:0000934612-25-000007" ], "d_and_a": [ "10-Q:0000934612-25-000007" ], "dividends_paid": [ "10-Q:0000934612-25-000007" ], "interest_paid": [ "10-Q:0000934612-25-000007" ], "taxes_paid": [ "10-Q:0000934612-25-000007" ], "deferred_tax": [ "10-Q:0000934612-25-000007" ], "change_receivables": [ "10-Q:0000934612-25-000007" ], "change_payables": [ "10-Q:0000934612-25-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1488000000.0, "cfi": -1066000000.0, "cff": -840000000.0, "capex": null, "d_and_a": 666000000.0, "sbc": null, "dividends_paid": 1600000000.0, "buybacks": null, "interest_paid": 260000000.0, "taxes_paid": 729000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 15000000.0, "change_receivables": 42000000.0, "change_inventories": null, "change_payables": -387000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-25-000007", "10-Q:0000934612-25-000015" ], "value_sources": { "cfo": [ "10-Q:0000934612-25-000007", "10-Q:0000934612-25-000015" ], "cfi": [ "10-Q:0000934612-25-000007", "10-Q:0000934612-25-000015" ], "cff": [ "10-Q:0000934612-25-000007", "10-Q:0000934612-25-000015" ], "d_and_a": [ "10-Q:0000934612-25-000015" ], "dividends_paid": [ "10-Q:0000934612-25-000015" ], "interest_paid": [ "10-Q:0000934612-25-000007", "10-Q:0000934612-25-000015" ], "taxes_paid": [ "10-Q:0000934612-25-000007", "10-Q:0000934612-25-000015" ], "deferred_tax": [ "10-Q:0000934612-25-000007", "10-Q:0000934612-25-000015" ], "change_receivables": [ "10-Q:0000934612-25-000007", "10-Q:0000934612-25-000015" ], "change_payables": [ "10-Q:0000934612-25-000007", "10-Q:0000934612-25-000015" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 2311000000.0, "cfi": -1037000000.0, "cff": -1409000000.0, "capex": null, "d_and_a": 648000000.0, "sbc": null, "dividends_paid": 700000000.0, "buybacks": null, "interest_paid": 269000000.0, "taxes_paid": 368000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 34000000.0, "change_receivables": 11000000.0, "change_inventories": null, "change_payables": 257000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000934612-25-000015", "10-Q:0000934612-25-000028" ], "value_sources": { "cfo": [ "10-Q:0000934612-25-000015", "10-Q:0000934612-25-000028" ], "cfi": [ "10-Q:0000934612-25-000015", "10-Q:0000934612-25-000028" ], "cff": [ "10-Q:0000934612-25-000015", "10-Q:0000934612-25-000028" ], "d_and_a": [ "10-Q:0000934612-25-000028" ], "dividends_paid": [ "10-Q:0000934612-25-000028" ], "interest_paid": [ "10-Q:0000934612-25-000015", "10-Q:0000934612-25-000028" ], "taxes_paid": [ "10-Q:0000934612-25-000015", "10-Q:0000934612-25-000028" ], "deferred_tax": [ "10-Q:0000934612-25-000015", "10-Q:0000934612-25-000028" ], "change_receivables": [ "10-Q:0000934612-25-000015", "10-Q:0000934612-25-000028" ], "change_payables": [ "10-Q:0000934612-25-000015", "10-Q:0000934612-25-000028" ], "proceeds_debt_issuance": [ "10-Q:0000934612-25-000015", "10-Q:0000934612-25-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 2135000000.0, "cfi": -834000000.0, "cff": -1228000000.0, "capex": null, "d_and_a": 660000000.0, "sbc": null, "dividends_paid": 1200000000.0, "buybacks": null, "interest_paid": 253000000.0, "taxes_paid": 254000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 269000000.0, "change_receivables": -75000000.0, "change_inventories": null, "change_payables": -230000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "value_sources": { "cfo": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "cfi": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "cff": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "d_and_a": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "dividends_paid": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "interest_paid": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "taxes_paid": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "deferred_tax": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "change_receivables": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "change_payables": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "proceeds_debt_issuance": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1947000000.0, "cfi": -718000000.0, "cff": -702000000.0, "capex": null, "d_and_a": 675000000.0, "sbc": null, "dividends_paid": 700000000.0, "buybacks": null, "interest_paid": 311000000.0, "taxes_paid": 2000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 12000000.0, "change_receivables": 44000000.0, "change_inventories": null, "change_payables": 99000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-26-000008" ], "value_sources": { "cfo": [ "10-Q:0000934612-26-000008" ], "cfi": [ "10-Q:0000934612-26-000008" ], "cff": [ "10-Q:0000934612-26-000008" ], "d_and_a": [ "10-Q:0000934612-26-000008" ], "dividends_paid": [ "10-Q:0000934612-26-000008" ], "interest_paid": [ "10-Q:0000934612-26-000008" ], "taxes_paid": [ "10-Q:0000934612-26-000008" ], "deferred_tax": [ "10-Q:0000934612-26-000008" ], "change_receivables": [ "10-Q:0000934612-26-000008" ], "change_payables": [ "10-Q:0000934612-26-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 1632000000.0, "cfi": -941000000.0, "cff": -1141000000.0, "capex": null, "d_and_a": 683000000.0, "sbc": null, "dividends_paid": 1500000000.0, "buybacks": null, "interest_paid": 250000000.0, "taxes_paid": 883000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -81000000.0, "change_receivables": -101000000.0, "change_inventories": null, "change_payables": -485000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "value_sources": { "cfo": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "cfi": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "cff": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "d_and_a": [ "10-Q:0000934612-26-000013" ], "dividends_paid": [ "10-Q:0000934612-26-000013" ], "interest_paid": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "taxes_paid": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "deferred_tax": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "change_receivables": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "change_payables": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 2265000000.0, "cfi": -998000000.0, "cff": -1353000000.0, "capex": null, "d_and_a": 687000000.0, "sbc": null, "dividends_paid": 1000000000.0, "buybacks": null, "interest_paid": 304000000.0, "taxes_paid": 212000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 326000000.0, "change_receivables": 78000000.0, "change_inventories": null, "change_payables": -107000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000934612-25-000028", "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "value_sources": { "cfo": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "cfi": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "cff": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "d_and_a": [ "10-Q:0000934612-26-000017" ], "dividends_paid": [ "10-Q:0000934612-25-000028" ], "interest_paid": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "taxes_paid": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "deferred_tax": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "change_receivables": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "change_payables": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "proceeds_debt_issuance": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 2282000000.0, "cfi": -1170000000.0, "cff": -644000000.0, "capex": null, "d_and_a": 692000000.0, "sbc": null, "dividends_paid": 1200000000.0, "buybacks": null, "interest_paid": 241000000.0, "taxes_paid": 271000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 58000000.0, "change_receivables": -88000000.0, "change_inventories": null, "change_payables": 144000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 950000000.0 }, "sources": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "value_sources": { "cfo": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "cfi": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "cff": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "d_and_a": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "dividends_paid": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "interest_paid": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "taxes_paid": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "deferred_tax": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "change_receivables": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "change_payables": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ], "proceeds_debt_issuance": [ "10-K:0000934612-26-000004", "10-Q:0000934612-25-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 2295000000.0, "cfi": -813000000.0, "cff": -1504000000.0, "capex": null, "d_and_a": 695000000.0, "sbc": null, "dividends_paid": 1000000000.0, "buybacks": null, "interest_paid": 326000000.0, "taxes_paid": 7000000.0, "depreciation": null, "amortisation_intangibles": 35000000.0, "goodwill_impairment": null, "deferred_tax": 84000000.0, "change_receivables": 57000000.0, "change_inventories": null, "change_payables": 372000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-26-000008" ], "value_sources": { "cfo": [ "10-Q:0000934612-26-000008" ], "cfi": [ "10-Q:0000934612-26-000008" ], "cff": [ "10-Q:0000934612-26-000008" ], "d_and_a": [ "10-Q:0000934612-26-000008" ], "dividends_paid": [ "10-Q:0000934612-26-000008" ], "interest_paid": [ "10-Q:0000934612-26-000008" ], "taxes_paid": [ "10-Q:0000934612-26-000008" ], "amortisation_intangibles": [ "10-Q:0000934612-26-000008" ], "deferred_tax": [ "10-Q:0000934612-26-000008" ], "change_receivables": [ "10-Q:0000934612-26-000008" ], "change_payables": [ "10-Q:0000934612-26-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1948000000.0, "cfi": -1616000000.0, "cff": -1332000000.0, "capex": null, "d_and_a": 702000000.0, "sbc": null, "dividends_paid": 1300000000.0, "buybacks": null, "interest_paid": 229000000.0, "taxes_paid": 870000000.0, "depreciation": null, "amortisation_intangibles": 36000000.0, "goodwill_impairment": null, "deferred_tax": 84000000.0, "change_receivables": 110000000.0, "change_inventories": null, "change_payables": -336000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "value_sources": { "cfo": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "cfi": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "cff": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "d_and_a": [ "10-Q:0000934612-26-000013" ], "dividends_paid": [ "10-Q:0000934612-26-000013" ], "interest_paid": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "taxes_paid": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "amortisation_intangibles": [ "10-Q:0000934612-26-000013" ], "deferred_tax": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "change_receivables": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ], "change_payables": [ "10-Q:0000934612-26-000008", "10-Q:0000934612-26-000013" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 2448000000.0, "cfi": -3017000000.0, "cff": -118000000.0, "capex": null, "d_and_a": 707000000.0, "sbc": null, "dividends_paid": 115000000.0, "buybacks": null, "interest_paid": 320000000.0, "taxes_paid": 445000000.0, "depreciation": null, "amortisation_intangibles": 36000000.0, "goodwill_impairment": null, "deferred_tax": 143000000.0, "change_receivables": 6000000.0, "change_inventories": null, "change_payables": -18000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "value_sources": { "cfo": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "cfi": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "cff": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "d_and_a": [ "10-Q:0000934612-26-000017" ], "dividends_paid": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "interest_paid": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "taxes_paid": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "amortisation_intangibles": [ "10-Q:0000934612-26-000017" ], "deferred_tax": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "change_receivables": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "change_payables": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ], "proceeds_debt_issuance": [ "10-Q:0000934612-26-000013", "10-Q:0000934612-26-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 7900000000.0, "cfi": -3063000000.0, "cff": -4835000000.0, "capex": null, "d_and_a": 2476000000.0, "sbc": null, "dividends_paid": 4830000000.0, "buybacks": null, "interest_paid": 1045000000.0, "taxes_paid": 1278000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 289000000.0, "change_receivables": -122000000.0, "change_inventories": null, "change_payables": -27000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 575000000.0 }, "sources": [ "10-K:0000934612-23-000005" ], "value_sources": { "cfo": [ "10-K:0000934612-23-000005" ], "cfi": [ "10-K:0000934612-23-000005" ], "cff": [ "10-K:0000934612-23-000005" ], "d_and_a": [ "10-K:0000934612-23-000005" ], "dividends_paid": [ "10-K:0000934612-23-000005" ], "interest_paid": [ "10-K:0000934612-23-000005" ], "taxes_paid": [ "10-K:0000934612-23-000005" ], "goodwill_impairment": [ "10-K:0000934612-23-000005" ], "deferred_tax": [ "10-K:0000934612-23-000005" ], "change_receivables": [ "10-K:0000934612-23-000005" ], "change_payables": [ "10-K:0000934612-23-000005" ], "proceeds_debt_issuance": [ "10-K:0000934612-23-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 6509000000.0, "cfi": -2925000000.0, "cff": -3812000000.0, "capex": null, "d_and_a": 2456000000.0, "sbc": null, "dividends_paid": 3800000000.0, "buybacks": null, "interest_paid": 1032000000.0, "taxes_paid": 1386000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 446000000.0, "change_receivables": 73000000.0, "change_inventories": null, "change_payables": 336000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1550000000.0 }, "sources": [ "10-K:0000934612-24-000005" ], "value_sources": { "cfo": [ "10-K:0000934612-24-000005" ], "cfi": [ "10-K:0000934612-24-000005" ], "cff": [ "10-K:0000934612-24-000005" ], "d_and_a": [ "10-K:0000934612-24-000005" ], "dividends_paid": [ "10-K:0000934612-24-000005" ], "interest_paid": [ "10-K:0000934612-24-000005" ], "taxes_paid": [ "10-K:0000934612-24-000005" ], "goodwill_impairment": [ "10-K:0000934612-24-000005" ], "deferred_tax": [ "10-K:0000934612-24-000005" ], "change_receivables": [ "10-K:0000934612-24-000005" ], "change_payables": [ "10-K:0000934612-24-000005" ], "proceeds_debt_issuance": [ "10-K:0000934612-24-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 8751000000.0, "cfi": -3624000000.0, "cff": -4947000000.0, "capex": null, "d_and_a": 2528000000.0, "sbc": null, "dividends_paid": 5000000000.0, "buybacks": null, "interest_paid": 1020000000.0, "taxes_paid": 1749000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 10000000.0, "change_receivables": 88000000.0, "change_inventories": null, "change_payables": 388000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000000.0 }, "sources": [ "10-K:0000934612-25-000003" ], "value_sources": { "cfo": [ "10-K:0000934612-25-000003" ], "cfi": [ "10-K:0000934612-25-000003" ], "cff": [ "10-K:0000934612-25-000003" ], "d_and_a": [ "10-K:0000934612-25-000003" ], "dividends_paid": [ "10-K:0000934612-25-000003" ], "interest_paid": [ "10-K:0000934612-25-000003" ], "taxes_paid": [ "10-K:0000934612-25-000003" ], "goodwill_impairment": [ "10-K:0000934612-25-000003" ], "deferred_tax": [ "10-K:0000934612-25-000003" ], "change_receivables": [ "10-K:0000934612-25-000003" ], "change_payables": [ "10-K:0000934612-25-000003" ], "proceeds_debt_issuance": [ "10-K:0000934612-25-000003" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 7299000000.0, "cfi": -4012000000.0, "cff": -3077000000.0, "capex": null, "d_and_a": 2625000000.0, "sbc": null, "dividends_paid": 3100000000.0, "buybacks": null, "interest_paid": 1047000000.0, "taxes_paid": 1358000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 99000000.0, "change_receivables": 100000000.0, "change_inventories": null, "change_payables": -370000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1600000000.0 }, "sources": [ "10-K:0000934612-26-000004" ], "value_sources": { "cfo": [ "10-K:0000934612-26-000004" ], "cfi": [ "10-K:0000934612-26-000004" ], "cff": [ "10-K:0000934612-26-000004" ], "d_and_a": [ "10-K:0000934612-26-000004" ], "dividends_paid": [ "10-K:0000934612-26-000004" ], "interest_paid": [ "10-K:0000934612-26-000004" ], "taxes_paid": [ "10-K:0000934612-26-000004" ], "goodwill_impairment": [ "10-K:0000934612-26-000004" ], "deferred_tax": [ "10-K:0000934612-26-000004" ], "change_receivables": [ "10-K:0000934612-26-000004" ], "change_payables": [ "10-K:0000934612-26-000004" ], "proceeds_debt_issuance": [ "10-K:0000934612-26-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 7625000000.0, "cfi": -3786000000.0, "cff": -3983000000.0, "capex": null, "d_and_a": 2635000000.0, "sbc": null, "dividends_paid": 4000000000.0, "buybacks": null, "interest_paid": 1051000000.0, "taxes_paid": 1353000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 363000000.0, "change_receivables": -117000000.0, "change_inventories": null, "change_payables": -543000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1300000000.0 }, "sources": [ "10-K:0000934612-26-000004" ], "value_sources": { "cfo": [ "10-K:0000934612-26-000004" ], "cfi": [ "10-K:0000934612-26-000004" ], "cff": [ "10-K:0000934612-26-000004" ], "d_and_a": [ "10-K:0000934612-26-000004" ], "dividends_paid": [ "10-K:0000934612-26-000004" ], "interest_paid": [ "10-K:0000934612-26-000004" ], "taxes_paid": [ "10-K:0000934612-26-000004" ], "goodwill_impairment": [ "10-K:0000934612-26-000004" ], "deferred_tax": [ "10-K:0000934612-26-000004" ], "change_receivables": [ "10-K:0000934612-26-000004" ], "change_payables": [ "10-K:0000934612-26-000004" ], "proceeds_debt_issuance": [ "10-K:0000934612-26-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 8126000000.0, "cfi": -3827000000.0, "cff": -3840000000.0, "capex": null, "d_and_a": 2737000000.0, "sbc": null, "dividends_paid": 4400000000.0, "buybacks": null, "interest_paid": 1106000000.0, "taxes_paid": 1368000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 315000000.0, "change_receivables": -67000000.0, "change_inventories": null, "change_payables": -349000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1850000000.0 }, "sources": [ "10-K:0000934612-26-000004" ], "value_sources": { "cfo": [ "10-K:0000934612-26-000004" ], "cfi": [ "10-K:0000934612-26-000004" ], "cff": [ "10-K:0000934612-26-000004" ], "d_and_a": [ "10-K:0000934612-26-000004" ], "dividends_paid": [ "10-K:0000934612-26-000004" ], "interest_paid": [ "10-K:0000934612-26-000004" ], "taxes_paid": [ "10-K:0000934612-26-000004" ], "goodwill_impairment": [ "10-K:0000934612-26-000004" ], "deferred_tax": [ "10-K:0000934612-26-000004" ], "change_receivables": [ "10-K:0000934612-26-000004" ], "change_payables": [ "10-K:0000934612-26-000004" ], "proceeds_debt_issuance": [ "10-K:0000934612-26-000004" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000934612-21-000005": { "kind": "filing", "form": "10-K", "accession": "0000934612-21-000005", "report_date": "2020-12-31", "filed": "2021-03-01", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461221000005/bni-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461221000005/" }, "10-K:0000934612-22-000005": { "kind": "filing", "form": "10-K", "accession": "0000934612-22-000005", "report_date": "2021-12-31", "filed": "2022-02-28", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461222000005/bni-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461222000005/" }, "10-K:0000934612-23-000005": { "kind": "filing", "form": "10-K", "accession": "0000934612-23-000005", "report_date": "2022-12-31", "filed": "2023-02-27", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461223000005/bni-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461223000005/" }, "10-K:0000934612-24-000005": { "kind": "filing", "form": "10-K", "accession": "0000934612-24-000005", "report_date": "2023-12-31", "filed": "2024-02-26", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461224000005/bni-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461224000005/" }, "10-K:0000934612-25-000003": { "kind": "filing", "form": "10-K", "accession": "0000934612-25-000003", "report_date": "2024-12-31", "filed": "2025-02-24", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461225000003/bni-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461225000003/" }, "10-K:0000934612-26-000004": { "kind": "filing", "form": "10-K", "accession": "0000934612-26-000004", "report_date": "2025-12-31", "filed": "2026-03-02", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461226000004/bni-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461226000004/" }, "10-Q:0000934612-20-000011": { "kind": "filing", "form": "10-Q", "accession": "0000934612-20-000011", "report_date": "2020-03-31", "filed": "2020-05-04", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461220000011/llc3312010q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461220000011/" }, "10-Q:0000934612-20-000018": { "kind": "filing", "form": "10-Q", "accession": "0000934612-20-000018", "report_date": "2020-06-30", "filed": "2020-08-10", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461220000018/llc6302010q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461220000018/" }, "10-Q:0000934612-20-000024": { "kind": "filing", "form": "10-Q", "accession": "0000934612-20-000024", "report_date": "2020-09-30", "filed": "2020-11-09", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461220000024/bni-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461220000024/" }, "10-Q:0000934612-21-000010": { "kind": "filing", "form": "10-Q", "accession": "0000934612-21-000010", "report_date": "2021-03-31", "filed": "2021-05-03", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461221000010/bni-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461221000010/" }, "10-Q:0000934612-21-000016": { "kind": "filing", "form": "10-Q", "accession": "0000934612-21-000016", "report_date": "2021-06-30", "filed": "2021-08-09", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461221000016/bni-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461221000016/" }, "10-Q:0000934612-21-000021": { "kind": "filing", "form": "10-Q", "accession": "0000934612-21-000021", "report_date": "2021-09-30", "filed": "2021-11-08", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461221000021/bni-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461221000021/" }, "10-Q:0000934612-22-000009": { "kind": "filing", "form": "10-Q", "accession": "0000934612-22-000009", "report_date": "2022-03-31", "filed": "2022-05-02", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461222000009/bni-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461222000009/" }, "10-Q:0000934612-22-000013": { "kind": "filing", "form": "10-Q", "accession": "0000934612-22-000013", "report_date": "2022-06-30", "filed": "2022-08-08", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461222000013/bni-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461222000013/" }, "10-Q:0000934612-22-000017": { "kind": "filing", "form": "10-Q", "accession": "0000934612-22-000017", "report_date": "2022-09-30", "filed": "2022-11-07", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461222000017/bni-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461222000017/" }, "10-Q:0000934612-23-000009": { "kind": "filing", "form": "10-Q", "accession": "0000934612-23-000009", "report_date": "2023-03-31", "filed": "2023-05-08", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461223000009/bni-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461223000009/" }, "10-Q:0000934612-23-000014": { "kind": "filing", "form": "10-Q", "accession": "0000934612-23-000014", "report_date": "2023-06-30", "filed": "2023-08-07", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461223000014/bni-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461223000014/" }, "10-Q:0000934612-23-000021": { "kind": "filing", "form": "10-Q", "accession": "0000934612-23-000021", "report_date": "2023-09-30", "filed": "2023-11-06", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461223000021/bni-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461223000021/" }, "10-Q:0000934612-24-000009": { "kind": "filing", "form": "10-Q", "accession": "0000934612-24-000009", "report_date": "2024-03-31", "filed": "2024-05-06", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461224000009/bni-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461224000009/" }, "10-Q:0000934612-24-000012": { "kind": "filing", "form": "10-Q", "accession": "0000934612-24-000012", "report_date": "2024-06-30", "filed": "2024-08-05", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461224000012/bni-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461224000012/" }, "10-Q:0000934612-24-000015": { "kind": "filing", "form": "10-Q", "accession": "0000934612-24-000015", "report_date": "2024-09-30", "filed": "2024-11-04", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461224000015/bni-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461224000015/" }, "10-Q:0000934612-25-000007": { "kind": "filing", "form": "10-Q", "accession": "0000934612-25-000007", "report_date": "2025-03-31", "filed": "2025-05-05", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461225000007/bni-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461225000007/" }, "10-Q:0000934612-25-000015": { "kind": "filing", "form": "10-Q", "accession": "0000934612-25-000015", "report_date": "2025-06-30", "filed": "2025-08-04", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461225000015/bni-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461225000015/" }, "10-Q:0000934612-25-000028": { "kind": "filing", "form": "10-Q", "accession": "0000934612-25-000028", "report_date": "2025-09-30", "filed": "2025-11-03", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461225000028/bni-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461225000028/" }, "10-Q:0000934612-26-000008": { "kind": "filing", "form": "10-Q", "accession": "0000934612-26-000008", "report_date": "2026-03-31", "filed": "2026-05-04", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461226000008/bni-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461226000008/" }, "10-Q:0000934612-26-000013": { "kind": "filing", "form": "10-Q", "accession": "0000934612-26-000013", "report_date": "2026-06-30", "filed": "2026-08-10", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461226000013/bni-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461226000013/" }, "10-Q:0000934612-26-000017": { "kind": "filing", "form": "10-Q", "accession": "0000934612-26-000017", "report_date": "2026-09-30", "filed": "2026-11-09", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/934612/000093461226000017/bni-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/934612/000093461226000017/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "equity_parent", "start": null, "end": "2020-03-31", "first": { "value": 43665000000.0, "source": "10-Q:0000934612-20-000011", "filed": "2020-05-04" }, "latest": { "value": 43811000000.0, "source": "10-Q:0000934612-21-000021", "filed": "2021-11-08" }, "used": { "value": 43665000000.0, "source": "10-Q:0000934612-20-000011", "filed": "2020-05-04" } }, { "period": "FY2020 Q2", "item": "equity_parent", "start": null, "end": "2020-06-30", "first": { "value": 43496000000.0, "source": "10-Q:0000934612-20-000018", "filed": "2020-08-10" }, "latest": { "value": 43643000000.0, "source": "10-Q:0000934612-21-000021", "filed": "2021-11-08" }, "used": { "value": 43496000000.0, "source": "10-Q:0000934612-20-000018", "filed": "2020-08-10" } }, { "period": "FY2020 Q4", "item": "equity_parent", "start": null, "end": "2020-12-31", "first": { "value": 43906000000.0, "source": "10-K:0000934612-21-000005", "filed": "2021-03-01" }, "latest": { "value": 44004000000.0, "source": "10-Q:0000934612-22-000017", "filed": "2022-11-07" }, "used": { "value": 44004000000.0, "source": "10-Q:0000934612-22-000017", "filed": "2022-11-07" } } ], "withheld": [ { "table": "balance_sheet", "period": "FY2020 Q1", "item": "equity_parent", "value": 43665000000.0, "sources": [ "10-Q:0000934612-20-000011" ], "reason": "the document of the date gives it on a line of another scope" }, { "table": "balance_sheet", "period": "FY2020 Q1", "item": "equity_total", "value": 43665000000.0, "sources": [ "10-Q:0000934612-20-000011" ], "reason": "the document of the date gives it on a line of another scope" }, { "table": "balance_sheet", "period": "FY2020 Q2", "item": "equity_parent", "value": 43496000000.0, "sources": [ "10-Q:0000934612-20-000018" ], "reason": "the document of the date gives it on a line of another scope" }, { "table": "balance_sheet", "period": "FY2020 Q2", "item": "equity_total", "value": 43496000000.0, "sources": [ "10-Q:0000934612-20-000018" ], "reason": "the document of the date gives it on a line of another scope" } ], "events": [] }