{ "schema": "annalist.dataset/0.1", "company": { "id": "boeing", "name": "The Boeing Company", "country": "US", "template": "corporate", "cik": "0000012927", "tickers": [ "BA" ], "entity_name": "THE BOEING COMPANY", "fiscal_year_end": "1231", "sic": "3721", "sic_description": "Aircraft", "exchanges": [ "NYSE", "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-27" }, "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": 16908000000.0, "cost_of_revenue": 16768000000.0, "gross_profit": 140000000.0, "rnd": 672000000.0, "sga": null, "operating_income": -1353000000.0, "interest_expense": 262000000.0, "pretax_income": -1503000000.0, "income_tax": -862000000.0, "net_income_incl_nci": -641000000.0, "nci_profit": -13000000.0, "net_income": -628000000.0, "net_income_common": null, "eps_basic": -1.11, "eps_diluted": -1.11, "shares_basic": 565400000.0, "shares_diluted": 565400000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-21-000040" ], "value_sources": { "revenue": [ "10-Q:0000012927-21-000040" ], "cost_of_revenue": [ "10-Q:0000012927-21-000040" ], "gross_profit": [ "10-Q:0000012927-21-000040" ], "rnd": [ "10-Q:0000012927-21-000040" ], "operating_income": [ "10-Q:0000012927-21-000040" ], "interest_expense": [ "10-Q:0000012927-21-000040" ], "pretax_income": [ "10-Q:0000012927-21-000040" ], "income_tax": [ "10-Q:0000012927-21-000040" ], "net_income_incl_nci": [ "10-Q:0000012927-21-000040" ], "nci_profit": [ "10-Q:0000012927-21-000040" ], "net_income": [ "10-Q:0000012927-21-000040" ], "eps_basic": [ "10-Q:0000012927-21-000040" ], "eps_diluted": [ "10-Q:0000012927-21-000040" ], "shares_basic": [ "10-Q:0000012927-21-000040" ], "shares_diluted": [ "10-Q:0000012927-21-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 11807000000.0, "cost_of_revenue": 12978000000.0, "gross_profit": -1171000000.0, "rnd": 625000000.0, "sga": null, "operating_income": -2964000000.0, "interest_expense": 553000000.0, "pretax_income": -3423000000.0, "income_tax": -1028000000.0, "net_income_incl_nci": -2395000000.0, "nci_profit": -19000000.0, "net_income": -2376000000.0, "net_income_common": null, "eps_basic": -4.2, "eps_diluted": -4.2, "shares_basic": 565900000.0, "shares_diluted": 565900000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-21-000073" ], "value_sources": { "revenue": [ "10-Q:0000012927-21-000073" ], "cost_of_revenue": [ "10-Q:0000012927-21-000073" ], "gross_profit": [ "10-Q:0000012927-21-000073" ], "rnd": [ "10-Q:0000012927-21-000073" ], "operating_income": [ "10-Q:0000012927-21-000073" ], "interest_expense": [ "10-Q:0000012927-21-000073" ], "pretax_income": [ "10-Q:0000012927-21-000073" ], "income_tax": [ "10-Q:0000012927-21-000073" ], "net_income_incl_nci": [ "10-Q:0000012927-21-000073" ], "nci_profit": [ "10-Q:0000012927-21-000073" ], "net_income": [ "10-Q:0000012927-21-000073" ], "eps_basic": [ "10-Q:0000012927-21-000073" ], "eps_diluted": [ "10-Q:0000012927-21-000073" ], "shares_basic": [ "10-Q:0000012927-21-000073" ], "shares_diluted": [ "10-Q:0000012927-21-000073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 14139000000.0, "cost_of_revenue": 13105000000.0, "gross_profit": 1034000000.0, "rnd": 574000000.0, "sga": null, "operating_income": -401000000.0, "interest_expense": 643000000.0, "pretax_income": -925000000.0, "income_tax": -459000000.0, "net_income_incl_nci": -466000000.0, "nci_profit": -17000000.0, "net_income": -449000000.0, "net_income_common": null, "eps_basic": -0.79, "eps_diluted": -0.79, "shares_basic": 566100000.0, "shares_diluted": 566100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-21-000094" ], "value_sources": { "revenue": [ "10-Q:0000012927-21-000094" ], "cost_of_revenue": [ "10-Q:0000012927-21-000094" ], "gross_profit": [ "10-Q:0000012927-21-000094" ], "rnd": [ "10-Q:0000012927-21-000094" ], "operating_income": [ "10-Q:0000012927-21-000094" ], "interest_expense": [ "10-Q:0000012927-21-000094" ], "pretax_income": [ "10-Q:0000012927-21-000094" ], "income_tax": [ "10-Q:0000012927-21-000094" ], "net_income_incl_nci": [ "10-Q:0000012927-21-000094" ], "nci_profit": [ "10-Q:0000012927-21-000094" ], "net_income": [ "10-Q:0000012927-21-000094" ], "eps_basic": [ "10-Q:0000012927-21-000094" ], "eps_diluted": [ "10-Q:0000012927-21-000094" ], "shares_basic": [ "10-Q:0000012927-21-000094" ], "shares_diluted": [ "10-Q:0000012927-21-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 15304000000.0, "cost_of_revenue": 20992000000.0, "gross_profit": -5688000000.0, "rnd": 605000000.0, "sga": null, "operating_income": -8049000000.0, "interest_expense": 698000000.0, "pretax_income": -8625000000.0, "income_tax": -186000000.0, "net_income_incl_nci": -8439000000.0, "nci_profit": -19000000.0, "net_income": -8420000000.0, "net_income_common": null, "eps_basic": -14.65, "eps_diluted": -14.65, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000012927-21-000011", "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "value_sources": { "revenue": [ "10-K:0000012927-21-000011" ], "cost_of_revenue": [ "10-K:0000012927-21-000011" ], "gross_profit": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "rnd": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "operating_income": [ "10-K:0000012927-21-000011" ], "interest_expense": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "pretax_income": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "income_tax": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "net_income_incl_nci": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "nci_profit": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "net_income": [ "10-K:0000012927-21-000011" ], "eps_basic": [ "10-K:0000012927-21-000011" ], "eps_diluted": [ "10-K:0000012927-21-000011" ] }, "method": "derived", "value_methods": { "gross_profit": "derived", "rnd": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 15217000000.0, "cost_of_revenue": 13808000000.0, "gross_profit": 1409000000.0, "rnd": 499000000.0, "sga": null, "operating_income": -83000000.0, "interest_expense": 679000000.0, "pretax_income": -572000000.0, "income_tax": -11000000.0, "net_income_incl_nci": -561000000.0, "nci_profit": -24000000.0, "net_income": -537000000.0, "net_income_common": null, "eps_basic": -0.92, "eps_diluted": -0.92, "shares_basic": 585000000.0, "shares_diluted": 585000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-22-000022" ], "value_sources": { "revenue": [ "10-Q:0000012927-22-000022" ], "cost_of_revenue": [ "10-Q:0000012927-22-000022" ], "gross_profit": [ "10-Q:0000012927-22-000022" ], "rnd": [ "10-Q:0000012927-22-000022" ], "operating_income": [ "10-Q:0000012927-22-000022" ], "interest_expense": [ "10-Q:0000012927-22-000022" ], "pretax_income": [ "10-Q:0000012927-22-000022" ], "income_tax": [ "10-Q:0000012927-22-000022" ], "net_income_incl_nci": [ "10-Q:0000012927-22-000022" ], "nci_profit": [ "10-Q:0000012927-22-000022" ], "net_income": [ "10-Q:0000012927-22-000022" ], "eps_basic": [ "10-Q:0000012927-22-000022" ], "eps_diluted": [ "10-Q:0000012927-22-000022" ], "shares_basic": [ "10-Q:0000012927-22-000022" ], "shares_diluted": [ "10-Q:0000012927-22-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 16998000000.0, "cost_of_revenue": 14588000000.0, "gross_profit": 2410000000.0, "rnd": 497000000.0, "sga": null, "operating_income": 1023000000.0, "interest_expense": 673000000.0, "pretax_income": 549000000.0, "income_tax": -18000000.0, "net_income_incl_nci": 567000000.0, "nci_profit": -20000000.0, "net_income": 587000000.0, "net_income_common": null, "eps_basic": 1.0, "eps_diluted": 1.0, "shares_basic": 587500000.0, "shares_diluted": 589800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-22-000058" ], "value_sources": { "revenue": [ "10-Q:0000012927-22-000058" ], "cost_of_revenue": [ "10-Q:0000012927-22-000058" ], "gross_profit": [ "10-Q:0000012927-22-000058" ], "rnd": [ "10-Q:0000012927-22-000058" ], "operating_income": [ "10-Q:0000012927-22-000058" ], "interest_expense": [ "10-Q:0000012927-22-000058" ], "pretax_income": [ "10-Q:0000012927-22-000058" ], "income_tax": [ "10-Q:0000012927-22-000058" ], "net_income_incl_nci": [ "10-Q:0000012927-22-000058" ], "nci_profit": [ "10-Q:0000012927-22-000058" ], "net_income": [ "10-Q:0000012927-22-000058" ], "eps_basic": [ "10-Q:0000012927-22-000058" ], "eps_diluted": [ "10-Q:0000012927-22-000058" ], "shares_basic": [ "10-Q:0000012927-22-000058" ], "shares_diluted": [ "10-Q:0000012927-22-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 15278000000.0, "cost_of_revenue": 13566000000.0, "gross_profit": 1712000000.0, "rnd": 575000000.0, "sga": null, "operating_income": 329000000.0, "interest_expense": 669000000.0, "pretax_income": -310000000.0, "income_tax": -178000000.0, "net_income_incl_nci": -132000000.0, "nci_profit": -23000000.0, "net_income": -109000000.0, "net_income_common": null, "eps_basic": -0.19, "eps_diluted": -0.19, "shares_basic": 589000000.0, "shares_diluted": 588600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-22-000073" ], "value_sources": { "revenue": [ "10-Q:0000012927-22-000073" ], "cost_of_revenue": [ "10-Q:0000012927-22-000073" ], "gross_profit": [ "10-Q:0000012927-22-000073" ], "rnd": [ "10-Q:0000012927-22-000073" ], "operating_income": [ "10-Q:0000012927-22-000073" ], "interest_expense": [ "10-Q:0000012927-22-000073" ], "pretax_income": [ "10-Q:0000012927-22-000073" ], "income_tax": [ "10-Q:0000012927-22-000073" ], "net_income_incl_nci": [ "10-Q:0000012927-22-000073" ], "nci_profit": [ "10-Q:0000012927-22-000073" ], "net_income": [ "10-Q:0000012927-22-000073" ], "eps_basic": [ "10-Q:0000012927-22-000073" ], "eps_diluted": [ "10-Q:0000012927-22-000073" ], "shares_basic": [ "10-Q:0000012927-22-000073" ], "shares_diluted": [ "10-Q:0000012927-22-000073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 14793000000.0, "cost_of_revenue": 17307000000.0, "gross_profit": -2514000000.0, "rnd": 678000000.0, "sga": null, "operating_income": -4171000000.0, "interest_expense": 661000000.0, "pretax_income": -4700000000.0, "income_tax": -536000000.0, "net_income_incl_nci": -4164000000.0, "nci_profit": -21000000.0, "net_income": -4143000000.0, "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:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "value_sources": { "revenue": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "cost_of_revenue": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "gross_profit": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "rnd": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "operating_income": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "interest_expense": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "pretax_income": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "income_tax": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "net_income_incl_nci": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "nci_profit": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "net_income": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 13991000000.0, "cost_of_revenue": 13638000000.0, "gross_profit": 353000000.0, "rnd": 633000000.0, "sga": null, "operating_income": -1162000000.0, "interest_expense": 637000000.0, "pretax_income": -1618000000.0, "income_tax": -376000000.0, "net_income_incl_nci": -1242000000.0, "nci_profit": -23000000.0, "net_income": -1219000000.0, "net_income_common": null, "eps_basic": -2.06, "eps_diluted": -2.06, "shares_basic": 591400000.0, "shares_diluted": 591400000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-23-000029" ], "value_sources": { "revenue": [ "10-Q:0000012927-23-000029" ], "cost_of_revenue": [ "10-Q:0000012927-23-000029" ], "gross_profit": [ "10-Q:0000012927-23-000029" ], "rnd": [ "10-Q:0000012927-23-000029" ], "operating_income": [ "10-Q:0000012927-23-000029" ], "interest_expense": [ "10-Q:0000012927-23-000029" ], "pretax_income": [ "10-Q:0000012927-23-000029" ], "income_tax": [ "10-Q:0000012927-23-000029" ], "net_income_incl_nci": [ "10-Q:0000012927-23-000029" ], "nci_profit": [ "10-Q:0000012927-23-000029" ], "net_income": [ "10-Q:0000012927-23-000029" ], "eps_basic": [ "10-Q:0000012927-23-000029" ], "eps_diluted": [ "10-Q:0000012927-23-000029" ], "shares_basic": [ "10-Q:0000012927-23-000029" ], "shares_diluted": [ "10-Q:0000012927-23-000029" ] }, "comparison": { "operating_income": { "value": -1169000000.0, "earlier": -83000000.0, "sources": [ "10-Q:0000012927-22-000022" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 16681000000.0, "cost_of_revenue": 14553000000.0, "gross_profit": 2128000000.0, "rnd": 698000000.0, "sga": null, "operating_income": 780000000.0, "interest_expense": 656000000.0, "pretax_income": 377000000.0, "income_tax": 217000000.0, "net_income_incl_nci": 160000000.0, "nci_profit": -33000000.0, "net_income": 193000000.0, "net_income_common": null, "eps_basic": 0.32, "eps_diluted": 0.32, "shares_basic": 593700000.0, "shares_diluted": 596100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-23-000048" ], "value_sources": { "revenue": [ "10-Q:0000012927-23-000048" ], "cost_of_revenue": [ "10-Q:0000012927-23-000048" ], "gross_profit": [ "10-Q:0000012927-23-000048" ], "rnd": [ "10-Q:0000012927-23-000048" ], "operating_income": [ "10-Q:0000012927-23-000048" ], "interest_expense": [ "10-Q:0000012927-23-000048" ], "pretax_income": [ "10-Q:0000012927-23-000048" ], "income_tax": [ "10-Q:0000012927-23-000048" ], "net_income_incl_nci": [ "10-Q:0000012927-23-000048" ], "nci_profit": [ "10-Q:0000012927-23-000048" ], "net_income": [ "10-Q:0000012927-23-000048" ], "eps_basic": [ "10-Q:0000012927-23-000048" ], "eps_diluted": [ "10-Q:0000012927-23-000048" ], "shares_basic": [ "10-Q:0000012927-23-000048" ], "shares_diluted": [ "10-Q:0000012927-23-000048" ] }, "comparison": { "operating_income": { "value": 774000000.0, "earlier": 1023000000.0, "sources": [ "10-Q:0000012927-22-000058" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 15956000000.0, "cost_of_revenue": 16771000000.0, "gross_profit": -815000000.0, "rnd": 727000000.0, "sga": null, "operating_income": -2792000000.0, "interest_expense": 628000000.0, "pretax_income": -3132000000.0, "income_tax": 176000000.0, "net_income_incl_nci": -3308000000.0, "nci_profit": -33000000.0, "net_income": -3275000000.0, "net_income_common": null, "eps_basic": -5.49, "eps_diluted": -5.49, "shares_basic": 596000000.0, "shares_diluted": 596000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-23-000062" ], "value_sources": { "revenue": [ "10-Q:0000012927-23-000062" ], "cost_of_revenue": [ "10-Q:0000012927-23-000062" ], "gross_profit": [ "10-Q:0000012927-23-000062" ], "rnd": [ "10-Q:0000012927-23-000062" ], "operating_income": [ "10-Q:0000012927-23-000062" ], "interest_expense": [ "10-Q:0000012927-23-000062" ], "pretax_income": [ "10-Q:0000012927-23-000062" ], "income_tax": [ "10-Q:0000012927-23-000062" ], "net_income_incl_nci": [ "10-Q:0000012927-23-000062" ], "nci_profit": [ "10-Q:0000012927-23-000062" ], "net_income": [ "10-Q:0000012927-23-000062" ], "eps_basic": [ "10-Q:0000012927-23-000062" ], "eps_diluted": [ "10-Q:0000012927-23-000062" ], "shares_basic": [ "10-Q:0000012927-23-000062" ], "shares_diluted": [ "10-Q:0000012927-23-000062" ] }, "comparison": { "operating_income": { "value": -2799000000.0, "earlier": 329000000.0, "sources": [ "10-Q:0000012927-22-000073" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 19980000000.0, "cost_of_revenue": 18116000000.0, "gross_profit": 1864000000.0, "rnd": 794000000.0, "sga": null, "operating_income": -345000000.0, "interest_expense": 640000000.0, "pretax_income": -649000000.0, "income_tax": 14000000.0, "net_income_incl_nci": -663000000.0, "nci_profit": -29000000.0, "net_income": -634000000.0, "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:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "value_sources": { "revenue": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "cost_of_revenue": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "gross_profit": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "rnd": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "operating_income": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "interest_expense": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "pretax_income": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "income_tax": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "net_income_incl_nci": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "nci_profit": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "net_income": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ] }, "comparison": { "operating_income": { "value": -353000000.0, "earlier": -4171000000.0, "sources": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "basis": "FY2022" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 17921000000.0, "cost_of_revenue": 15998000000.0, "gross_profit": 1923000000.0, "rnd": 741000000.0, "sga": null, "operating_income": -149000000.0, "interest_expense": 649000000.0, "pretax_income": -496000000.0, "income_tax": -71000000.0, "net_income_incl_nci": -425000000.0, "nci_profit": -11000000.0, "net_income": -414000000.0, "net_income_common": null, "eps_basic": -0.69, "eps_diluted": -0.69, "shares_basic": 602200000.0, "shares_diluted": 602200000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-24-000025" ], "value_sources": { "revenue": [ "10-Q:0000012927-24-000025" ], "cost_of_revenue": [ "10-Q:0000012927-24-000025" ], "gross_profit": [ "10-Q:0000012927-24-000025" ], "rnd": [ "10-Q:0000012927-24-000025" ], "operating_income": [ "10-Q:0000012927-24-000025" ], "interest_expense": [ "10-Q:0000012927-24-000025" ], "pretax_income": [ "10-Q:0000012927-24-000025" ], "income_tax": [ "10-Q:0000012927-24-000025" ], "net_income_incl_nci": [ "10-Q:0000012927-24-000025" ], "nci_profit": [ "10-Q:0000012927-24-000025" ], "net_income": [ "10-Q:0000012927-24-000025" ], "eps_basic": [ "10-Q:0000012927-24-000025" ], "eps_diluted": [ "10-Q:0000012927-24-000025" ], "shares_basic": [ "10-Q:0000012927-24-000025" ], "shares_diluted": [ "10-Q:0000012927-24-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 19751000000.0, "cost_of_revenue": 17812000000.0, "gross_profit": 1939000000.0, "rnd": 797000000.0, "sga": null, "operating_income": -99000000.0, "interest_expense": 621000000.0, "pretax_income": -400000000.0, "income_tax": -251000000.0, "net_income_incl_nci": -149000000.0, "nci_profit": 0.0, "net_income": -149000000.0, "net_income_common": null, "eps_basic": -0.25, "eps_diluted": -0.25, "shares_basic": 605200000.0, "shares_diluted": 605200000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "value_sources": { "revenue": [ "10-Q:0000012927-24-000055" ], "cost_of_revenue": [ "10-Q:0000012927-24-000055" ], "gross_profit": [ "10-Q:0000012927-24-000055" ], "rnd": [ "10-Q:0000012927-24-000055" ], "operating_income": [ "10-Q:0000012927-24-000055" ], "interest_expense": [ "10-Q:0000012927-24-000055" ], "pretax_income": [ "10-Q:0000012927-24-000055" ], "income_tax": [ "10-Q:0000012927-24-000055" ], "net_income_incl_nci": [ "10-Q:0000012927-24-000055" ], "nci_profit": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "net_income": [ "10-Q:0000012927-24-000055" ], "eps_basic": [ "10-Q:0000012927-24-000055" ], "eps_diluted": [ "10-Q:0000012927-24-000055" ], "shares_basic": [ "10-Q:0000012927-24-000055" ], "shares_diluted": [ "10-Q:0000012927-24-000055" ] }, "method": "derived", "value_methods": { "nci_profit": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 18104000000.0, "cost_of_revenue": 16939000000.0, "gross_profit": 1165000000.0, "rnd": 958000000.0, "sga": null, "operating_income": -808000000.0, "interest_expense": 589000000.0, "pretax_income": -1100000000.0, "income_tax": 538000000.0, "net_income_incl_nci": -1638000000.0, "nci_profit": -2000000.0, "net_income": -1636000000.0, "net_income_common": null, "eps_basic": -2.7, "eps_diluted": -2.7, "shares_basic": 606900000.0, "shares_diluted": 606900000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-24-000082" ], "value_sources": { "revenue": [ "10-Q:0000012927-24-000082" ], "cost_of_revenue": [ "10-Q:0000012927-24-000082" ], "gross_profit": [ "10-Q:0000012927-24-000082" ], "rnd": [ "10-Q:0000012927-24-000082" ], "operating_income": [ "10-Q:0000012927-24-000082" ], "interest_expense": [ "10-Q:0000012927-24-000082" ], "pretax_income": [ "10-Q:0000012927-24-000082" ], "income_tax": [ "10-Q:0000012927-24-000082" ], "net_income_incl_nci": [ "10-Q:0000012927-24-000082" ], "nci_profit": [ "10-Q:0000012927-24-000082" ], "net_income": [ "10-Q:0000012927-24-000082" ], "eps_basic": [ "10-Q:0000012927-24-000082" ], "eps_diluted": [ "10-Q:0000012927-24-000082" ], "shares_basic": [ "10-Q:0000012927-24-000082" ], "shares_diluted": [ "10-Q:0000012927-24-000082" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 22018000000.0, "cost_of_revenue": 19321000000.0, "gross_profit": 2697000000.0, "rnd": 881000000.0, "sga": null, "operating_income": 283000000.0, "interest_expense": 600000000.0, "pretax_income": -9000000.0, "income_tax": 21000000.0, "net_income_incl_nci": -30000000.0, "nci_profit": -7000000.0, "net_income": -23000000.0, "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:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "value_sources": { "revenue": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "cost_of_revenue": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "gross_profit": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "rnd": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "operating_income": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "interest_expense": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "pretax_income": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "income_tax": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "net_income_incl_nci": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "nci_profit": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "net_income": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 16569000000.0, "cost_of_revenue": 14693000000.0, "gross_profit": 1876000000.0, "rnd": 868000000.0, "sga": null, "operating_income": -86000000.0, "interest_expense": 569000000.0, "pretax_income": -378000000.0, "income_tax": -23000000.0, "net_income_incl_nci": -355000000.0, "nci_profit": -12000000.0, "net_income": -343000000.0, "net_income_common": -343000000.0, "eps_basic": -0.56, "eps_diluted": -0.56, "shares_basic": 612900000.0, "shares_diluted": 612900000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-25-000031" ], "value_sources": { "revenue": [ "10-Q:0000012927-25-000031" ], "cost_of_revenue": [ "10-Q:0000012927-25-000031" ], "gross_profit": [ "10-Q:0000012927-25-000031" ], "rnd": [ "10-Q:0000012927-25-000031" ], "operating_income": [ "10-Q:0000012927-25-000031" ], "interest_expense": [ "10-Q:0000012927-25-000031" ], "pretax_income": [ "10-Q:0000012927-25-000031" ], "income_tax": [ "10-Q:0000012927-25-000031" ], "net_income_incl_nci": [ "10-Q:0000012927-25-000031" ], "nci_profit": [ "10-Q:0000012927-25-000031" ], "net_income": [ "10-Q:0000012927-25-000031" ], "net_income_common": [ "10-Q:0000012927-25-000031" ], "eps_basic": [ "10-Q:0000012927-25-000031" ], "eps_diluted": [ "10-Q:0000012927-25-000031" ], "shares_basic": [ "10-Q:0000012927-25-000031" ], "shares_diluted": [ "10-Q:0000012927-25-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 16866000000.0, "cost_of_revenue": 15637000000.0, "gross_profit": 1229000000.0, "rnd": 954000000.0, "sga": null, "operating_income": -1090000000.0, "interest_expense": 673000000.0, "pretax_income": -1515000000.0, "income_tax": -76000000.0, "net_income_incl_nci": -1439000000.0, "nci_profit": 0.0, "net_income": -1439000000.0, "net_income_common": -1439000000.0, "eps_basic": -2.33, "eps_diluted": -2.33, "shares_basic": 616300000.0, "shares_diluted": 616300000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ], "value_sources": { "revenue": [ "10-Q:0000012927-25-000062" ], "cost_of_revenue": [ "10-Q:0000012927-25-000062" ], "gross_profit": [ "10-Q:0000012927-25-000062" ], "rnd": [ "10-Q:0000012927-25-000062" ], "operating_income": [ "10-Q:0000012927-25-000062" ], "interest_expense": [ "10-Q:0000012927-25-000062" ], "pretax_income": [ "10-Q:0000012927-25-000062" ], "income_tax": [ "10-Q:0000012927-25-000062" ], "net_income_incl_nci": [ "10-Q:0000012927-25-000062" ], "nci_profit": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ], "net_income": [ "10-Q:0000012927-25-000062" ], "net_income_common": [ "10-Q:0000012927-25-000062" ], "eps_basic": [ "10-Q:0000012927-25-000062" ], "eps_diluted": [ "10-Q:0000012927-25-000062" ], "shares_basic": [ "10-Q:0000012927-25-000062" ], "shares_diluted": [ "10-Q:0000012927-25-000062" ] }, "method": "derived", "value_methods": { "nci_profit": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 17840000000.0, "cost_of_revenue": 21347000000.0, "gross_profit": -3507000000.0, "rnd": 1154000000.0, "sga": null, "operating_income": -5761000000.0, "interest_expense": 728000000.0, "pretax_income": -6224000000.0, "income_tax": -50000000.0, "net_income_incl_nci": -6174000000.0, "nci_profit": -4000000.0, "net_income": -6170000000.0, "net_income_common": -6170000000.0, "eps_basic": -9.97, "eps_diluted": -9.97, "shares_basic": 618600000.0, "shares_diluted": 618600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-047023" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-047023" ], "cost_of_revenue": [ "10-Q:0001628280-25-047023" ], "gross_profit": [ "10-Q:0001628280-25-047023" ], "rnd": [ "10-Q:0001628280-25-047023" ], "operating_income": [ "10-Q:0001628280-25-047023" ], "interest_expense": [ "10-Q:0001628280-25-047023" ], "pretax_income": [ "10-Q:0001628280-25-047023" ], "income_tax": [ "10-Q:0001628280-25-047023" ], "net_income_incl_nci": [ "10-Q:0001628280-25-047023" ], "nci_profit": [ "10-Q:0001628280-25-047023" ], "net_income": [ "10-Q:0001628280-25-047023" ], "net_income_common": [ "10-Q:0001628280-25-047023" ], "eps_basic": [ "10-Q:0001628280-25-047023" ], "eps_diluted": [ "10-Q:0001628280-25-047023" ], "shares_basic": [ "10-Q:0001628280-25-047023" ], "shares_diluted": [ "10-Q:0001628280-25-047023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 15242000000.0, "cost_of_revenue": 16831000000.0, "gross_profit": -1589000000.0, "rnd": 836000000.0, "sga": null, "operating_income": -3770000000.0, "interest_expense": 755000000.0, "pretax_income": -4093000000.0, "income_tax": -232000000.0, "net_income_incl_nci": -3861000000.0, "nci_profit": 4000000.0, "net_income": -3865000000.0, "net_income_common": -3923000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "value_sources": { "revenue": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "cost_of_revenue": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "gross_profit": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "rnd": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "operating_income": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "interest_expense": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "pretax_income": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "income_tax": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "net_income_incl_nci": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "nci_profit": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "net_income": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "net_income_common": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 19496000000.0, "cost_of_revenue": 17079000000.0, "gross_profit": 2417000000.0, "rnd": 844000000.0, "sga": null, "operating_income": 461000000.0, "interest_expense": 708000000.0, "pretax_income": 76000000.0, "income_tax": 107000000.0, "net_income_incl_nci": -31000000.0, "nci_profit": 6000000.0, "net_income": -37000000.0, "net_income_common": -123000000.0, "eps_basic": -0.16, "eps_diluted": -0.16, "shares_basic": 753400000.0, "shares_diluted": 753400000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-026458" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-026458" ], "cost_of_revenue": [ "10-Q:0001628280-26-026458" ], "gross_profit": [ "10-Q:0001628280-26-026458" ], "rnd": [ "10-Q:0001628280-26-026458" ], "operating_income": [ "10-Q:0001628280-26-026458" ], "interest_expense": [ "10-Q:0001628280-26-026458" ], "pretax_income": [ "10-Q:0001628280-26-026458" ], "income_tax": [ "10-Q:0001628280-26-026458" ], "net_income_incl_nci": [ "10-Q:0001628280-26-026458" ], "nci_profit": [ "10-Q:0001628280-26-026458" ], "net_income": [ "10-Q:0001628280-26-026458" ], "net_income_common": [ "10-Q:0001628280-26-026458" ], "eps_basic": [ "10-Q:0001628280-26-026458" ], "eps_diluted": [ "10-Q:0001628280-26-026458" ], "shares_basic": [ "10-Q:0001628280-26-026458" ], "shares_diluted": [ "10-Q:0001628280-26-026458" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 22749000000.0, "cost_of_revenue": 20314000000.0, "gross_profit": 2435000000.0, "rnd": 910000000.0, "sga": null, "operating_income": -176000000.0, "interest_expense": 710000000.0, "pretax_income": -561000000.0, "income_tax": 51000000.0, "net_income_incl_nci": -612000000.0, "nci_profit": -1000000.0, "net_income": -611000000.0, "net_income_common": -697000000.0, "eps_basic": -0.92, "eps_diluted": -0.92, "shares_basic": 756600000.0, "shares_diluted": 756600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-050038" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-050038" ], "cost_of_revenue": [ "10-Q:0001628280-26-050038" ], "gross_profit": [ "10-Q:0001628280-26-050038" ], "rnd": [ "10-Q:0001628280-26-050038" ], "operating_income": [ "10-Q:0001628280-26-050038" ], "interest_expense": [ "10-Q:0001628280-26-050038" ], "pretax_income": [ "10-Q:0001628280-26-050038" ], "income_tax": [ "10-Q:0001628280-26-050038" ], "net_income_incl_nci": [ "10-Q:0001628280-26-050038" ], "nci_profit": [ "10-Q:0001628280-26-050038" ], "net_income": [ "10-Q:0001628280-26-050038" ], "net_income_common": [ "10-Q:0001628280-26-050038" ], "eps_basic": [ "10-Q:0001628280-26-050038" ], "eps_diluted": [ "10-Q:0001628280-26-050038" ], "shares_basic": [ "10-Q:0001628280-26-050038" ], "shares_diluted": [ "10-Q:0001628280-26-050038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 23270000000.0, "cost_of_revenue": 25645000000.0, "gross_profit": -2375000000.0, "rnd": 897000000.0, "sga": null, "operating_income": -4781000000.0, "interest_expense": 694000000.0, "pretax_income": -5199000000.0, "income_tax": 140000000.0, "net_income_incl_nci": -5339000000.0, "nci_profit": -2000000.0, "net_income": -5337000000.0, "net_income_common": -5424000000.0, "eps_basic": -7.14, "eps_diluted": -7.14, "shares_basic": 759900000.0, "shares_diluted": 759900000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-067508" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-067508" ], "cost_of_revenue": [ "10-Q:0001628280-26-067508" ], "gross_profit": [ "10-Q:0001628280-26-067508" ], "rnd": [ "10-Q:0001628280-26-067508" ], "operating_income": [ "10-Q:0001628280-26-067508" ], "interest_expense": [ "10-Q:0001628280-26-067508" ], "pretax_income": [ "10-Q:0001628280-26-067508" ], "income_tax": [ "10-Q:0001628280-26-067508" ], "net_income_incl_nci": [ "10-Q:0001628280-26-067508" ], "nci_profit": [ "10-Q:0001628280-26-067508" ], "net_income": [ "10-Q:0001628280-26-067508" ], "net_income_common": [ "10-Q:0001628280-26-067508" ], "eps_basic": [ "10-Q:0001628280-26-067508" ], "eps_diluted": [ "10-Q:0001628280-26-067508" ], "shares_basic": [ "10-Q:0001628280-26-067508" ], "shares_diluted": [ "10-Q:0001628280-26-067508" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 23948000000.0, "cost_of_revenue": 22136000000.0, "gross_profit": 1812000000.0, "rnd": 964000000.0, "sga": null, "operating_income": 8777000000.0, "interest_expense": 659000000.0, "pretax_income": 8319000000.0, "income_tax": 99000000.0, "net_income_incl_nci": 8220000000.0, "nci_profit": 0.0, "net_income": 8220000000.0, "net_income_common": 8134000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "value_sources": { "revenue": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "cost_of_revenue": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "gross_profit": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "rnd": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "operating_income": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "interest_expense": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "pretax_income": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "income_tax": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "net_income_incl_nci": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "nci_profit": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "net_income": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "net_income_common": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 22217000000.0, "cost_of_revenue": 19671000000.0, "gross_profit": 2546000000.0, "rnd": 903000000.0, "sga": null, "operating_income": 448000000.0, "interest_expense": 616000000.0, "pretax_income": 26000000.0, "income_tax": 33000000.0, "net_income_incl_nci": -7000000.0, "nci_profit": -3000000.0, "net_income": -4000000.0, "net_income_common": -90000000.0, "eps_basic": -0.11, "eps_diluted": -0.11, "shares_basic": 788000000.0, "shares_diluted": 788000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-026458" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-026458" ], "cost_of_revenue": [ "10-Q:0001628280-26-026458" ], "gross_profit": [ "10-Q:0001628280-26-026458" ], "rnd": [ "10-Q:0001628280-26-026458" ], "operating_income": [ "10-Q:0001628280-26-026458" ], "interest_expense": [ "10-Q:0001628280-26-026458" ], "pretax_income": [ "10-Q:0001628280-26-026458" ], "income_tax": [ "10-Q:0001628280-26-026458" ], "net_income_incl_nci": [ "10-Q:0001628280-26-026458" ], "nci_profit": [ "10-Q:0001628280-26-026458" ], "net_income": [ "10-Q:0001628280-26-026458" ], "net_income_common": [ "10-Q:0001628280-26-026458" ], "eps_basic": [ "10-Q:0001628280-26-026458" ], "eps_diluted": [ "10-Q:0001628280-26-026458" ], "shares_basic": [ "10-Q:0001628280-26-026458" ], "shares_diluted": [ "10-Q:0001628280-26-026458" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 24560000000.0, "cost_of_revenue": 22146000000.0, "gross_profit": 2414000000.0, "rnd": 921000000.0, "sga": null, "operating_income": 156000000.0, "interest_expense": 600000000.0, "pretax_income": -365000000.0, "income_tax": 63000000.0, "net_income_incl_nci": -428000000.0, "nci_profit": 16000000.0, "net_income": -444000000.0, "net_income_common": -530000000.0, "eps_basic": -0.67, "eps_diluted": -0.67, "shares_basic": 790600000.0, "shares_diluted": 790600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-050038" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-050038" ], "cost_of_revenue": [ "10-Q:0001628280-26-050038" ], "gross_profit": [ "10-Q:0001628280-26-050038" ], "rnd": [ "10-Q:0001628280-26-050038" ], "operating_income": [ "10-Q:0001628280-26-050038" ], "interest_expense": [ "10-Q:0001628280-26-050038" ], "pretax_income": [ "10-Q:0001628280-26-050038" ], "income_tax": [ "10-Q:0001628280-26-050038" ], "net_income_incl_nci": [ "10-Q:0001628280-26-050038" ], "nci_profit": [ "10-Q:0001628280-26-050038" ], "net_income": [ "10-Q:0001628280-26-050038" ], "net_income_common": [ "10-Q:0001628280-26-050038" ], "eps_basic": [ "10-Q:0001628280-26-050038" ], "eps_diluted": [ "10-Q:0001628280-26-050038" ], "shares_basic": [ "10-Q:0001628280-26-050038" ], "shares_diluted": [ "10-Q:0001628280-26-050038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 24188000000.0, "cost_of_revenue": 22021000000.0, "gross_profit": 2167000000.0, "rnd": 830000000.0, "sga": null, "operating_income": 354000000.0, "interest_expense": 573000000.0, "pretax_income": -123000000.0, "income_tax": -7000000.0, "net_income_incl_nci": -116000000.0, "nci_profit": 0.0, "net_income": -116000000.0, "net_income_common": -203000000.0, "eps_basic": -0.26, "eps_diluted": -0.26, "shares_basic": 792700000.0, "shares_diluted": 792700000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-067508" ], "cost_of_revenue": [ "10-Q:0001628280-26-067508" ], "gross_profit": [ "10-Q:0001628280-26-067508" ], "rnd": [ "10-Q:0001628280-26-067508" ], "operating_income": [ "10-Q:0001628280-26-067508" ], "interest_expense": [ "10-Q:0001628280-26-067508" ], "pretax_income": [ "10-Q:0001628280-26-067508" ], "income_tax": [ "10-Q:0001628280-26-067508" ], "net_income_incl_nci": [ "10-Q:0001628280-26-067508" ], "nci_profit": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "net_income": [ "10-Q:0001628280-26-067508" ], "net_income_common": [ "10-Q:0001628280-26-067508" ], "eps_basic": [ "10-Q:0001628280-26-067508" ], "eps_diluted": [ "10-Q:0001628280-26-067508" ], "shares_basic": [ "10-Q:0001628280-26-067508" ], "shares_diluted": [ "10-Q:0001628280-26-067508" ] }, "method": "derived", "value_methods": { "nci_profit": "derived" } } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 58158000000.0, "cost_of_revenue": 63843000000.0, "gross_profit": -5685000000.0, "rnd": 2476000000.0, "sga": null, "operating_income": -12767000000.0, "interest_expense": 2156000000.0, "pretax_income": -14476000000.0, "income_tax": -2535000000.0, "net_income_incl_nci": -11941000000.0, "nci_profit": -68000000.0, "net_income": -11873000000.0, "net_income_common": null, "eps_basic": -20.88, "eps_diluted": -20.88, "shares_basic": 568600000.0, "shares_diluted": 568600000.0, "dps_declared": null, "operating_lease_cost": 360000000.0 }, "sources": [ "10-K:0000012927-22-000010", "10-K:0000012927-23-000007" ], "value_sources": { "revenue": [ "10-K:0000012927-23-000007" ], "cost_of_revenue": [ "10-K:0000012927-23-000007" ], "gross_profit": [ "10-K:0000012927-23-000007" ], "rnd": [ "10-K:0000012927-23-000007" ], "operating_income": [ "10-K:0000012927-23-000007" ], "interest_expense": [ "10-K:0000012927-23-000007" ], "pretax_income": [ "10-K:0000012927-23-000007" ], "income_tax": [ "10-K:0000012927-23-000007" ], "net_income_incl_nci": [ "10-K:0000012927-23-000007" ], "nci_profit": [ "10-K:0000012927-23-000007" ], "net_income": [ "10-K:0000012927-23-000007" ], "eps_basic": [ "10-K:0000012927-23-000007" ], "eps_diluted": [ "10-K:0000012927-23-000007" ], "shares_basic": [ "10-K:0000012927-23-000007" ], "shares_diluted": [ "10-K:0000012927-23-000007" ], "operating_lease_cost": [ "10-K:0000012927-22-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 62286000000.0, "cost_of_revenue": 59237000000.0, "gross_profit": 3049000000.0, "rnd": 2249000000.0, "sga": null, "operating_income": -2870000000.0, "interest_expense": 2714000000.0, "pretax_income": -5033000000.0, "income_tax": -743000000.0, "net_income_incl_nci": -4290000000.0, "nci_profit": -88000000.0, "net_income": -4202000000.0, "net_income_common": -4202000000.0, "eps_basic": -7.15, "eps_diluted": -7.15, "shares_basic": 587600000.0, "shares_diluted": 587600000.0, "dps_declared": null, "operating_lease_cost": 380000000.0 }, "sources": [ "10-K:0000012927-23-000007", "10-K:0000012927-24-000010" ], "value_sources": { "revenue": [ "10-K:0000012927-24-000010" ], "cost_of_revenue": [ "10-K:0000012927-24-000010" ], "gross_profit": [ "10-K:0000012927-24-000010" ], "rnd": [ "10-K:0000012927-24-000010" ], "operating_income": [ "10-K:0000012927-24-000010" ], "interest_expense": [ "10-K:0000012927-24-000010" ], "pretax_income": [ "10-K:0000012927-24-000010" ], "income_tax": [ "10-K:0000012927-24-000010" ], "net_income_incl_nci": [ "10-K:0000012927-24-000010" ], "nci_profit": [ "10-K:0000012927-24-000010" ], "net_income": [ "10-K:0000012927-24-000010" ], "net_income_common": [ "10-K:0000012927-24-000010" ], "eps_basic": [ "10-K:0000012927-24-000010" ], "eps_diluted": [ "10-K:0000012927-24-000010" ], "shares_basic": [ "10-K:0000012927-24-000010" ], "shares_diluted": [ "10-K:0000012927-24-000010" ], "operating_lease_cost": [ "10-K:0000012927-23-000007" ] }, "comparison": { "operating_income": { "value": -2902000000.0, "earlier": -12767000000.0, "sources": [ "10-K:0000012927-23-000007" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 66608000000.0, "cost_of_revenue": 63078000000.0, "gross_profit": 3530000000.0, "rnd": 2852000000.0, "sga": null, "operating_income": -3519000000.0, "interest_expense": 2561000000.0, "pretax_income": -5022000000.0, "income_tax": 31000000.0, "net_income_incl_nci": -5053000000.0, "nci_profit": -118000000.0, "net_income": -4935000000.0, "net_income_common": -4935000000.0, "eps_basic": -8.3, "eps_diluted": -8.3, "shares_basic": 594900000.0, "shares_diluted": 594900000.0, "dps_declared": null, "operating_lease_cost": 421000000.0 }, "sources": [ "10-K:0000012927-25-000015" ], "value_sources": { "revenue": [ "10-K:0000012927-25-000015" ], "cost_of_revenue": [ "10-K:0000012927-25-000015" ], "gross_profit": [ "10-K:0000012927-25-000015" ], "rnd": [ "10-K:0000012927-25-000015" ], "operating_income": [ "10-K:0000012927-25-000015" ], "interest_expense": [ "10-K:0000012927-25-000015" ], "pretax_income": [ "10-K:0000012927-25-000015" ], "income_tax": [ "10-K:0000012927-25-000015" ], "net_income_incl_nci": [ "10-K:0000012927-25-000015" ], "nci_profit": [ "10-K:0000012927-25-000015" ], "net_income": [ "10-K:0000012927-25-000015" ], "net_income_common": [ "10-K:0000012927-25-000015" ], "eps_basic": [ "10-K:0000012927-25-000015" ], "eps_diluted": [ "10-K:0000012927-25-000015" ], "shares_basic": [ "10-K:0000012927-25-000015" ], "shares_diluted": [ "10-K:0000012927-25-000015" ], "operating_lease_cost": [ "10-K:0000012927-25-000015" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 77794000000.0, "cost_of_revenue": 70070000000.0, "gross_profit": 7724000000.0, "rnd": 3377000000.0, "sga": null, "operating_income": -773000000.0, "interest_expense": 2459000000.0, "pretax_income": -2005000000.0, "income_tax": 237000000.0, "net_income_incl_nci": -2242000000.0, "nci_profit": -20000000.0, "net_income": -2222000000.0, "net_income_common": -2222000000.0, "eps_basic": -3.67, "eps_diluted": -3.67, "shares_basic": 605800000.0, "shares_diluted": 605800000.0, "dps_declared": null, "operating_lease_cost": 457000000.0 }, "sources": [ "10-K:0001628280-26-004357" ], "value_sources": { "revenue": [ "10-K:0001628280-26-004357" ], "cost_of_revenue": [ "10-K:0001628280-26-004357" ], "gross_profit": [ "10-K:0001628280-26-004357" ], "rnd": [ "10-K:0001628280-26-004357" ], "operating_income": [ "10-K:0001628280-26-004357" ], "interest_expense": [ "10-K:0001628280-26-004357" ], "pretax_income": [ "10-K:0001628280-26-004357" ], "income_tax": [ "10-K:0001628280-26-004357" ], "net_income_incl_nci": [ "10-K:0001628280-26-004357" ], "nci_profit": [ "10-K:0001628280-26-004357" ], "net_income": [ "10-K:0001628280-26-004357" ], "net_income_common": [ "10-K:0001628280-26-004357" ], "eps_basic": [ "10-K:0001628280-26-004357" ], "eps_diluted": [ "10-K:0001628280-26-004357" ], "shares_basic": [ "10-K:0001628280-26-004357" ], "shares_diluted": [ "10-K:0001628280-26-004357" ], "operating_lease_cost": [ "10-K:0001628280-26-004357" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 66517000000.0, "cost_of_revenue": 68508000000.0, "gross_profit": -1991000000.0, "rnd": 3812000000.0, "sga": null, "operating_income": -10707000000.0, "interest_expense": 2725000000.0, "pretax_income": -12210000000.0, "income_tax": -381000000.0, "net_income_incl_nci": -11829000000.0, "nci_profit": -12000000.0, "net_income": -11817000000.0, "net_income_common": -11875000000.0, "eps_basic": -18.36, "eps_diluted": -18.36, "shares_basic": 646900000.0, "shares_diluted": 646900000.0, "dps_declared": null, "operating_lease_cost": 530000000.0 }, "sources": [ "10-K:0001628280-26-004357" ], "value_sources": { "revenue": [ "10-K:0001628280-26-004357" ], "cost_of_revenue": [ "10-K:0001628280-26-004357" ], "gross_profit": [ "10-K:0001628280-26-004357" ], "rnd": [ "10-K:0001628280-26-004357" ], "operating_income": [ "10-K:0001628280-26-004357" ], "interest_expense": [ "10-K:0001628280-26-004357" ], "pretax_income": [ "10-K:0001628280-26-004357" ], "income_tax": [ "10-K:0001628280-26-004357" ], "net_income_incl_nci": [ "10-K:0001628280-26-004357" ], "nci_profit": [ "10-K:0001628280-26-004357" ], "net_income": [ "10-K:0001628280-26-004357" ], "net_income_common": [ "10-K:0001628280-26-004357" ], "eps_basic": [ "10-K:0001628280-26-004357" ], "eps_diluted": [ "10-K:0001628280-26-004357" ], "shares_basic": [ "10-K:0001628280-26-004357" ], "shares_diluted": [ "10-K:0001628280-26-004357" ], "operating_lease_cost": [ "10-K:0001628280-26-004357" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 89463000000.0, "cost_of_revenue": 85174000000.0, "gross_profit": 4289000000.0, "rnd": 3615000000.0, "sga": null, "operating_income": 4281000000.0, "interest_expense": 2771000000.0, "pretax_income": 2635000000.0, "income_tax": 397000000.0, "net_income_incl_nci": 2238000000.0, "nci_profit": 3000000.0, "net_income": 2235000000.0, "net_income_common": 1890000000.0, "eps_basic": 2.49, "eps_diluted": 2.48, "shares_basic": 759800000.0, "shares_diluted": 762300000.0, "dps_declared": null, "operating_lease_cost": 601000000.0 }, "sources": [ "10-K:0001628280-26-004357" ], "value_sources": { "revenue": [ "10-K:0001628280-26-004357" ], "cost_of_revenue": [ "10-K:0001628280-26-004357" ], "gross_profit": [ "10-K:0001628280-26-004357" ], "rnd": [ "10-K:0001628280-26-004357" ], "operating_income": [ "10-K:0001628280-26-004357" ], "interest_expense": [ "10-K:0001628280-26-004357" ], "pretax_income": [ "10-K:0001628280-26-004357" ], "income_tax": [ "10-K:0001628280-26-004357" ], "net_income_incl_nci": [ "10-K:0001628280-26-004357" ], "nci_profit": [ "10-K:0001628280-26-004357" ], "net_income": [ "10-K:0001628280-26-004357" ], "net_income_common": [ "10-K:0001628280-26-004357" ], "eps_basic": [ "10-K:0001628280-26-004357" ], "eps_diluted": [ "10-K:0001628280-26-004357" ], "shares_basic": [ "10-K:0001628280-26-004357" ], "shares_diluted": [ "10-K:0001628280-26-004357" ], "operating_lease_cost": [ "10-K:0001628280-26-004357" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 15039000000.0, "short_term_investments": 488000000.0, "receivables": 3211000000.0, "inventory": null, "current_assets": 111011000000.0, "ppe_net": 12405000000.0, "goodwill": 8057000000.0, "intangibles": 3256000000.0, "total_assets": 143075000000.0, "accounts_payable": 14963000000.0, "short_term_borrowings": 4700000000.0, "debt_current": 473000000.0, "current_liabilities": 94502000000.0, "long_term_debt": 33754000000.0, "total_liabilities": 152435000000.0, "temporary_equity": null, "equity_parent": -9665000000.0, "nci": 305000000.0, "equity_total": -9360000000.0, "liabilities_and_equity": 143075000000.0, "shares_outstanding": null, "retained_earnings": 49854000000.0, "preferred_stock": null, "long_term_investments": 1124000000.0, "equity_method_investments": 1062000000.0, "accrued_taxes_current": null, "commercial_paper": 4700000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000012927-20-000045" ], "value_sources": { "cash": [ "10-Q:0000012927-20-000045" ], "short_term_investments": [ "10-Q:0000012927-20-000045" ], "receivables": [ "10-Q:0000012927-20-000045" ], "current_assets": [ "10-Q:0000012927-20-000045" ], "ppe_net": [ "10-Q:0000012927-20-000045" ], "goodwill": [ "10-Q:0000012927-20-000045" ], "intangibles": [ "10-Q:0000012927-20-000045" ], "total_assets": [ "10-Q:0000012927-20-000045" ], "accounts_payable": [ "10-Q:0000012927-20-000045" ], "short_term_borrowings": [ "10-Q:0000012927-20-000045" ], "debt_current": [ "10-Q:0000012927-20-000045" ], "current_liabilities": [ "10-Q:0000012927-20-000045" ], "long_term_debt": [ "10-Q:0000012927-20-000045" ], "total_liabilities": [ "10-Q:0000012927-20-000045" ], "equity_parent": [ "10-Q:0000012927-20-000045" ], "nci": [ "10-Q:0000012927-20-000045" ], "equity_total": [ "10-Q:0000012927-20-000045" ], "liabilities_and_equity": [ "10-Q:0000012927-20-000045" ], "retained_earnings": [ "10-Q:0000012927-20-000045" ], "long_term_investments": [ "10-Q:0000012927-20-000045" ], "equity_method_investments": [ "10-Q:0000012927-20-000045" ], "commercial_paper": [ "10-Q:0000012927-20-000045" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 19992000000.0, "short_term_investments": 12438000000.0, "receivables": 2793000000.0, "inventory": null, "current_assets": 130277000000.0, "ppe_net": 12182000000.0, "goodwill": 8064000000.0, "intangibles": 3019000000.0, "total_assets": 162872000000.0, "accounts_payable": 13700000000.0, "short_term_borrowings": 2400000000.0, "debt_current": 522000000.0, "current_liabilities": 92482000000.0, "long_term_debt": 58457000000.0, "total_liabilities": 174254000000.0, "temporary_equity": null, "equity_parent": -11667000000.0, "nci": 285000000.0, "equity_total": -11382000000.0, "liabilities_and_equity": 162872000000.0, "shares_outstanding": null, "retained_earnings": 47478000000.0, "preferred_stock": null, "long_term_investments": 1066000000.0, "equity_method_investments": 998000000.0, "accrued_taxes_current": null, "commercial_paper": 2400000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000012927-20-000065" ], "value_sources": { "cash": [ "10-Q:0000012927-20-000065" ], "short_term_investments": [ "10-Q:0000012927-20-000065" ], "receivables": [ "10-Q:0000012927-20-000065" ], "current_assets": [ "10-Q:0000012927-20-000065" ], "ppe_net": [ "10-Q:0000012927-20-000065" ], "goodwill": [ "10-Q:0000012927-20-000065" ], "intangibles": [ "10-Q:0000012927-20-000065" ], "total_assets": [ "10-Q:0000012927-20-000065" ], "accounts_payable": [ "10-Q:0000012927-20-000065" ], "short_term_borrowings": [ "10-Q:0000012927-20-000065" ], "debt_current": [ "10-Q:0000012927-20-000065" ], "current_liabilities": [ "10-Q:0000012927-20-000065" ], "long_term_debt": [ "10-Q:0000012927-20-000065" ], "total_liabilities": [ "10-Q:0000012927-20-000065" ], "equity_parent": [ "10-Q:0000012927-20-000065" ], "nci": [ "10-Q:0000012927-20-000065" ], "equity_total": [ "10-Q:0000012927-20-000065" ], "liabilities_and_equity": [ "10-Q:0000012927-20-000065" ], "retained_earnings": [ "10-Q:0000012927-20-000065" ], "long_term_investments": [ "10-Q:0000012927-20-000065" ], "equity_method_investments": [ "10-Q:0000012927-20-000065" ], "commercial_paper": [ "10-Q:0000012927-20-000065" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 10564000000.0, "short_term_investments": 16552000000.0, "receivables": 2762000000.0, "inventory": null, "current_assets": 131012000000.0, "ppe_net": 11969000000.0, "goodwill": 8071000000.0, "intangibles": 2941000000.0, "total_assets": 161261000000.0, "accounts_payable": 14479000000.0, "short_term_borrowings": 1900000000.0, "debt_current": 1734000000.0, "current_liabilities": 92307000000.0, "long_term_debt": 57325000000.0, "total_liabilities": 172814000000.0, "temporary_equity": null, "equity_parent": -11821000000.0, "nci": 268000000.0, "equity_total": -11553000000.0, "liabilities_and_equity": 161261000000.0, "shares_outstanding": null, "retained_earnings": 47029000000.0, "preferred_stock": null, "long_term_investments": 1052000000.0, "equity_method_investments": 981000000.0, "accrued_taxes_current": null, "commercial_paper": 1900000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000012927-20-000076" ], "value_sources": { "cash": [ "10-Q:0000012927-20-000076" ], "short_term_investments": [ "10-Q:0000012927-20-000076" ], "receivables": [ "10-Q:0000012927-20-000076" ], "current_assets": [ "10-Q:0000012927-20-000076" ], "ppe_net": [ "10-Q:0000012927-20-000076" ], "goodwill": [ "10-Q:0000012927-20-000076" ], "intangibles": [ "10-Q:0000012927-20-000076" ], "total_assets": [ "10-Q:0000012927-20-000076" ], "accounts_payable": [ "10-Q:0000012927-20-000076" ], "short_term_borrowings": [ "10-Q:0000012927-20-000076" ], "debt_current": [ "10-Q:0000012927-20-000076" ], "current_liabilities": [ "10-Q:0000012927-20-000076" ], "long_term_debt": [ "10-Q:0000012927-20-000076" ], "total_liabilities": [ "10-Q:0000012927-20-000076" ], "equity_parent": [ "10-Q:0000012927-20-000076" ], "nci": [ "10-Q:0000012927-20-000076" ], "equity_total": [ "10-Q:0000012927-20-000076" ], "liabilities_and_equity": [ "10-Q:0000012927-20-000076" ], "retained_earnings": [ "10-Q:0000012927-20-000076" ], "long_term_investments": [ "10-Q:0000012927-20-000076" ], "equity_method_investments": [ "10-Q:0000012927-20-000076" ], "commercial_paper": [ "10-Q:0000012927-20-000076" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 7752000000.0, "short_term_investments": 17838000000.0, "receivables": 1955000000.0, "inventory": null, "current_assets": 121642000000.0, "ppe_net": 11820000000.0, "goodwill": 8081000000.0, "intangibles": 2843000000.0, "total_assets": 152136000000.0, "accounts_payable": 12928000000.0, "short_term_borrowings": null, "debt_current": 1693000000.0, "current_liabilities": 87280000000.0, "long_term_debt": 61890000000.0, "total_liabilities": 170211000000.0, "temporary_equity": null, "equity_parent": -18316000000.0, "nci": 241000000.0, "equity_total": -18075000000.0, "liabilities_and_equity": 152136000000.0, "shares_outstanding": 1012261159.0, "retained_earnings": 38610000000.0, "preferred_stock": null, "long_term_investments": 1016000000.0, "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": null, "operating_lease_discount_rate": 0.0343, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1781000000.0, "operating_lease_imputed_interest": 429000000.0, "debt_maturity_y1": 1630000000.0, "debt_maturity_y2": 14976000000.0, "debt_maturity_y3": 3776000000.0, "debt_maturity_y4": 2001000000.0, "debt_maturity_y5": 4301000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000012927-21-000011", "10-K:0000012927-22-000010" ], "value_sources": { "cash": [ "10-K:0000012927-22-000010" ], "short_term_investments": [ "10-K:0000012927-22-000010" ], "receivables": [ "10-K:0000012927-22-000010" ], "current_assets": [ "10-K:0000012927-22-000010" ], "ppe_net": [ "10-K:0000012927-22-000010" ], "goodwill": [ "10-K:0000012927-22-000010" ], "intangibles": [ "10-K:0000012927-22-000010" ], "total_assets": [ "10-K:0000012927-22-000010" ], "accounts_payable": [ "10-K:0000012927-22-000010" ], "debt_current": [ "10-K:0000012927-22-000010" ], "current_liabilities": [ "10-K:0000012927-22-000010" ], "long_term_debt": [ "10-K:0000012927-22-000010" ], "total_liabilities": [ "10-K:0000012927-22-000010" ], "equity_parent": [ "10-K:0000012927-22-000010" ], "nci": [ "10-K:0000012927-22-000010" ], "equity_total": [ "10-K:0000012927-22-000010" ], "liabilities_and_equity": [ "10-K:0000012927-22-000010" ], "shares_outstanding": [ "10-K:0000012927-22-000010" ], "retained_earnings": [ "10-K:0000012927-22-000010" ], "long_term_investments": [ "10-K:0000012927-22-000010" ], "equity_method_investments": [ "10-K:0000012927-22-000010" ], "operating_lease_discount_rate": [ "10-K:0000012927-22-000010" ], "operating_lease_payments_total": [ "10-K:0000012927-21-000011" ], "operating_lease_imputed_interest": [ "10-K:0000012927-21-000011" ], "debt_maturity_y1": [ "10-K:0000012927-21-000011" ], "debt_maturity_y2": [ "10-K:0000012927-21-000011" ], "debt_maturity_y3": [ "10-K:0000012927-21-000011" ], "debt_maturity_y4": [ "10-K:0000012927-21-000011" ], "debt_maturity_y5": [ "10-K:0000012927-21-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 7059000000.0, "short_term_investments": 14861000000.0, "receivables": 2356000000.0, "inventory": null, "current_assets": 119945000000.0, "ppe_net": 11643000000.0, "goodwill": 8074000000.0, "intangibles": 2773000000.0, "total_assets": 150035000000.0, "accounts_payable": 12410000000.0, "short_term_borrowings": null, "debt_current": 6021000000.0, "current_liabilities": 89892000000.0, "long_term_debt": 57554000000.0, "total_liabilities": 167876000000.0, "temporary_equity": null, "equity_parent": -18058000000.0, "nci": 217000000.0, "equity_total": -17841000000.0, "liabilities_and_equity": 150035000000.0, "shares_outstanding": null, "retained_earnings": 38073000000.0, "preferred_stock": null, "long_term_investments": 980000000.0, "equity_method_investments": 925000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000012927-21-000040" ], "value_sources": { "cash": [ "10-Q:0000012927-21-000040" ], "short_term_investments": [ "10-Q:0000012927-21-000040" ], "receivables": [ "10-Q:0000012927-21-000040" ], "current_assets": [ "10-Q:0000012927-21-000040" ], "ppe_net": [ "10-Q:0000012927-21-000040" ], "goodwill": [ "10-Q:0000012927-21-000040" ], "intangibles": [ "10-Q:0000012927-21-000040" ], "total_assets": [ "10-Q:0000012927-21-000040" ], "accounts_payable": [ "10-Q:0000012927-21-000040" ], "debt_current": [ "10-Q:0000012927-21-000040" ], "current_liabilities": [ "10-Q:0000012927-21-000040" ], "long_term_debt": [ "10-Q:0000012927-21-000040" ], "total_liabilities": [ "10-Q:0000012927-21-000040" ], "equity_parent": [ "10-Q:0000012927-21-000040" ], "nci": [ "10-Q:0000012927-21-000040" ], "equity_total": [ "10-Q:0000012927-21-000040" ], "liabilities_and_equity": [ "10-Q:0000012927-21-000040" ], "retained_earnings": [ "10-Q:0000012927-21-000040" ], "long_term_investments": [ "10-Q:0000012927-21-000040" ], "equity_method_investments": [ "10-Q:0000012927-21-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 8271000000.0, "short_term_investments": 13071000000.0, "receivables": 2490000000.0, "inventory": null, "current_assets": 119095000000.0, "ppe_net": 11341000000.0, "goodwill": 8076000000.0, "intangibles": 2702000000.0, "total_assets": 148935000000.0, "accounts_payable": 11450000000.0, "short_term_borrowings": null, "debt_current": 6534000000.0, "current_liabilities": 88224000000.0, "long_term_debt": 57025000000.0, "total_liabilities": 165420000000.0, "temporary_equity": null, "equity_parent": -16682000000.0, "nci": 197000000.0, "equity_total": -16485000000.0, "liabilities_and_equity": 148935000000.0, "shares_outstanding": null, "retained_earnings": 38660000000.0, "preferred_stock": null, "long_term_investments": 883000000.0, "equity_method_investments": 846000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000012927-21-000073" ], "value_sources": { "cash": [ "10-Q:0000012927-21-000073" ], "short_term_investments": [ "10-Q:0000012927-21-000073" ], "receivables": [ "10-Q:0000012927-21-000073" ], "current_assets": [ "10-Q:0000012927-21-000073" ], "ppe_net": [ "10-Q:0000012927-21-000073" ], "goodwill": [ "10-Q:0000012927-21-000073" ], "intangibles": [ "10-Q:0000012927-21-000073" ], "total_assets": [ "10-Q:0000012927-21-000073" ], "accounts_payable": [ "10-Q:0000012927-21-000073" ], "debt_current": [ "10-Q:0000012927-21-000073" ], "current_liabilities": [ "10-Q:0000012927-21-000073" ], "long_term_debt": [ "10-Q:0000012927-21-000073" ], "total_liabilities": [ "10-Q:0000012927-21-000073" ], "equity_parent": [ "10-Q:0000012927-21-000073" ], "nci": [ "10-Q:0000012927-21-000073" ], "equity_total": [ "10-Q:0000012927-21-000073" ], "liabilities_and_equity": [ "10-Q:0000012927-21-000073" ], "retained_earnings": [ "10-Q:0000012927-21-000073" ], "long_term_investments": [ "10-Q:0000012927-21-000073" ], "equity_method_investments": [ "10-Q:0000012927-21-000073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 9764000000.0, "short_term_investments": 10231000000.0, "receivables": 2247000000.0, "inventory": null, "current_assets": 116888000000.0, "ppe_net": 11113000000.0, "goodwill": 8070000000.0, "intangibles": 2631000000.0, "total_assets": 146846000000.0, "accounts_payable": 10151000000.0, "short_term_borrowings": null, "debt_current": 5377000000.0, "current_liabilities": 85771000000.0, "long_term_debt": 57042000000.0, "total_liabilities": 161112000000.0, "temporary_equity": null, "equity_parent": -14440000000.0, "nci": 174000000.0, "equity_total": -14266000000.0, "liabilities_and_equity": 146846000000.0, "shares_outstanding": null, "retained_earnings": 38551000000.0, "preferred_stock": null, "long_term_investments": 963000000.0, "equity_method_investments": 928000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000012927-21-000094" ], "value_sources": { "cash": [ "10-Q:0000012927-21-000094" ], "short_term_investments": [ "10-Q:0000012927-21-000094" ], "receivables": [ "10-Q:0000012927-21-000094" ], "current_assets": [ "10-Q:0000012927-21-000094" ], "ppe_net": [ "10-Q:0000012927-21-000094" ], "goodwill": [ "10-Q:0000012927-21-000094" ], "intangibles": [ "10-Q:0000012927-21-000094" ], "total_assets": [ "10-Q:0000012927-21-000094" ], "accounts_payable": [ "10-Q:0000012927-21-000094" ], "debt_current": [ "10-Q:0000012927-21-000094" ], "current_liabilities": [ "10-Q:0000012927-21-000094" ], "long_term_debt": [ "10-Q:0000012927-21-000094" ], "total_liabilities": [ "10-Q:0000012927-21-000094" ], "equity_parent": [ "10-Q:0000012927-21-000094" ], "nci": [ "10-Q:0000012927-21-000094" ], "equity_total": [ "10-Q:0000012927-21-000094" ], "liabilities_and_equity": [ "10-Q:0000012927-21-000094" ], "retained_earnings": [ "10-Q:0000012927-21-000094" ], "long_term_investments": [ "10-Q:0000012927-21-000094" ], "equity_method_investments": [ "10-Q:0000012927-21-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 8052000000.0, "short_term_investments": 8192000000.0, "receivables": 2641000000.0, "inventory": null, "current_assets": 108666000000.0, "ppe_net": 10918000000.0, "goodwill": 8068000000.0, "intangibles": 2562000000.0, "total_assets": 138552000000.0, "accounts_payable": 9261000000.0, "short_term_borrowings": null, "debt_current": 1296000000.0, "current_liabilities": 81992000000.0, "long_term_debt": 56806000000.0, "total_liabilities": 153398000000.0, "temporary_equity": null, "equity_parent": -14999000000.0, "nci": 153000000.0, "equity_total": -14846000000.0, "liabilities_and_equity": 138552000000.0, "shares_outstanding": 1012261159.0, "retained_earnings": 34408000000.0, "preferred_stock": null, "long_term_investments": 975000000.0, "equity_method_investments": 930000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1539000000.0, "operating_lease_liability_current": 268000000.0, "operating_lease_liability_noncurrent": 1271000000.0, "operating_lease_discount_rate": 0.0382, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2115000000.0, "operating_lease_imputed_interest": 576000000.0, "debt_maturity_y1": 1236000000.0, "debt_maturity_y2": 5101000000.0, "debt_maturity_y3": 5066000000.0, "debt_maturity_y4": 4302000000.0, "debt_maturity_y5": 7952000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000012927-22-000010", "10-K:0000012927-23-000007" ], "value_sources": { "cash": [ "10-K:0000012927-23-000007" ], "short_term_investments": [ "10-K:0000012927-23-000007" ], "receivables": [ "10-K:0000012927-23-000007" ], "current_assets": [ "10-K:0000012927-23-000007" ], "ppe_net": [ "10-K:0000012927-23-000007" ], "goodwill": [ "10-K:0000012927-23-000007" ], "intangibles": [ "10-K:0000012927-23-000007" ], "total_assets": [ "10-K:0000012927-23-000007" ], "accounts_payable": [ "10-K:0000012927-23-000007" ], "debt_current": [ "10-K:0000012927-23-000007" ], "current_liabilities": [ "10-K:0000012927-23-000007" ], "long_term_debt": [ "10-K:0000012927-23-000007" ], "total_liabilities": [ "10-K:0000012927-23-000007" ], "equity_parent": [ "10-K:0000012927-23-000007" ], "nci": [ "10-K:0000012927-23-000007" ], "equity_total": [ "10-K:0000012927-23-000007" ], "liabilities_and_equity": [ "10-K:0000012927-23-000007" ], "shares_outstanding": [ "10-K:0000012927-23-000007" ], "retained_earnings": [ "10-K:0000012927-23-000007" ], "long_term_investments": [ "10-K:0000012927-23-000007" ], "equity_method_investments": [ "10-K:0000012927-23-000007" ], "operating_lease_liability": [ "10-K:0000012927-23-000007" ], "operating_lease_liability_current": [ "10-K:0000012927-23-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000012927-23-000007" ], "operating_lease_discount_rate": [ "10-K:0000012927-23-000007" ], "operating_lease_payments_total": [ "10-K:0000012927-22-000010" ], "operating_lease_imputed_interest": [ "10-K:0000012927-22-000010" ], "debt_maturity_y1": [ "10-K:0000012927-22-000010" ], "debt_maturity_y2": [ "10-K:0000012927-22-000010" ], "debt_maturity_y3": [ "10-K:0000012927-22-000010" ], "debt_maturity_y4": [ "10-K:0000012927-22-000010" ], "debt_maturity_y5": [ "10-K:0000012927-22-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 7409000000.0, "short_term_investments": 4873000000.0, "receivables": 2407000000.0, "inventory": null, "current_assets": 106012000000.0, "ppe_net": 10755000000.0, "goodwill": 8065000000.0, "intangibles": 2492000000.0, "total_assets": 135801000000.0, "accounts_payable": 8779000000.0, "short_term_borrowings": null, "debt_current": 2591000000.0, "current_liabilities": 81692000000.0, "long_term_debt": 55150000000.0, "total_liabilities": 151069000000.0, "temporary_equity": null, "equity_parent": -15398000000.0, "nci": 130000000.0, "equity_total": -15268000000.0, "liabilities_and_equity": 135801000000.0, "shares_outstanding": null, "retained_earnings": 33189000000.0, "preferred_stock": null, "long_term_investments": 992000000.0, "equity_method_investments": 947000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000012927-22-000022" ], "value_sources": { "cash": [ "10-Q:0000012927-22-000022" ], "short_term_investments": [ "10-Q:0000012927-22-000022" ], "receivables": [ "10-Q:0000012927-22-000022" ], "current_assets": [ "10-Q:0000012927-22-000022" ], "ppe_net": [ "10-Q:0000012927-22-000022" ], "goodwill": [ "10-Q:0000012927-22-000022" ], "intangibles": [ "10-Q:0000012927-22-000022" ], "total_assets": [ "10-Q:0000012927-22-000022" ], "accounts_payable": [ "10-Q:0000012927-22-000022" ], "debt_current": [ "10-Q:0000012927-22-000022" ], "current_liabilities": [ "10-Q:0000012927-22-000022" ], "long_term_debt": [ "10-Q:0000012927-22-000022" ], "total_liabilities": [ "10-Q:0000012927-22-000022" ], "equity_parent": [ "10-Q:0000012927-22-000022" ], "nci": [ "10-Q:0000012927-22-000022" ], "equity_total": [ "10-Q:0000012927-22-000022" ], "liabilities_and_equity": [ "10-Q:0000012927-22-000022" ], "retained_earnings": [ "10-Q:0000012927-22-000022" ], "long_term_investments": [ "10-Q:0000012927-22-000022" ], "equity_method_investments": [ "10-Q:0000012927-22-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 10090000000.0, "short_term_investments": 1358000000.0, "receivables": 2996000000.0, "inventory": null, "current_assets": 106000000000.0, "ppe_net": 10617000000.0, "goodwill": 8055000000.0, "intangibles": 2431000000.0, "total_assets": 135479000000.0, "accounts_payable": 9575000000.0, "short_term_borrowings": null, "debt_current": 5406000000.0, "current_liabilities": 84799000000.0, "long_term_debt": 51794000000.0, "total_liabilities": 150270000000.0, "temporary_equity": null, "equity_parent": -14888000000.0, "nci": 97000000.0, "equity_total": -14791000000.0, "liabilities_and_equity": 135479000000.0, "shares_outstanding": null, "retained_earnings": 33382000000.0, "preferred_stock": null, "long_term_investments": 981000000.0, "equity_method_investments": 942000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000012927-22-000058" ], "value_sources": { "cash": [ "10-Q:0000012927-22-000058" ], "short_term_investments": [ "10-Q:0000012927-22-000058" ], "receivables": [ "10-Q:0000012927-22-000058" ], "current_assets": [ "10-Q:0000012927-22-000058" ], "ppe_net": [ "10-Q:0000012927-22-000058" ], "goodwill": [ "10-Q:0000012927-22-000058" ], "intangibles": [ "10-Q:0000012927-22-000058" ], "total_assets": [ "10-Q:0000012927-22-000058" ], "accounts_payable": [ "10-Q:0000012927-22-000058" ], "debt_current": [ "10-Q:0000012927-22-000058" ], "current_liabilities": [ "10-Q:0000012927-22-000058" ], "long_term_debt": [ "10-Q:0000012927-22-000058" ], "total_liabilities": [ "10-Q:0000012927-22-000058" ], "equity_parent": [ "10-Q:0000012927-22-000058" ], "nci": [ "10-Q:0000012927-22-000058" ], "equity_total": [ "10-Q:0000012927-22-000058" ], "liabilities_and_equity": [ "10-Q:0000012927-22-000058" ], "retained_earnings": [ "10-Q:0000012927-22-000058" ], "long_term_investments": [ "10-Q:0000012927-22-000058" ], "equity_method_investments": [ "10-Q:0000012927-22-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 13494000000.0, "short_term_investments": 763000000.0, "receivables": 2673000000.0, "inventory": null, "current_assets": 109251000000.0, "ppe_net": 10508000000.0, "goodwill": 8045000000.0, "intangibles": 2371000000.0, "total_assets": 137558000000.0, "accounts_payable": 9793000000.0, "short_term_borrowings": null, "debt_current": 5431000000.0, "current_liabilities": 89618000000.0, "long_term_debt": 51788000000.0, "total_liabilities": 155193000000.0, "temporary_equity": null, "equity_parent": -17699000000.0, "nci": 64000000.0, "equity_total": -17635000000.0, "liabilities_and_equity": 137558000000.0, "shares_outstanding": null, "retained_earnings": 30107000000.0, "preferred_stock": null, "long_term_investments": 979000000.0, "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": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000012927-22-000073" ], "value_sources": { "cash": [ "10-Q:0000012927-22-000073" ], "short_term_investments": [ "10-Q:0000012927-22-000073" ], "receivables": [ "10-Q:0000012927-22-000073" ], "current_assets": [ "10-Q:0000012927-22-000073" ], "ppe_net": [ "10-Q:0000012927-22-000073" ], "goodwill": [ "10-Q:0000012927-22-000073" ], "intangibles": [ "10-Q:0000012927-22-000073" ], "total_assets": [ "10-Q:0000012927-22-000073" ], "accounts_payable": [ "10-Q:0000012927-22-000073" ], "debt_current": [ "10-Q:0000012927-22-000073" ], "current_liabilities": [ "10-Q:0000012927-22-000073" ], "long_term_debt": [ "10-Q:0000012927-22-000073" ], "total_liabilities": [ "10-Q:0000012927-22-000073" ], "equity_parent": [ "10-Q:0000012927-22-000073" ], "nci": [ "10-Q:0000012927-22-000073" ], "equity_total": [ "10-Q:0000012927-22-000073" ], "liabilities_and_equity": [ "10-Q:0000012927-22-000073" ], "retained_earnings": [ "10-Q:0000012927-22-000073" ], "long_term_investments": [ "10-Q:0000012927-22-000073" ], "equity_method_investments": [ "10-Q:0000012927-22-000073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 14614000000.0, "short_term_investments": 2606000000.0, "receivables": 2517000000.0, "inventory": null, "current_assets": 109523000000.0, "ppe_net": 10550000000.0, "goodwill": 8057000000.0, "intangibles": 2311000000.0, "total_assets": 137100000000.0, "accounts_payable": 10200000000.0, "short_term_borrowings": null, "debt_current": 5190000000.0, "current_liabilities": 90052000000.0, "long_term_debt": 51811000000.0, "total_liabilities": 152948000000.0, "temporary_equity": null, "equity_parent": -15883000000.0, "nci": 35000000.0, "equity_total": -15848000000.0, "liabilities_and_equity": 137100000000.0, "shares_outstanding": 1012261159.0, "retained_earnings": 29473000000.0, "preferred_stock": null, "long_term_investments": 983000000.0, "equity_method_investments": 948000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1581000000.0, "operating_lease_liability_current": 276000000.0, "operating_lease_liability_noncurrent": 1305000000.0, "operating_lease_discount_rate": 0.0413, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2180000000.0, "operating_lease_imputed_interest": 599000000.0, "debt_maturity_y1": 5128000000.0, "debt_maturity_y2": 5081000000.0, "debt_maturity_y3": 4306000000.0, "debt_maturity_y4": 7966000000.0, "debt_maturity_y5": 3300000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000012927-23-000007", "10-K:0000012927-24-000010" ], "value_sources": { "cash": [ "10-K:0000012927-24-000010" ], "short_term_investments": [ "10-K:0000012927-24-000010" ], "receivables": [ "10-K:0000012927-24-000010" ], "current_assets": [ "10-K:0000012927-24-000010" ], "ppe_net": [ "10-K:0000012927-24-000010" ], "goodwill": [ "10-K:0000012927-24-000010" ], "intangibles": [ "10-K:0000012927-24-000010" ], "total_assets": [ "10-K:0000012927-24-000010" ], "accounts_payable": [ "10-K:0000012927-24-000010" ], "debt_current": [ "10-K:0000012927-24-000010" ], "current_liabilities": [ "10-K:0000012927-24-000010" ], "long_term_debt": [ "10-K:0000012927-24-000010" ], "total_liabilities": [ "10-K:0000012927-24-000010" ], "equity_parent": [ "10-K:0000012927-24-000010" ], "nci": [ "10-K:0000012927-24-000010" ], "equity_total": [ "10-K:0000012927-24-000010" ], "liabilities_and_equity": [ "10-K:0000012927-24-000010" ], "shares_outstanding": [ "10-K:0000012927-24-000010" ], "retained_earnings": [ "10-K:0000012927-24-000010" ], "long_term_investments": [ "10-K:0000012927-24-000010" ], "equity_method_investments": [ "10-K:0000012927-24-000010" ], "operating_lease_liability": [ "10-K:0000012927-24-000010" ], "operating_lease_liability_current": [ "10-K:0000012927-24-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000012927-24-000010" ], "operating_lease_discount_rate": [ "10-K:0000012927-24-000010" ], "operating_lease_payments_total": [ "10-K:0000012927-23-000007" ], "operating_lease_imputed_interest": [ "10-K:0000012927-23-000007" ], "debt_maturity_y1": [ "10-K:0000012927-23-000007" ], "debt_maturity_y2": [ "10-K:0000012927-23-000007" ], "debt_maturity_y3": [ "10-K:0000012927-23-000007" ], "debt_maturity_y4": [ "10-K:0000012927-23-000007" ], "debt_maturity_y5": [ "10-K:0000012927-23-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 10812000000.0, "short_term_investments": 3955000000.0, "receivables": 2862000000.0, "inventory": null, "current_assets": 108811000000.0, "ppe_net": 10493000000.0, "goodwill": 8063000000.0, "intangibles": 2254000000.0, "total_assets": 136347000000.0, "accounts_payable": 10274000000.0, "short_term_borrowings": null, "debt_current": 7926000000.0, "current_liabilities": 93510000000.0, "long_term_debt": 47465000000.0, "total_liabilities": 151831000000.0, "temporary_equity": null, "equity_parent": -15508000000.0, "nci": 24000000.0, "equity_total": -15484000000.0, "liabilities_and_equity": 136347000000.0, "shares_outstanding": null, "retained_earnings": 29059000000.0, "preferred_stock": null, "long_term_investments": 969000000.0, "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": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000012927-23-000029" ], "value_sources": { "cash": [ "10-Q:0000012927-23-000029" ], "short_term_investments": [ "10-Q:0000012927-23-000029" ], "receivables": [ "10-Q:0000012927-23-000029" ], "current_assets": [ "10-Q:0000012927-23-000029" ], "ppe_net": [ "10-Q:0000012927-23-000029" ], "goodwill": [ "10-Q:0000012927-23-000029" ], "intangibles": [ "10-Q:0000012927-23-000029" ], "total_assets": [ "10-Q:0000012927-23-000029" ], "accounts_payable": [ "10-Q:0000012927-23-000029" ], "debt_current": [ "10-Q:0000012927-23-000029" ], "current_liabilities": [ "10-Q:0000012927-23-000029" ], "long_term_debt": [ "10-Q:0000012927-23-000029" ], "total_liabilities": [ "10-Q:0000012927-23-000029" ], "equity_parent": [ "10-Q:0000012927-23-000029" ], "nci": [ "10-Q:0000012927-23-000029" ], "equity_total": [ "10-Q:0000012927-23-000029" ], "liabilities_and_equity": [ "10-Q:0000012927-23-000029" ], "retained_earnings": [ "10-Q:0000012927-23-000029" ], "long_term_investments": [ "10-Q:0000012927-23-000029" ], "equity_method_investments": [ "10-Q:0000012927-23-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 7254000000.0, "short_term_investments": 6508000000.0, "receivables": 2945000000.0, "inventory": null, "current_assets": 107412000000.0, "ppe_net": 10455000000.0, "goodwill": 8061000000.0, "intangibles": 2194000000.0, "total_assets": 134774000000.0, "accounts_payable": 10936000000.0, "short_term_borrowings": null, "debt_current": 4609000000.0, "current_liabilities": 92076000000.0, "long_term_debt": 47659000000.0, "total_liabilities": 150267000000.0, "temporary_equity": null, "equity_parent": -15517000000.0, "nci": 24000000.0, "equity_total": -15493000000.0, "liabilities_and_equity": 134774000000.0, "shares_outstanding": null, "retained_earnings": 28910000000.0, "preferred_stock": null, "long_term_investments": 1025000000.0, "equity_method_investments": 993000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000012927-23-000048" ], "value_sources": { "cash": [ "10-Q:0000012927-23-000048" ], "short_term_investments": [ "10-Q:0000012927-23-000048" ], "receivables": [ "10-Q:0000012927-23-000048" ], "current_assets": [ "10-Q:0000012927-23-000048" ], "ppe_net": [ "10-Q:0000012927-23-000048" ], "goodwill": [ "10-Q:0000012927-23-000048" ], "intangibles": [ "10-Q:0000012927-23-000048" ], "total_assets": [ "10-Q:0000012927-23-000048" ], "accounts_payable": [ "10-Q:0000012927-23-000048" ], "debt_current": [ "10-Q:0000012927-23-000048" ], "current_liabilities": [ "10-Q:0000012927-23-000048" ], "long_term_debt": [ "10-Q:0000012927-23-000048" ], "total_liabilities": [ "10-Q:0000012927-23-000048" ], "equity_parent": [ "10-Q:0000012927-23-000048" ], "nci": [ "10-Q:0000012927-23-000048" ], "equity_total": [ "10-Q:0000012927-23-000048" ], "liabilities_and_equity": [ "10-Q:0000012927-23-000048" ], "retained_earnings": [ "10-Q:0000012927-23-000048" ], "long_term_investments": [ "10-Q:0000012927-23-000048" ], "equity_method_investments": [ "10-Q:0000012927-23-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 6811000000.0, "short_term_investments": 6561000000.0, "receivables": 3032000000.0, "inventory": null, "current_assets": 106935000000.0, "ppe_net": 10484000000.0, "goodwill": 8069000000.0, "intangibles": 2143000000.0, "total_assets": 134281000000.0, "accounts_payable": 11143000000.0, "short_term_borrowings": null, "debt_current": 4891000000.0, "current_liabilities": 93062000000.0, "long_term_debt": 47381000000.0, "total_liabilities": 150998000000.0, "temporary_equity": null, "equity_parent": -16729000000.0, "nci": 12000000.0, "equity_total": -16717000000.0, "liabilities_and_equity": 134281000000.0, "shares_outstanding": null, "retained_earnings": 27274000000.0, "preferred_stock": null, "long_term_investments": 1061000000.0, "equity_method_investments": 1001000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000012927-23-000062" ], "value_sources": { "cash": [ "10-Q:0000012927-23-000062" ], "short_term_investments": [ "10-Q:0000012927-23-000062" ], "receivables": [ "10-Q:0000012927-23-000062" ], "current_assets": [ "10-Q:0000012927-23-000062" ], "ppe_net": [ "10-Q:0000012927-23-000062" ], "goodwill": [ "10-Q:0000012927-23-000062" ], "intangibles": [ "10-Q:0000012927-23-000062" ], "total_assets": [ "10-Q:0000012927-23-000062" ], "accounts_payable": [ "10-Q:0000012927-23-000062" ], "debt_current": [ "10-Q:0000012927-23-000062" ], "current_liabilities": [ "10-Q:0000012927-23-000062" ], "long_term_debt": [ "10-Q:0000012927-23-000062" ], "total_liabilities": [ "10-Q:0000012927-23-000062" ], "equity_parent": [ "10-Q:0000012927-23-000062" ], "nci": [ "10-Q:0000012927-23-000062" ], "equity_total": [ "10-Q:0000012927-23-000062" ], "liabilities_and_equity": [ "10-Q:0000012927-23-000062" ], "retained_earnings": [ "10-Q:0000012927-23-000062" ], "long_term_investments": [ "10-Q:0000012927-23-000062" ], "equity_method_investments": [ "10-Q:0000012927-23-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 12691000000.0, "short_term_investments": 3274000000.0, "receivables": 2649000000.0, "inventory": null, "current_assets": 109275000000.0, "ppe_net": 10661000000.0, "goodwill": 8093000000.0, "intangibles": 2094000000.0, "total_assets": 137012000000.0, "accounts_payable": 11964000000.0, "short_term_borrowings": null, "debt_current": 5204000000.0, "current_liabilities": 95827000000.0, "long_term_debt": 47103000000.0, "total_liabilities": 154240000000.0, "temporary_equity": null, "equity_parent": -17233000000.0, "nci": 5000000.0, "equity_total": -17228000000.0, "liabilities_and_equity": 137012000000.0, "shares_outstanding": 1012261159.0, "retained_earnings": 27251000000.0, "preferred_stock": null, "long_term_investments": 1035000000.0, "equity_method_investments": 966000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1814000000.0, "operating_lease_liability_current": 296000000.0, "operating_lease_liability_noncurrent": 1518000000.0, "operating_lease_discount_rate": 0.0321, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2398000000.0, "operating_lease_imputed_interest": 584000000.0, "debt_maturity_y1": 5128000000.0, "debt_maturity_y2": 4581000000.0, "debt_maturity_y3": 7983000000.0, "debt_maturity_y4": 3300000000.0, "debt_maturity_y5": 1800000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000012927-24-000010", "10-K:0000012927-25-000015" ], "value_sources": { "cash": [ "10-K:0000012927-25-000015" ], "short_term_investments": [ "10-K:0000012927-25-000015" ], "receivables": [ "10-K:0000012927-25-000015" ], "current_assets": [ "10-K:0000012927-25-000015" ], "ppe_net": [ "10-K:0000012927-25-000015" ], "goodwill": [ "10-K:0000012927-25-000015" ], "intangibles": [ "10-K:0000012927-25-000015" ], "total_assets": [ "10-K:0000012927-25-000015" ], "accounts_payable": [ "10-K:0000012927-25-000015" ], "debt_current": [ "10-K:0000012927-25-000015" ], "current_liabilities": [ "10-K:0000012927-25-000015" ], "long_term_debt": [ "10-K:0000012927-25-000015" ], "total_liabilities": [ "10-K:0000012927-25-000015" ], "equity_parent": [ "10-K:0000012927-25-000015" ], "nci": [ "10-K:0000012927-25-000015" ], "equity_total": [ "10-K:0000012927-25-000015" ], "liabilities_and_equity": [ "10-K:0000012927-25-000015" ], "shares_outstanding": [ "10-K:0000012927-25-000015" ], "retained_earnings": [ "10-K:0000012927-25-000015" ], "long_term_investments": [ "10-K:0000012927-25-000015" ], "equity_method_investments": [ "10-K:0000012927-25-000015" ], "operating_lease_liability": [ "10-K:0000012927-25-000015" ], "operating_lease_liability_current": [ "10-K:0000012927-25-000015" ], "operating_lease_liability_noncurrent": [ "10-K:0000012927-25-000015" ], "operating_lease_discount_rate": [ "10-K:0000012927-25-000015" ], "operating_lease_payments_total": [ "10-K:0000012927-24-000010" ], "operating_lease_imputed_interest": [ "10-K:0000012927-24-000010" ], "debt_maturity_y1": [ "10-K:0000012927-24-000010" ], "debt_maturity_y2": [ "10-K:0000012927-24-000010" ], "debt_maturity_y3": [ "10-K:0000012927-24-000010" ], "debt_maturity_y4": [ "10-K:0000012927-24-000010" ], "debt_maturity_y5": [ "10-K:0000012927-24-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 6914000000.0, "short_term_investments": 615000000.0, "receivables": 2959000000.0, "inventory": null, "current_assets": 106532000000.0, "ppe_net": 10696000000.0, "goodwill": 8089000000.0, "intangibles": 2034000000.0, "total_assets": 134484000000.0, "accounts_payable": 11616000000.0, "short_term_borrowings": null, "debt_current": 1063000000.0, "current_liabilities": 93258000000.0, "long_term_debt": 46877000000.0, "total_liabilities": 151500000000.0, "temporary_equity": null, "equity_parent": -17009000000.0, "nci": -7000000.0, "equity_total": -17016000000.0, "liabilities_and_equity": 134484000000.0, "shares_outstanding": null, "retained_earnings": 26908000000.0, "preferred_stock": null, "long_term_investments": 1042000000.0, "equity_method_investments": 965000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000012927-24-000025" ], "value_sources": { "cash": [ "10-Q:0000012927-24-000025" ], "short_term_investments": [ "10-Q:0000012927-24-000025" ], "receivables": [ "10-Q:0000012927-24-000025" ], "current_assets": [ "10-Q:0000012927-24-000025" ], "ppe_net": [ "10-Q:0000012927-24-000025" ], "goodwill": [ "10-Q:0000012927-24-000025" ], "intangibles": [ "10-Q:0000012927-24-000025" ], "total_assets": [ "10-Q:0000012927-24-000025" ], "accounts_payable": [ "10-Q:0000012927-24-000025" ], "debt_current": [ "10-Q:0000012927-24-000025" ], "current_liabilities": [ "10-Q:0000012927-24-000025" ], "long_term_debt": [ "10-Q:0000012927-24-000025" ], "total_liabilities": [ "10-Q:0000012927-24-000025" ], "equity_parent": [ "10-Q:0000012927-24-000025" ], "nci": [ "10-Q:0000012927-24-000025" ], "equity_total": [ "10-Q:0000012927-24-000025" ], "liabilities_and_equity": [ "10-Q:0000012927-24-000025" ], "retained_earnings": [ "10-Q:0000012927-24-000025" ], "long_term_investments": [ "10-Q:0000012927-24-000025" ], "equity_method_investments": [ "10-Q:0000012927-24-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 10894000000.0, "short_term_investments": 1727000000.0, "receivables": 3155000000.0, "inventory": null, "current_assets": 114439000000.0, "ppe_net": 10976000000.0, "goodwill": 8108000000.0, "intangibles": 2067000000.0, "total_assets": 142720000000.0, "accounts_payable": 11864000000.0, "short_term_borrowings": null, "debt_current": 4765000000.0, "current_liabilities": 96630000000.0, "long_term_debt": 53162000000.0, "total_liabilities": 160702000000.0, "temporary_equity": null, "equity_parent": -17976000000.0, "nci": -6000000.0, "equity_total": -17982000000.0, "liabilities_and_equity": 142720000000.0, "shares_outstanding": null, "retained_earnings": 25469000000.0, "preferred_stock": null, "long_term_investments": 1026000000.0, "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": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000012927-24-000055" ], "value_sources": { "cash": [ "10-Q:0000012927-24-000055" ], "short_term_investments": [ "10-Q:0000012927-24-000055" ], "receivables": [ "10-Q:0000012927-24-000055" ], "current_assets": [ "10-Q:0000012927-24-000055" ], "ppe_net": [ "10-Q:0000012927-24-000055" ], "goodwill": [ "10-Q:0000012927-24-000055" ], "intangibles": [ "10-Q:0000012927-24-000055" ], "total_assets": [ "10-Q:0000012927-24-000055" ], "accounts_payable": [ "10-Q:0000012927-24-000055" ], "debt_current": [ "10-Q:0000012927-24-000055" ], "current_liabilities": [ "10-Q:0000012927-24-000055" ], "long_term_debt": [ "10-Q:0000012927-24-000055" ], "total_liabilities": [ "10-Q:0000012927-24-000055" ], "equity_parent": [ "10-Q:0000012927-24-000055" ], "nci": [ "10-Q:0000012927-24-000055" ], "equity_total": [ "10-Q:0000012927-24-000055" ], "liabilities_and_equity": [ "10-Q:0000012927-24-000055" ], "retained_earnings": [ "10-Q:0000012927-24-000055" ], "long_term_investments": [ "10-Q:0000012927-24-000055" ], "equity_method_investments": [ "10-Q:0000012927-24-000055" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 9961000000.0, "short_term_investments": 509000000.0, "receivables": 2894000000.0, "inventory": null, "current_assets": 109436000000.0, "ppe_net": 11236000000.0, "goodwill": 8112000000.0, "intangibles": 2011000000.0, "total_assets": 137695000000.0, "accounts_payable": 12267000000.0, "short_term_borrowings": null, "debt_current": 4474000000.0, "current_liabilities": 97300000000.0, "long_term_debt": 53176000000.0, "total_liabilities": 161257000000.0, "temporary_equity": null, "equity_parent": -23552000000.0, "nci": -10000000.0, "equity_total": -23562000000.0, "liabilities_and_equity": 137695000000.0, "shares_outstanding": null, "retained_earnings": 19299000000.0, "preferred_stock": null, "long_term_investments": 1030000000.0, "equity_method_investments": 952000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000012927-24-000082" ], "value_sources": { "cash": [ "10-Q:0000012927-24-000082" ], "short_term_investments": [ "10-Q:0000012927-24-000082" ], "receivables": [ "10-Q:0000012927-24-000082" ], "current_assets": [ "10-Q:0000012927-24-000082" ], "ppe_net": [ "10-Q:0000012927-24-000082" ], "goodwill": [ "10-Q:0000012927-24-000082" ], "intangibles": [ "10-Q:0000012927-24-000082" ], "total_assets": [ "10-Q:0000012927-24-000082" ], "accounts_payable": [ "10-Q:0000012927-24-000082" ], "debt_current": [ "10-Q:0000012927-24-000082" ], "current_liabilities": [ "10-Q:0000012927-24-000082" ], "long_term_debt": [ "10-Q:0000012927-24-000082" ], "total_liabilities": [ "10-Q:0000012927-24-000082" ], "equity_parent": [ "10-Q:0000012927-24-000082" ], "nci": [ "10-Q:0000012927-24-000082" ], "equity_total": [ "10-Q:0000012927-24-000082" ], "liabilities_and_equity": [ "10-Q:0000012927-24-000082" ], "retained_earnings": [ "10-Q:0000012927-24-000082" ], "long_term_investments": [ "10-Q:0000012927-24-000082" ], "equity_method_investments": [ "10-Q:0000012927-24-000082" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 13801000000.0, "short_term_investments": 12481000000.0, "receivables": 2631000000.0, "inventory": null, "current_assets": 127998000000.0, "ppe_net": 11412000000.0, "goodwill": 8084000000.0, "intangibles": 1957000000.0, "total_assets": 156363000000.0, "accounts_payable": 11364000000.0, "short_term_borrowings": null, "debt_current": 1278000000.0, "current_liabilities": 97078000000.0, "long_term_debt": 52586000000.0, "total_liabilities": 160277000000.0, "temporary_equity": null, "equity_parent": -3908000000.0, "nci": -6000000.0, "equity_total": -3914000000.0, "liabilities_and_equity": 156363000000.0, "shares_outstanding": 1012261159.0, "retained_earnings": 15362000000.0, "preferred_stock": null, "long_term_investments": 999000000.0, "equity_method_investments": 948000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2094000000.0, "operating_lease_liability_current": 324000000.0, "operating_lease_liability_noncurrent": 1770000000.0, "operating_lease_discount_rate": 0.0343, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2855000000.0, "operating_lease_imputed_interest": 761000000.0, "debt_maturity_y1": 1173000000.0, "debt_maturity_y2": 8022000000.0, "debt_maturity_y3": 4364000000.0, "debt_maturity_y4": 1800000000.0, "debt_maturity_y5": 2500000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000012927-25-000015", "10-K:0001628280-26-004357" ], "value_sources": { "cash": [ "10-K:0001628280-26-004357" ], "short_term_investments": [ "10-K:0001628280-26-004357" ], "receivables": [ "10-K:0001628280-26-004357" ], "current_assets": [ "10-K:0001628280-26-004357" ], "ppe_net": [ "10-K:0001628280-26-004357" ], "goodwill": [ "10-K:0001628280-26-004357" ], "intangibles": [ "10-K:0001628280-26-004357" ], "total_assets": [ "10-K:0001628280-26-004357" ], "accounts_payable": [ "10-K:0001628280-26-004357" ], "debt_current": [ "10-K:0001628280-26-004357" ], "current_liabilities": [ "10-K:0001628280-26-004357" ], "long_term_debt": [ "10-K:0001628280-26-004357" ], "total_liabilities": [ "10-K:0001628280-26-004357" ], "equity_parent": [ "10-K:0001628280-26-004357" ], "nci": [ "10-K:0001628280-26-004357" ], "equity_total": [ "10-K:0001628280-26-004357" ], "liabilities_and_equity": [ "10-K:0001628280-26-004357" ], "shares_outstanding": [ "10-K:0001628280-26-004357" ], "retained_earnings": [ "10-K:0001628280-26-004357" ], "long_term_investments": [ "10-K:0001628280-26-004357" ], "equity_method_investments": [ "10-K:0001628280-26-004357" ], "operating_lease_liability": [ "10-K:0001628280-26-004357" ], "operating_lease_liability_current": [ "10-K:0001628280-26-004357" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-26-004357" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-004357" ], "operating_lease_payments_total": [ "10-K:0000012927-25-000015" ], "operating_lease_imputed_interest": [ "10-K:0000012927-25-000015" ], "debt_maturity_y1": [ "10-K:0000012927-25-000015" ], "debt_maturity_y2": [ "10-K:0000012927-25-000015" ], "debt_maturity_y3": [ "10-K:0000012927-25-000015" ], "debt_maturity_y4": [ "10-K:0000012927-25-000015" ], "debt_maturity_y5": [ "10-K:0000012927-25-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 10142000000.0, "short_term_investments": 13532000000.0, "receivables": 3204000000.0, "inventory": null, "current_assets": 127662000000.0, "ppe_net": 11459000000.0, "goodwill": 8091000000.0, "intangibles": 1904000000.0, "total_assets": 156494000000.0, "accounts_payable": 11034000000.0, "short_term_borrowings": null, "debt_current": 7930000000.0, "current_liabilities": 103654000000.0, "long_term_debt": 45688000000.0, "total_liabilities": 159819000000.0, "temporary_equity": null, "equity_parent": -3325000000.0, "nci": null, "equity_total": -3325000000.0, "liabilities_and_equity": 156494000000.0, "shares_outstanding": null, "retained_earnings": 15239000000.0, "preferred_stock": null, "long_term_investments": 1001000000.0, "equity_method_investments": 950000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000012927-25-000031" ], "value_sources": { "cash": [ "10-Q:0000012927-25-000031" ], "short_term_investments": [ "10-Q:0000012927-25-000031" ], "receivables": [ "10-Q:0000012927-25-000031" ], "current_assets": [ "10-Q:0000012927-25-000031" ], "ppe_net": [ "10-Q:0000012927-25-000031" ], "goodwill": [ "10-Q:0000012927-25-000031" ], "intangibles": [ "10-Q:0000012927-25-000031" ], "total_assets": [ "10-Q:0000012927-25-000031" ], "accounts_payable": [ "10-Q:0000012927-25-000031" ], "debt_current": [ "10-Q:0000012927-25-000031" ], "current_liabilities": [ "10-Q:0000012927-25-000031" ], "long_term_debt": [ "10-Q:0000012927-25-000031" ], "total_liabilities": [ "10-Q:0000012927-25-000031" ], "equity_parent": [ "10-Q:0000012927-25-000031" ], "equity_total": [ "10-Q:0000012927-25-000031" ], "liabilities_and_equity": [ "10-Q:0000012927-25-000031" ], "retained_earnings": [ "10-Q:0000012927-25-000031" ], "long_term_investments": [ "10-Q:0000012927-25-000031" ], "equity_method_investments": [ "10-Q:0000012927-25-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 7087000000.0, "short_term_investments": 15880000000.0, "receivables": 3190000000.0, "inventory": null, "current_assets": 127301000000.0, "ppe_net": 11658000000.0, "goodwill": 7280000000.0, "intangibles": 1542000000.0, "total_assets": 155120000000.0, "accounts_payable": 11238000000.0, "short_term_borrowings": null, "debt_current": 8719000000.0, "current_liabilities": 103376000000.0, "long_term_debt": 44604000000.0, "total_liabilities": 158416000000.0, "temporary_equity": null, "equity_parent": -3295000000.0, "nci": -1000000.0, "equity_total": -3296000000.0, "liabilities_and_equity": 155120000000.0, "shares_outstanding": null, "retained_earnings": 14542000000.0, "preferred_stock": null, "long_term_investments": 1036000000.0, "equity_method_investments": 983000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000012927-25-000062" ], "value_sources": { "cash": [ "10-Q:0000012927-25-000062" ], "short_term_investments": [ "10-Q:0000012927-25-000062" ], "receivables": [ "10-Q:0000012927-25-000062" ], "current_assets": [ "10-Q:0000012927-25-000062" ], "ppe_net": [ "10-Q:0000012927-25-000062" ], "goodwill": [ "10-Q:0000012927-25-000062" ], "intangibles": [ "10-Q:0000012927-25-000062" ], "total_assets": [ "10-Q:0000012927-25-000062" ], "accounts_payable": [ "10-Q:0000012927-25-000062" ], "debt_current": [ "10-Q:0000012927-25-000062" ], "current_liabilities": [ "10-Q:0000012927-25-000062" ], "long_term_debt": [ "10-Q:0000012927-25-000062" ], "total_liabilities": [ "10-Q:0000012927-25-000062" ], "equity_parent": [ "10-Q:0000012927-25-000062" ], "nci": [ "10-Q:0000012927-25-000062" ], "equity_total": [ "10-Q:0000012927-25-000062" ], "liabilities_and_equity": [ "10-Q:0000012927-25-000062" ], "retained_earnings": [ "10-Q:0000012927-25-000062" ], "long_term_investments": [ "10-Q:0000012927-25-000062" ], "equity_method_investments": [ "10-Q:0000012927-25-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 6173000000.0, "short_term_investments": 16811000000.0, "receivables": 3314000000.0, "inventory": null, "current_assets": 122132000000.0, "ppe_net": 12078000000.0, "goodwill": 7281000000.0, "intangibles": 1495000000.0, "total_assets": 150023000000.0, "accounts_payable": 11732000000.0, "short_term_borrowings": null, "debt_current": 8742000000.0, "current_liabilities": 103324000000.0, "long_term_debt": 44611000000.0, "total_liabilities": 158276000000.0, "temporary_equity": null, "equity_parent": -8250000000.0, "nci": -3000000.0, "equity_total": -8253000000.0, "liabilities_and_equity": 150023000000.0, "shares_outstanding": null, "retained_earnings": 9118000000.0, "preferred_stock": null, "long_term_investments": 1050000000.0, "equity_method_investments": 998000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0001628280-25-047023" ], "value_sources": { "cash": [ "10-Q:0001628280-25-047023" ], "short_term_investments": [ "10-Q:0001628280-25-047023" ], "receivables": [ "10-Q:0001628280-25-047023" ], "current_assets": [ "10-Q:0001628280-25-047023" ], "ppe_net": [ "10-Q:0001628280-25-047023" ], "goodwill": [ "10-Q:0001628280-25-047023" ], "intangibles": [ "10-Q:0001628280-25-047023" ], "total_assets": [ "10-Q:0001628280-25-047023" ], "accounts_payable": [ "10-Q:0001628280-25-047023" ], "debt_current": [ "10-Q:0001628280-25-047023" ], "current_liabilities": [ "10-Q:0001628280-25-047023" ], "long_term_debt": [ "10-Q:0001628280-25-047023" ], "total_liabilities": [ "10-Q:0001628280-25-047023" ], "equity_parent": [ "10-Q:0001628280-25-047023" ], "nci": [ "10-Q:0001628280-25-047023" ], "equity_total": [ "10-Q:0001628280-25-047023" ], "liabilities_and_equity": [ "10-Q:0001628280-25-047023" ], "retained_earnings": [ "10-Q:0001628280-25-047023" ], "long_term_investments": [ "10-Q:0001628280-25-047023" ], "equity_method_investments": [ "10-Q:0001628280-25-047023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 10921000000.0, "short_term_investments": 18479000000.0, "receivables": 2921000000.0, "inventory": null, "current_assets": 128459000000.0, "ppe_net": 15361000000.0, "goodwill": 17275000000.0, "intangibles": 1567000000.0, "total_assets": 168235000000.0, "accounts_payable": 13109000000.0, "short_term_borrowings": null, "debt_current": 8461000000.0, "current_liabilities": 108115000000.0, "long_term_debt": 45637000000.0, "total_liabilities": 162778000000.0, "temporary_equity": null, "equity_parent": 5454000000.0, "nci": 3000000.0, "equity_total": 5457000000.0, "liabilities_and_equity": 168235000000.0, "shares_outstanding": 1012261159.0, "retained_earnings": 17252000000.0, "preferred_stock": null, "long_term_investments": 1048000000.0, "equity_method_investments": 997000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2267000000.0, "operating_lease_liability_current": 335000000.0, "operating_lease_liability_noncurrent": 1932000000.0, "operating_lease_discount_rate": 0.0397, "operating_lease_payments_y1": null, "operating_lease_payments_total": 3020000000.0, "operating_lease_imputed_interest": 753000000.0, "debt_maturity_y1": 8351000000.0, "debt_maturity_y2": 4403000000.0, "debt_maturity_y3": 2739000000.0, "debt_maturity_y4": 2508000000.0, "debt_maturity_y5": 5274000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001628280-26-004357", "10-Q:0001628280-26-067508" ], "value_sources": { "cash": [ "10-Q:0001628280-26-067508" ], "short_term_investments": [ "10-Q:0001628280-26-067508" ], "receivables": [ "10-Q:0001628280-26-067508" ], "current_assets": [ "10-Q:0001628280-26-067508" ], "ppe_net": [ "10-Q:0001628280-26-067508" ], "goodwill": [ "10-Q:0001628280-26-067508" ], "intangibles": [ "10-Q:0001628280-26-067508" ], "total_assets": [ "10-Q:0001628280-26-067508" ], "accounts_payable": [ "10-Q:0001628280-26-067508" ], "debt_current": [ "10-Q:0001628280-26-067508" ], "current_liabilities": [ "10-Q:0001628280-26-067508" ], "long_term_debt": [ "10-Q:0001628280-26-067508" ], "total_liabilities": [ "10-Q:0001628280-26-067508" ], "equity_parent": [ "10-Q:0001628280-26-067508" ], "nci": [ "10-Q:0001628280-26-067508" ], "equity_total": [ "10-Q:0001628280-26-067508" ], "liabilities_and_equity": [ "10-Q:0001628280-26-067508" ], "shares_outstanding": [ "10-K:0001628280-26-004357" ], "retained_earnings": [ "10-Q:0001628280-26-067508" ], "long_term_investments": [ "10-Q:0001628280-26-067508" ], "equity_method_investments": [ "10-K:0001628280-26-004357" ], "operating_lease_liability": [ "10-K:0001628280-26-004357" ], "operating_lease_liability_current": [ "10-K:0001628280-26-004357" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-26-004357" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-004357" ], "operating_lease_payments_total": [ "10-K:0001628280-26-004357" ], "operating_lease_imputed_interest": [ "10-K:0001628280-26-004357" ], "debt_maturity_y1": [ "10-K:0001628280-26-004357" ], "debt_maturity_y2": [ "10-K:0001628280-26-004357" ], "debt_maturity_y3": [ "10-K:0001628280-26-004357" ], "debt_maturity_y4": [ "10-K:0001628280-26-004357" ], "debt_maturity_y5": [ "10-K:0001628280-26-004357" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 9441000000.0, "short_term_investments": 11464000000.0, "receivables": 3485000000.0, "inventory": null, "current_assets": 124141000000.0, "ppe_net": 15763000000.0, "goodwill": 17633000000.0, "intangibles": 1517000000.0, "total_assets": 164787000000.0, "accounts_payable": 13713000000.0, "short_term_borrowings": null, "debt_current": 2855000000.0, "current_liabilities": 105547000000.0, "long_term_debt": 44354000000.0, "total_liabilities": 158800000000.0, "temporary_equity": null, "equity_parent": 5987000000.0, "nci": null, "equity_total": 5987000000.0, "liabilities_and_equity": 164787000000.0, "shares_outstanding": null, "retained_earnings": 17162000000.0, "preferred_stock": null, "long_term_investments": 1048000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-026458" ], "value_sources": { "cash": [ "10-Q:0001628280-26-026458" ], "short_term_investments": [ "10-Q:0001628280-26-026458" ], "receivables": [ "10-Q:0001628280-26-026458" ], "current_assets": [ "10-Q:0001628280-26-026458" ], "ppe_net": [ "10-Q:0001628280-26-026458" ], "goodwill": [ "10-Q:0001628280-26-026458" ], "intangibles": [ "10-Q:0001628280-26-026458" ], "total_assets": [ "10-Q:0001628280-26-026458" ], "accounts_payable": [ "10-Q:0001628280-26-026458" ], "debt_current": [ "10-Q:0001628280-26-026458" ], "current_liabilities": [ "10-Q:0001628280-26-026458" ], "long_term_debt": [ "10-Q:0001628280-26-026458" ], "total_liabilities": [ "10-Q:0001628280-26-026458" ], "equity_parent": [ "10-Q:0001628280-26-026458" ], "equity_total": [ "10-Q:0001628280-26-026458" ], "liabilities_and_equity": [ "10-Q:0001628280-26-026458" ], "retained_earnings": [ "10-Q:0001628280-26-026458" ], "long_term_investments": [ "10-Q:0001628280-26-026458" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 7239000000.0, "short_term_investments": 12783000000.0, "receivables": 3515000000.0, "inventory": null, "current_assets": 124630000000.0, "ppe_net": 16321000000.0, "goodwill": 17554000000.0, "intangibles": 1531000000.0, "total_assets": 165870000000.0, "accounts_payable": 14346000000.0, "short_term_borrowings": null, "debt_current": 4565000000.0, "current_liabilities": 109563000000.0, "long_term_debt": 41335000000.0, "total_liabilities": 159755000000.0, "temporary_equity": null, "equity_parent": 6100000000.0, "nci": 15000000.0, "equity_total": 6115000000.0, "liabilities_and_equity": 165870000000.0, "shares_outstanding": null, "retained_earnings": 16632000000.0, "preferred_stock": null, "long_term_investments": 1117000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-050038" ], "value_sources": { "cash": [ "10-Q:0001628280-26-050038" ], "short_term_investments": [ "10-Q:0001628280-26-050038" ], "receivables": [ "10-Q:0001628280-26-050038" ], "current_assets": [ "10-Q:0001628280-26-050038" ], "ppe_net": [ "10-Q:0001628280-26-050038" ], "goodwill": [ "10-Q:0001628280-26-050038" ], "intangibles": [ "10-Q:0001628280-26-050038" ], "total_assets": [ "10-Q:0001628280-26-050038" ], "accounts_payable": [ "10-Q:0001628280-26-050038" ], "debt_current": [ "10-Q:0001628280-26-050038" ], "current_liabilities": [ "10-Q:0001628280-26-050038" ], "long_term_debt": [ "10-Q:0001628280-26-050038" ], "total_liabilities": [ "10-Q:0001628280-26-050038" ], "equity_parent": [ "10-Q:0001628280-26-050038" ], "nci": [ "10-Q:0001628280-26-050038" ], "equity_total": [ "10-Q:0001628280-26-050038" ], "liabilities_and_equity": [ "10-Q:0001628280-26-050038" ], "retained_earnings": [ "10-Q:0001628280-26-050038" ], "long_term_investments": [ "10-Q:0001628280-26-050038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 9498000000.0, "short_term_investments": 11216000000.0, "receivables": 4069000000.0, "inventory": null, "current_assets": 129272000000.0, "ppe_net": 16685000000.0, "goodwill": 17778000000.0, "intangibles": 1279000000.0, "total_assets": 170739000000.0, "accounts_payable": 15288000000.0, "short_term_borrowings": null, "debt_current": 4569000000.0, "current_liabilities": 113961000000.0, "long_term_debt": 41351000000.0, "total_liabilities": 164177000000.0, "temporary_equity": null, "equity_parent": 6547000000.0, "nci": 15000000.0, "equity_total": 6562000000.0, "liabilities_and_equity": 170739000000.0, "shares_outstanding": null, "retained_earnings": 16429000000.0, "preferred_stock": null, "long_term_investments": 970000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-067508" ], "value_sources": { "cash": [ "10-Q:0001628280-26-067508" ], "short_term_investments": [ "10-Q:0001628280-26-067508" ], "receivables": [ "10-Q:0001628280-26-067508" ], "current_assets": [ "10-Q:0001628280-26-067508" ], "ppe_net": [ "10-Q:0001628280-26-067508" ], "goodwill": [ "10-Q:0001628280-26-067508" ], "intangibles": [ "10-Q:0001628280-26-067508" ], "total_assets": [ "10-Q:0001628280-26-067508" ], "accounts_payable": [ "10-Q:0001628280-26-067508" ], "debt_current": [ "10-Q:0001628280-26-067508" ], "current_liabilities": [ "10-Q:0001628280-26-067508" ], "long_term_debt": [ "10-Q:0001628280-26-067508" ], "total_liabilities": [ "10-Q:0001628280-26-067508" ], "equity_parent": [ "10-Q:0001628280-26-067508" ], "nci": [ "10-Q:0001628280-26-067508" ], "equity_total": [ "10-Q:0001628280-26-067508" ], "liabilities_and_equity": [ "10-Q:0001628280-26-067508" ], "retained_earnings": [ "10-Q:0001628280-26-067508" ], "long_term_investments": [ "10-Q:0001628280-26-067508" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": -4302000000.0, "cfi": -379000000.0, "cff": 10280000000.0, "capex": 428000000.0, "d_and_a": 556000000.0, "sbc": 55000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 54000000.0, "change_inventories": 2973000000.0, "change_payables": -1030000000.0, "change_contract_liabilities": 1337000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 17433000000.0 }, "sources": [ "10-Q:0000012927-21-000040" ], "value_sources": { "cfo": [ "10-Q:0000012927-21-000040" ], "cfi": [ "10-Q:0000012927-21-000040" ], "cff": [ "10-Q:0000012927-21-000040" ], "capex": [ "10-Q:0000012927-21-000040" ], "d_and_a": [ "10-Q:0000012927-21-000040" ], "sbc": [ "10-Q:0000012927-21-000040" ], "change_receivables": [ "10-Q:0000012927-21-000040" ], "change_inventories": [ "10-Q:0000012927-21-000040" ], "change_payables": [ "10-Q:0000012927-21-000040" ], "change_contract_liabilities": [ "10-Q:0000012927-21-000040" ], "proceeds_debt_issuance": [ "10-Q:0000012927-21-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": -5280000000.0, "cfi": -12307000000.0, "cff": 22462000000.0, "capex": 348000000.0, "d_and_a": 547000000.0, "sbc": 60000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -197000000.0, "change_inventories": 3768000000.0, "change_payables": -2151000000.0, "change_contract_liabilities": 485000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 24869000000.0 }, "sources": [ "10-Q:0000012927-21-000040", "10-Q:0000012927-21-000073" ], "value_sources": { "cfo": [ "10-Q:0000012927-21-000040", "10-Q:0000012927-21-000073" ], "cfi": [ "10-Q:0000012927-21-000040", "10-Q:0000012927-21-000073" ], "cff": [ "10-Q:0000012927-21-000040", "10-Q:0000012927-21-000073" ], "capex": [ "10-Q:0000012927-21-000040", "10-Q:0000012927-21-000073" ], "d_and_a": [ "10-Q:0000012927-21-000040", "10-Q:0000012927-21-000073" ], "sbc": [ "10-Q:0000012927-21-000040", "10-Q:0000012927-21-000073" ], "change_receivables": [ "10-Q:0000012927-21-000040", "10-Q:0000012927-21-000073" ], "change_inventories": [ "10-Q:0000012927-21-000040", "10-Q:0000012927-21-000073" ], "change_payables": [ "10-Q:0000012927-21-000040", "10-Q:0000012927-21-000073" ], "change_contract_liabilities": [ "10-Q:0000012927-21-000040", "10-Q:0000012927-21-000073" ], "proceeds_debt_issuance": [ "10-Q:0000012927-21-000040", "10-Q:0000012927-21-000073" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": -4819000000.0, "cfi": -4137000000.0, "cff": -468000000.0, "capex": 262000000.0, "d_and_a": 565000000.0, "sbc": 50000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 18000000.0, "change_inventories": 2912000000.0, "change_payables": -122000000.0, "change_contract_liabilities": -1394000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 60000000.0 }, "sources": [ "10-Q:0000012927-21-000073", "10-Q:0000012927-21-000094" ], "value_sources": { "cfo": [ "10-Q:0000012927-21-000073", "10-Q:0000012927-21-000094" ], "cfi": [ "10-Q:0000012927-21-000073", "10-Q:0000012927-21-000094" ], "cff": [ "10-Q:0000012927-21-000073", "10-Q:0000012927-21-000094" ], "capex": [ "10-Q:0000012927-21-000073", "10-Q:0000012927-21-000094" ], "d_and_a": [ "10-Q:0000012927-21-000073", "10-Q:0000012927-21-000094" ], "sbc": [ "10-Q:0000012927-21-000073", "10-Q:0000012927-21-000094" ], "change_receivables": [ "10-Q:0000012927-21-000073", "10-Q:0000012927-21-000094" ], "change_inventories": [ "10-Q:0000012927-21-000073", "10-Q:0000012927-21-000094" ], "change_payables": [ "10-Q:0000012927-21-000073", "10-Q:0000012927-21-000094" ], "change_contract_liabilities": [ "10-Q:0000012927-21-000073", "10-Q:0000012927-21-000094" ], "proceeds_debt_issuance": [ "10-Q:0000012927-21-000073", "10-Q:0000012927-21-000094" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": -4009000000.0, "cfi": -1543000000.0, "cff": 2681000000.0, "capex": 265000000.0, "d_and_a": 578000000.0, "sbc": 85000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -784000000.0, "change_inventories": 1349000000.0, "change_payables": -2060000000.0, "change_contract_liabilities": -1488000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4886000000.0 }, "sources": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "value_sources": { "cfo": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "cfi": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "cff": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "capex": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "d_and_a": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "sbc": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "change_receivables": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "change_inventories": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "change_payables": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "change_contract_liabilities": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ], "proceeds_debt_issuance": [ "10-K:0000012927-22-000010", "10-Q:0000012927-21-000094" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": -3387000000.0, "cfi": 2764000000.0, "cff": -48000000.0, "capex": 291000000.0, "d_and_a": 536000000.0, "sbc": 321000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 394000000.0, "change_inventories": 680000000.0, "change_payables": -819000000.0, "change_contract_liabilities": 421000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9814000000.0 }, "sources": [ "10-Q:0000012927-22-000022" ], "value_sources": { "cfo": [ "10-Q:0000012927-22-000022" ], "cfi": [ "10-Q:0000012927-22-000022" ], "cff": [ "10-Q:0000012927-22-000022" ], "capex": [ "10-Q:0000012927-22-000022" ], "d_and_a": [ "10-Q:0000012927-22-000022" ], "sbc": [ "10-Q:0000012927-22-000022" ], "change_receivables": [ "10-Q:0000012927-22-000022" ], "change_inventories": [ "10-Q:0000012927-22-000022" ], "change_payables": [ "10-Q:0000012927-22-000022" ], "change_contract_liabilities": [ "10-Q:0000012927-22-000022" ], "proceeds_debt_issuance": [ "10-Q:0000012927-22-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": -483000000.0, "cfi": 1659000000.0, "cff": -19000000.0, "capex": 222000000.0, "d_and_a": 551000000.0, "sbc": 172000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 129000000.0, "change_inventories": -1093000000.0, "change_payables": -1216000000.0, "change_contract_liabilities": -170000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 12000000.0 }, "sources": [ "10-Q:0000012927-22-000022", "10-Q:0000012927-22-000058" ], "value_sources": { "cfo": [ "10-Q:0000012927-22-000022", "10-Q:0000012927-22-000058" ], "cfi": [ "10-Q:0000012927-22-000022", "10-Q:0000012927-22-000058" ], "cff": [ "10-Q:0000012927-22-000022", "10-Q:0000012927-22-000058" ], "capex": [ "10-Q:0000012927-22-000022", "10-Q:0000012927-22-000058" ], "d_and_a": [ "10-Q:0000012927-22-000022", "10-Q:0000012927-22-000058" ], "sbc": [ "10-Q:0000012927-22-000022", "10-Q:0000012927-22-000058" ], "change_receivables": [ "10-Q:0000012927-22-000022", "10-Q:0000012927-22-000058" ], "change_inventories": [ "10-Q:0000012927-22-000022", "10-Q:0000012927-22-000058" ], "change_payables": [ "10-Q:0000012927-22-000022", "10-Q:0000012927-22-000058" ], "change_contract_liabilities": [ "10-Q:0000012927-22-000022", "10-Q:0000012927-22-000058" ], "proceeds_debt_issuance": [ "10-Q:0000012927-22-000022", "10-Q:0000012927-22-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": -262000000.0, "cfi": 2966000000.0, "cff": -1171000000.0, "capex": 245000000.0, "d_and_a": 523000000.0, "sbc": 184000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -243000000.0, "change_inventories": -95000000.0, "change_payables": -1530000000.0, "change_contract_liabilities": 530000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000012927-22-000058", "10-Q:0000012927-22-000073" ], "value_sources": { "cfo": [ "10-Q:0000012927-22-000058", "10-Q:0000012927-22-000073" ], "cfi": [ "10-Q:0000012927-22-000058", "10-Q:0000012927-22-000073" ], "cff": [ "10-Q:0000012927-22-000058", "10-Q:0000012927-22-000073" ], "capex": [ "10-Q:0000012927-22-000058", "10-Q:0000012927-22-000073" ], "d_and_a": [ "10-Q:0000012927-22-000058", "10-Q:0000012927-22-000073" ], "sbc": [ "10-Q:0000012927-22-000058", "10-Q:0000012927-22-000073" ], "change_receivables": [ "10-Q:0000012927-22-000058", "10-Q:0000012927-22-000073" ], "change_inventories": [ "10-Q:0000012927-22-000058", "10-Q:0000012927-22-000073" ], "change_payables": [ "10-Q:0000012927-22-000058", "10-Q:0000012927-22-000073" ], "change_contract_liabilities": [ "10-Q:0000012927-22-000058", "10-Q:0000012927-22-000073" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 716000000.0, "cfi": 1935000000.0, "cff": -4362000000.0, "capex": 222000000.0, "d_and_a": 534000000.0, "sbc": 156000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 433000000.0, "change_inventories": 1635000000.0, "change_payables": -218000000.0, "change_contract_liabilities": 1724000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "value_sources": { "cfo": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "cfi": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "cff": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "capex": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "d_and_a": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "sbc": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "change_receivables": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "change_inventories": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "change_payables": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "change_contract_liabilities": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": -3216000000.0, "cfi": 2965000000.0, "cff": -396000000.0, "capex": 349000000.0, "d_and_a": 486000000.0, "sbc": 203000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -237000000.0, "change_inventories": 1203000000.0, "change_payables": -369000000.0, "change_contract_liabilities": -522000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-Q:0000012927-23-000029" ], "value_sources": { "cfo": [ "10-Q:0000012927-23-000029" ], "cfi": [ "10-Q:0000012927-23-000029" ], "cff": [ "10-Q:0000012927-23-000029" ], "capex": [ "10-Q:0000012927-23-000029" ], "d_and_a": [ "10-Q:0000012927-23-000029" ], "sbc": [ "10-Q:0000012927-23-000029" ], "change_receivables": [ "10-Q:0000012927-23-000029" ], "change_inventories": [ "10-Q:0000012927-23-000029" ], "change_payables": [ "10-Q:0000012927-23-000029" ], "change_contract_liabilities": [ "10-Q:0000012927-23-000029" ], "proceeds_debt_issuance": [ "10-Q:0000012927-23-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 81000000.0, "cfi": 3266000000.0, "cff": -602000000.0, "capex": 263000000.0, "d_and_a": 498000000.0, "sbc": 149000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 587000000.0, "change_inventories": 57000000.0, "change_payables": 764000000.0, "change_contract_liabilities": -385000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 13000000.0 }, "sources": [ "10-Q:0000012927-23-000029", "10-Q:0000012927-23-000048" ], "value_sources": { "cfo": [ "10-Q:0000012927-23-000029", "10-Q:0000012927-23-000048" ], "cfi": [ "10-Q:0000012927-23-000029", "10-Q:0000012927-23-000048" ], "cff": [ "10-Q:0000012927-23-000029", "10-Q:0000012927-23-000048" ], "capex": [ "10-Q:0000012927-23-000029", "10-Q:0000012927-23-000048" ], "d_and_a": [ "10-Q:0000012927-23-000029", "10-Q:0000012927-23-000048" ], "sbc": [ "10-Q:0000012927-23-000029", "10-Q:0000012927-23-000048" ], "change_receivables": [ "10-Q:0000012927-23-000029", "10-Q:0000012927-23-000048" ], "change_inventories": [ "10-Q:0000012927-23-000029", "10-Q:0000012927-23-000048" ], "change_payables": [ "10-Q:0000012927-23-000029", "10-Q:0000012927-23-000048" ], "change_contract_liabilities": [ "10-Q:0000012927-23-000029", "10-Q:0000012927-23-000048" ], "proceeds_debt_issuance": [ "10-Q:0000012927-23-000029", "10-Q:0000012927-23-000048" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 3190000000.0, "cfi": 290000000.0, "cff": -18000000.0, "capex": 284000000.0, "d_and_a": 493000000.0, "sbc": 176000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -328000000.0, "change_inventories": -96000000.0, "change_payables": 195000000.0, "change_contract_liabilities": 1111000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4000000.0 }, "sources": [ "10-Q:0000012927-23-000048", "10-Q:0000012927-23-000062" ], "value_sources": { "cfo": [ "10-Q:0000012927-23-000048", "10-Q:0000012927-23-000062" ], "cfi": [ "10-Q:0000012927-23-000048", "10-Q:0000012927-23-000062" ], "cff": [ "10-Q:0000012927-23-000048", "10-Q:0000012927-23-000062" ], "capex": [ "10-Q:0000012927-23-000048", "10-Q:0000012927-23-000062" ], "d_and_a": [ "10-Q:0000012927-23-000048", "10-Q:0000012927-23-000062" ], "sbc": [ "10-Q:0000012927-23-000048", "10-Q:0000012927-23-000062" ], "change_receivables": [ "10-Q:0000012927-23-000048", "10-Q:0000012927-23-000062" ], "change_inventories": [ "10-Q:0000012927-23-000048", "10-Q:0000012927-23-000062" ], "change_payables": [ "10-Q:0000012927-23-000048", "10-Q:0000012927-23-000062" ], "change_contract_liabilities": [ "10-Q:0000012927-23-000048", "10-Q:0000012927-23-000062" ], "proceeds_debt_issuance": [ "10-Q:0000012927-23-000048", "10-Q:0000012927-23-000062" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 3457000000.0, "cfi": -2151000000.0, "cff": -250000000.0, "capex": 326000000.0, "d_and_a": 502000000.0, "sbc": 197000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -164000000.0, "change_inventories": -1584000000.0, "change_payables": 248000000.0, "change_contract_liabilities": -96000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 15000000.0 }, "sources": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "value_sources": { "cfo": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "cfi": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "cff": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "capex": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "d_and_a": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "sbc": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "change_receivables": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "change_inventories": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "change_payables": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "change_contract_liabilities": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ], "proceeds_debt_issuance": [ "10-K:0000012927-24-000010", "10-Q:0000012927-23-000062" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": -318000000.0, "cfi": -1823000000.0, "cff": -1680000000.0, "capex": 468000000.0, "d_and_a": 457000000.0, "sbc": 222000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 341000000.0, "change_inventories": 390000000.0, "change_payables": 231000000.0, "change_contract_liabilities": 1417000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 17000000.0 }, "sources": [ "10-Q:0000012927-24-000025" ], "value_sources": { "cfo": [ "10-Q:0000012927-24-000025" ], "cfi": [ "10-Q:0000012927-24-000025" ], "cff": [ "10-Q:0000012927-24-000025" ], "capex": [ "10-Q:0000012927-24-000025" ], "d_and_a": [ "10-Q:0000012927-24-000025" ], "sbc": [ "10-Q:0000012927-24-000025" ], "change_receivables": [ "10-Q:0000012927-24-000025" ], "change_inventories": [ "10-Q:0000012927-24-000025" ], "change_payables": [ "10-Q:0000012927-24-000025" ], "change_contract_liabilities": [ "10-Q:0000012927-24-000025" ], "proceeds_debt_issuance": [ "10-Q:0000012927-24-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 2875000000.0, "cfi": -3015000000.0, "cff": -3413000000.0, "capex": 296000000.0, "d_and_a": 456000000.0, "sbc": 159000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 92000000.0, "change_inventories": -149000000.0, "change_payables": 621000000.0, "change_contract_liabilities": 811000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 21000000.0 }, "sources": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "value_sources": { "cfo": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "cfi": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "cff": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "capex": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "d_and_a": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "sbc": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "change_receivables": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "change_inventories": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "change_payables": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "change_contract_liabilities": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ], "proceeds_debt_issuance": [ "10-Q:0000012927-24-000025", "10-Q:0000012927-24-000055" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 22000000.0, "cfi": -403000000.0, "cff": -38000000.0, "capex": 332000000.0, "d_and_a": 467000000.0, "sbc": 167000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 90000000.0, "change_inventories": 699000000.0, "change_payables": 130000000.0, "change_contract_liabilities": 735000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 17000000.0 }, "sources": [ "10-Q:0000012927-24-000055", "10-Q:0000012927-24-000082" ], "value_sources": { "cfo": [ "10-Q:0000012927-24-000055", "10-Q:0000012927-24-000082" ], "cfi": [ "10-Q:0000012927-24-000055", "10-Q:0000012927-24-000082" ], "cff": [ "10-Q:0000012927-24-000055", "10-Q:0000012927-24-000082" ], "capex": [ "10-Q:0000012927-24-000055", "10-Q:0000012927-24-000082" ], "d_and_a": [ "10-Q:0000012927-24-000055", "10-Q:0000012927-24-000082" ], "sbc": [ "10-Q:0000012927-24-000055", "10-Q:0000012927-24-000082" ], "change_receivables": [ "10-Q:0000012927-24-000055", "10-Q:0000012927-24-000082" ], "change_inventories": [ "10-Q:0000012927-24-000055", "10-Q:0000012927-24-000082" ], "change_payables": [ "10-Q:0000012927-24-000055", "10-Q:0000012927-24-000082" ], "change_contract_liabilities": [ "10-Q:0000012927-24-000055", "10-Q:0000012927-24-000082" ], "proceeds_debt_issuance": [ "10-Q:0000012927-24-000055", "10-Q:0000012927-24-000082" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 3381000000.0, "cfi": 2804000000.0, "cff": -356000000.0, "capex": 431000000.0, "d_and_a": 481000000.0, "sbc": 142000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -395000000.0, "change_inventories": 741000000.0, "change_payables": 690000000.0, "change_contract_liabilities": 402000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 20000000.0 }, "sources": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "value_sources": { "cfo": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "cfi": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "cff": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "capex": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "d_and_a": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "sbc": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "change_receivables": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "change_inventories": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "change_payables": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "change_contract_liabilities": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ], "proceeds_debt_issuance": [ "10-K:0000012927-25-000015", "10-Q:0000012927-24-000082" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": -3362000000.0, "cfi": 2074000000.0, "cff": -4462000000.0, "capex": 567000000.0, "d_and_a": 442000000.0, "sbc": 119000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 328000000.0, "change_inventories": 3778000000.0, "change_payables": -264000000.0, "change_contract_liabilities": 2718000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 27000000.0 }, "sources": [ "10-Q:0000012927-25-000031" ], "value_sources": { "cfo": [ "10-Q:0000012927-25-000031" ], "cfi": [ "10-Q:0000012927-25-000031" ], "cff": [ "10-Q:0000012927-25-000031" ], "capex": [ "10-Q:0000012927-25-000031" ], "d_and_a": [ "10-Q:0000012927-25-000031" ], "sbc": [ "10-Q:0000012927-25-000031" ], "change_receivables": [ "10-Q:0000012927-25-000031" ], "change_inventories": [ "10-Q:0000012927-25-000031" ], "change_payables": [ "10-Q:0000012927-25-000031" ], "change_contract_liabilities": [ "10-Q:0000012927-25-000031" ], "proceeds_debt_issuance": [ "10-Q:0000012927-25-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": -3923000000.0, "cfi": -2100000000.0, "cff": 10000000000.0, "capex": 404000000.0, "d_and_a": 441000000.0, "sbc": 89000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 194000000.0, "change_inventories": 2159000000.0, "change_payables": 42000000.0, "change_contract_liabilities": -832000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 10062000000.0 }, "sources": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ], "value_sources": { "cfo": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ], "cfi": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ], "cff": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ], "capex": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ], "d_and_a": [ "10-Q:0000012927-25-000062" ], "sbc": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ], "change_receivables": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ], "change_inventories": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ], "change_payables": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ], "change_contract_liabilities": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ], "proceeds_debt_issuance": [ "10-Q:0000012927-25-000031", "10-Q:0000012927-25-000062" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": -1345000000.0, "cfi": 679000000.0, "cff": -300000000.0, "capex": 611000000.0, "d_and_a": 444000000.0, "sbc": 102000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -247000000.0, "change_inventories": 917000000.0, "change_payables": 344000000.0, "change_contract_liabilities": -220000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 31000000.0 }, "sources": [ "10-Q:0000012927-25-000062", "10-Q:0001628280-25-047023" ], "value_sources": { "cfo": [ "10-Q:0000012927-25-000062", "10-Q:0001628280-25-047023" ], "cfi": [ "10-Q:0000012927-25-000062", "10-Q:0001628280-25-047023" ], "cff": [ "10-Q:0000012927-25-000062", "10-Q:0001628280-25-047023" ], "capex": [ "10-Q:0000012927-25-000062", "10-Q:0001628280-25-047023" ], "d_and_a": [ "10-Q:0001628280-25-047023" ], "sbc": [ "10-Q:0000012927-25-000062", "10-Q:0001628280-25-047023" ], "change_receivables": [ "10-Q:0000012927-25-000062", "10-Q:0001628280-25-047023" ], "change_inventories": [ "10-Q:0000012927-25-000062", "10-Q:0001628280-25-047023" ], "change_payables": [ "10-Q:0000012927-25-000062", "10-Q:0001628280-25-047023" ], "change_contract_liabilities": [ "10-Q:0000012927-25-000062", "10-Q:0001628280-25-047023" ], "proceeds_debt_issuance": [ "10-Q:0000012927-25-000062", "10-Q:0001628280-25-047023" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": -3450000000.0, "cfi": -12626000000.0, "cff": 19971000000.0, "capex": 648000000.0, "d_and_a": 509000000.0, "sbc": 97000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -238000000.0, "change_inventories": 5499000000.0, "change_payables": -915000000.0, "change_contract_liabilities": 2403000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 41000000.0 }, "sources": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "value_sources": { "cfo": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "cfi": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "cff": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "capex": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "d_and_a": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "sbc": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "change_receivables": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "change_inventories": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "change_payables": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "change_contract_liabilities": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": -1616000000.0, "cfi": -1717000000.0, "cff": -338000000.0, "capex": 674000000.0, "d_and_a": 466000000.0, "sbc": 135000000.0, "dividends_paid": 72000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 570000000.0, "change_inventories": 1521000000.0, "change_payables": -95000000.0, "change_contract_liabilities": 781000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 29000000.0 }, "sources": [ "10-Q:0001628280-26-026458" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-026458" ], "cfi": [ "10-Q:0001628280-26-026458" ], "cff": [ "10-Q:0001628280-26-026458" ], "capex": [ "10-Q:0001628280-26-026458" ], "d_and_a": [ "10-Q:0001628280-26-026458" ], "sbc": [ "10-Q:0001628280-26-026458" ], "dividends_paid": [ "10-Q:0001628280-26-026458" ], "change_receivables": [ "10-Q:0001628280-26-026458" ], "change_inventories": [ "10-Q:0001628280-26-026458" ], "change_payables": [ "10-Q:0001628280-26-026458" ], "change_contract_liabilities": [ "10-Q:0001628280-26-026458" ], "proceeds_debt_issuance": [ "10-Q:0001628280-26-026458" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 227000000.0, "cfi": -2229000000.0, "cff": -387000000.0, "capex": 427000000.0, "d_and_a": 460000000.0, "sbc": 119000000.0, "dividends_paid": 86000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 113000000.0, "change_inventories": -1147000000.0, "change_payables": 49000000.0, "change_contract_liabilities": -1397000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 69000000.0 }, "sources": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "cfi": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "cff": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "capex": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "d_and_a": [ "10-Q:0001628280-26-050038" ], "sbc": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "dividends_paid": [ "10-Q:0001628280-26-050038" ], "change_receivables": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "change_inventories": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "change_payables": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "change_contract_liabilities": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "proceeds_debt_issuance": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1123000000.0, "cfi": -1955000000.0, "cff": -87000000.0, "capex": 885000000.0, "d_and_a": 491000000.0, "sbc": 89000000.0, "dividends_paid": 86000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 153000000.0, "change_inventories": -258000000.0, "change_payables": 585000000.0, "change_contract_liabilities": -1449000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 40000000.0 }, "sources": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "cfi": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "cff": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "capex": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "d_and_a": [ "10-Q:0001628280-26-067508" ], "sbc": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "dividends_paid": [ "10-Q:0001628280-26-067508" ], "change_receivables": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "change_inventories": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "change_payables": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "change_contract_liabilities": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "proceeds_debt_issuance": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1331000000.0, "cfi": 6400000000.0, "cff": -2951000000.0, "capex": 956000000.0, "d_and_a": 536000000.0, "sbc": 83000000.0, "dividends_paid": 87000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -741000000.0, "change_inventories": 1385000000.0, "change_payables": 185000000.0, "change_contract_liabilities": 1342000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 27000000.0 }, "sources": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "value_sources": { "cfo": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "cfi": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "cff": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "capex": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "d_and_a": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "sbc": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "dividends_paid": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "change_receivables": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "change_inventories": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "change_payables": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "change_contract_liabilities": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-004357", "10-Q:0001628280-25-047023" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": -179000000.0, "cfi": 5711000000.0, "cff": -7028000000.0, "capex": 1275000000.0, "d_and_a": 573000000.0, "sbc": 161000000.0, "dividends_paid": 86000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 509000000.0, "change_inventories": 2634000000.0, "change_payables": 1073000000.0, "change_contract_liabilities": 3181000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 24000000.0 }, "sources": [ "10-Q:0001628280-26-026458" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-026458" ], "cfi": [ "10-Q:0001628280-26-026458" ], "cff": [ "10-Q:0001628280-26-026458" ], "capex": [ "10-Q:0001628280-26-026458" ], "d_and_a": [ "10-Q:0001628280-26-026458" ], "sbc": [ "10-Q:0001628280-26-026458" ], "dividends_paid": [ "10-Q:0001628280-26-026458" ], "change_receivables": [ "10-Q:0001628280-26-026458" ], "change_inventories": [ "10-Q:0001628280-26-026458" ], "change_payables": [ "10-Q:0001628280-26-026458" ], "change_contract_liabilities": [ "10-Q:0001628280-26-026458" ], "proceeds_debt_issuance": [ "10-Q:0001628280-26-026458" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1364000000.0, "cfi": -2082000000.0, "cff": -1485000000.0, "capex": 733000000.0, "d_and_a": 596000000.0, "sbc": 103000000.0, "dividends_paid": 86000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 44000000.0, "change_inventories": 1225000000.0, "change_payables": 308000000.0, "change_contract_liabilities": 1479000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 11000000.0 }, "sources": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "cfi": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "cff": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "capex": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "d_and_a": [ "10-Q:0001628280-26-050038" ], "sbc": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "dividends_paid": [ "10-Q:0001628280-26-050038" ], "change_receivables": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "change_inventories": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "change_payables": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "change_contract_liabilities": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ], "proceeds_debt_issuance": [ "10-Q:0001628280-26-026458", "10-Q:0001628280-26-050038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 1496000000.0, "cfi": 224000000.0, "cff": -107000000.0, "capex": 1032000000.0, "d_and_a": 584000000.0, "sbc": 97000000.0, "dividends_paid": 86000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 577000000.0, "change_inventories": 2874000000.0, "change_payables": 1055000000.0, "change_contract_liabilities": 3453000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 11000000.0 }, "sources": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "cfi": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "cff": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "capex": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "d_and_a": [ "10-Q:0001628280-26-067508" ], "sbc": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "dividends_paid": [ "10-Q:0001628280-26-067508" ], "change_receivables": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "change_inventories": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "change_payables": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "change_contract_liabilities": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ], "proceeds_debt_issuance": [ "10-Q:0001628280-26-050038", "10-Q:0001628280-26-067508" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "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": -18410000000.0, "cfi": -18366000000.0, "cff": 34955000000.0, "capex": 1303000000.0, "d_and_a": 2246000000.0, "sbc": 250000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 1925000000.0, "taxes_paid": 37000000.0, "depreciation": null, "amortisation_intangibles": 317000000.0, "goodwill_impairment": null, "deferred_tax": 1264000000.0, "change_receivables": -909000000.0, "change_inventories": 11002000000.0, "change_payables": -5363000000.0, "change_contract_liabilities": -1060000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 47248000000.0 }, "sources": [ "10-K:0000012927-22-000010", "10-K:0000012927-23-000007" ], "value_sources": { "cfo": [ "10-K:0000012927-23-000007" ], "cfi": [ "10-K:0000012927-23-000007" ], "cff": [ "10-K:0000012927-23-000007" ], "capex": [ "10-K:0000012927-23-000007" ], "d_and_a": [ "10-K:0000012927-23-000007" ], "sbc": [ "10-K:0000012927-23-000007" ], "interest_paid": [ "10-K:0000012927-23-000007" ], "taxes_paid": [ "10-K:0000012927-23-000007" ], "amortisation_intangibles": [ "10-K:0000012927-22-000010" ], "deferred_tax": [ "10-K:0000012927-23-000007" ], "change_receivables": [ "10-K:0000012927-23-000007" ], "change_inventories": [ "10-K:0000012927-23-000007" ], "change_payables": [ "10-K:0000012927-23-000007" ], "change_contract_liabilities": [ "10-K:0000012927-23-000007" ], "proceeds_debt_issuance": [ "10-K:0000012927-23-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": -3416000000.0, "cfi": 9324000000.0, "cff": -5600000000.0, "capex": 980000000.0, "d_and_a": 2144000000.0, "sbc": 833000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 2583000000.0, "taxes_paid": -1480000000.0, "depreciation": null, "amortisation_intangibles": 284000000.0, "goodwill_impairment": null, "deferred_tax": -843000000.0, "change_receivables": 713000000.0, "change_inventories": 1127000000.0, "change_payables": -3783000000.0, "change_contract_liabilities": 2505000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9795000000.0 }, "sources": [ "10-K:0000012927-23-000007", "10-K:0000012927-24-000010" ], "value_sources": { "cfo": [ "10-K:0000012927-24-000010" ], "cfi": [ "10-K:0000012927-24-000010" ], "cff": [ "10-K:0000012927-24-000010" ], "capex": [ "10-K:0000012927-24-000010" ], "d_and_a": [ "10-K:0000012927-24-000010" ], "sbc": [ "10-K:0000012927-24-000010" ], "interest_paid": [ "10-K:0000012927-24-000010" ], "taxes_paid": [ "10-K:0000012927-24-000010" ], "amortisation_intangibles": [ "10-K:0000012927-23-000007" ], "deferred_tax": [ "10-K:0000012927-24-000010" ], "change_receivables": [ "10-K:0000012927-24-000010" ], "change_inventories": [ "10-K:0000012927-24-000010" ], "change_payables": [ "10-K:0000012927-24-000010" ], "change_contract_liabilities": [ "10-K:0000012927-24-000010" ], "proceeds_debt_issuance": [ "10-K:0000012927-24-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 3512000000.0, "cfi": 4370000000.0, "cff": -1266000000.0, "capex": 1222000000.0, "d_and_a": 1979000000.0, "sbc": 725000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 2572000000.0, "taxes_paid": -1317000000.0, "depreciation": null, "amortisation_intangibles": 241000000.0, "goodwill_impairment": null, "deferred_tax": -11000000.0, "change_receivables": -142000000.0, "change_inventories": -420000000.0, "change_payables": 838000000.0, "change_contract_liabilities": 108000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 34000000.0 }, "sources": [ "10-K:0000012927-24-000010", "10-K:0000012927-25-000015" ], "value_sources": { "cfo": [ "10-K:0000012927-25-000015" ], "cfi": [ "10-K:0000012927-25-000015" ], "cff": [ "10-K:0000012927-25-000015" ], "capex": [ "10-K:0000012927-25-000015" ], "d_and_a": [ "10-K:0000012927-25-000015" ], "sbc": [ "10-K:0000012927-25-000015" ], "interest_paid": [ "10-K:0000012927-25-000015" ], "taxes_paid": [ "10-K:0000012927-25-000015" ], "amortisation_intangibles": [ "10-K:0000012927-24-000010" ], "deferred_tax": [ "10-K:0000012927-25-000015" ], "change_receivables": [ "10-K:0000012927-25-000015" ], "change_inventories": [ "10-K:0000012927-25-000015" ], "change_payables": [ "10-K:0000012927-25-000015" ], "change_contract_liabilities": [ "10-K:0000012927-25-000015" ], "proceeds_debt_issuance": [ "10-K:0000012927-25-000015" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 5960000000.0, "cfi": -2437000000.0, "cff": -5487000000.0, "capex": 1527000000.0, "d_and_a": 1861000000.0, "sbc": 690000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 2408000000.0, "taxes_paid": 204000000.0, "depreciation": null, "amortisation_intangibles": 235000000.0, "goodwill_impairment": null, "deferred_tax": 30000000.0, "change_receivables": 128000000.0, "change_inventories": 1681000000.0, "change_payables": 1672000000.0, "change_contract_liabilities": 3365000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 75000000.0 }, "sources": [ "10-K:0000012927-25-000015", "10-K:0001628280-26-004357" ], "value_sources": { "cfo": [ "10-K:0001628280-26-004357" ], "cfi": [ "10-K:0001628280-26-004357" ], "cff": [ "10-K:0001628280-26-004357" ], "capex": [ "10-K:0001628280-26-004357" ], "d_and_a": [ "10-K:0001628280-26-004357" ], "sbc": [ "10-K:0001628280-26-004357" ], "interest_paid": [ "10-K:0001628280-26-004357" ], "taxes_paid": [ "10-K:0001628280-26-004357" ], "amortisation_intangibles": [ "10-K:0000012927-25-000015" ], "deferred_tax": [ "10-K:0001628280-26-004357" ], "change_receivables": [ "10-K:0001628280-26-004357" ], "change_inventories": [ "10-K:0001628280-26-004357" ], "change_payables": [ "10-K:0001628280-26-004357" ], "change_contract_liabilities": [ "10-K:0001628280-26-004357" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-004357" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": -12080000000.0, "cfi": -11973000000.0, "cff": 25209000000.0, "capex": 2230000000.0, "d_and_a": 1836000000.0, "sbc": 407000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 2440000000.0, "taxes_paid": 187000000.0, "depreciation": null, "amortisation_intangibles": 223000000.0, "goodwill_impairment": null, "deferred_tax": -302000000.0, "change_receivables": 37000000.0, "change_inventories": 12353000000.0, "change_payables": -793000000.0, "change_contract_liabilities": 4069000000.0, "proceeds_equity_issuance": 18200000000.0, "proceeds_debt_issuance": 10161000000.0 }, "sources": [ "10-K:0001628280-26-004357" ], "value_sources": { "cfo": [ "10-K:0001628280-26-004357" ], "cfi": [ "10-K:0001628280-26-004357" ], "cff": [ "10-K:0001628280-26-004357" ], "capex": [ "10-K:0001628280-26-004357" ], "d_and_a": [ "10-K:0001628280-26-004357" ], "sbc": [ "10-K:0001628280-26-004357" ], "interest_paid": [ "10-K:0001628280-26-004357" ], "taxes_paid": [ "10-K:0001628280-26-004357" ], "amortisation_intangibles": [ "10-K:0001628280-26-004357" ], "deferred_tax": [ "10-K:0001628280-26-004357" ], "change_receivables": [ "10-K:0001628280-26-004357" ], "change_inventories": [ "10-K:0001628280-26-004357" ], "change_payables": [ "10-K:0001628280-26-004357" ], "change_contract_liabilities": [ "10-K:0001628280-26-004357" ], "proceeds_equity_issuance": [ "10-K:0001628280-26-004357" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-004357" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 1065000000.0, "cfi": 499000000.0, "cff": -3763000000.0, "capex": 2942000000.0, "d_and_a": 1953000000.0, "sbc": 426000000.0, "dividends_paid": 331000000.0, "buybacks": null, "interest_paid": 2630000000.0, "taxes_paid": 275000000.0, "depreciation": null, "amortisation_intangibles": 204000000.0, "goodwill_impairment": null, "deferred_tax": 99000000.0, "change_receivables": 95000000.0, "change_inventories": 1501000000.0, "change_payables": 724000000.0, "change_contract_liabilities": -723000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 165000000.0 }, "sources": [ "10-K:0001628280-26-004357" ], "value_sources": { "cfo": [ "10-K:0001628280-26-004357" ], "cfi": [ "10-K:0001628280-26-004357" ], "cff": [ "10-K:0001628280-26-004357" ], "capex": [ "10-K:0001628280-26-004357" ], "d_and_a": [ "10-K:0001628280-26-004357" ], "sbc": [ "10-K:0001628280-26-004357" ], "dividends_paid": [ "10-K:0001628280-26-004357" ], "interest_paid": [ "10-K:0001628280-26-004357" ], "taxes_paid": [ "10-K:0001628280-26-004357" ], "amortisation_intangibles": [ "10-K:0001628280-26-004357" ], "deferred_tax": [ "10-K:0001628280-26-004357" ], "change_receivables": [ "10-K:0001628280-26-004357" ], "change_inventories": [ "10-K:0001628280-26-004357" ], "change_payables": [ "10-K:0001628280-26-004357" ], "change_contract_liabilities": [ "10-K:0001628280-26-004357" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-004357" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000012927-21-000011": { "kind": "filing", "form": "10-K", "accession": "0000012927-21-000011", "report_date": "2020-12-31", "filed": "2021-02-01", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292721000011/ba-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292721000011/" }, "10-K:0000012927-22-000010": { "kind": "filing", "form": "10-K", "accession": "0000012927-22-000010", "report_date": "2021-12-31", "filed": "2022-01-31", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292722000010/ba-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292722000010/" }, "10-K:0000012927-23-000007": { "kind": "filing", "form": "10-K", "accession": "0000012927-23-000007", "report_date": "2022-12-31", "filed": "2023-01-27", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292723000007/ba-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292723000007/" }, "10-K:0000012927-24-000010": { "kind": "filing", "form": "10-K", "accession": "0000012927-24-000010", "report_date": "2023-12-31", "filed": "2024-01-31", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292724000010/ba-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292724000010/" }, "10-K:0000012927-25-000015": { "kind": "filing", "form": "10-K", "accession": "0000012927-25-000015", "report_date": "2024-12-31", "filed": "2025-02-03", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292725000015/ba-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292725000015/" }, "10-K:0001628280-26-004357": { "kind": "filing", "form": "10-K", "accession": "0001628280-26-004357", "report_date": "2025-12-31", "filed": "2026-01-30", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/12927/000162828026004357/ba-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000162828026004357/" }, "10-Q:0000012927-20-000045": { "kind": "filing", "form": "10-Q", "accession": "0000012927-20-000045", "report_date": "2020-03-31", "filed": "2020-04-29", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292720000045/a202003mar3110-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292720000045/" }, "10-Q:0000012927-20-000065": { "kind": "filing", "form": "10-Q", "accession": "0000012927-20-000065", "report_date": "2020-06-30", "filed": "2020-07-29", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292720000065/a202006jun3010-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292720000065/" }, "10-Q:0000012927-20-000076": { "kind": "filing", "form": "10-Q", "accession": "0000012927-20-000076", "report_date": "2020-09-30", "filed": "2020-10-28", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292720000076/ba-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292720000076/" }, "10-Q:0000012927-21-000040": { "kind": "filing", "form": "10-Q", "accession": "0000012927-21-000040", "report_date": "2021-03-31", "filed": "2021-04-28", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292721000040/ba-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292721000040/" }, "10-Q:0000012927-21-000073": { "kind": "filing", "form": "10-Q", "accession": "0000012927-21-000073", "report_date": "2021-06-30", "filed": "2021-07-28", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292721000073/ba-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292721000073/" }, "10-Q:0000012927-21-000094": { "kind": "filing", "form": "10-Q", "accession": "0000012927-21-000094", "report_date": "2021-09-30", "filed": "2021-10-27", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292721000094/ba-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292721000094/" }, "10-Q:0000012927-22-000022": { "kind": "filing", "form": "10-Q", "accession": "0000012927-22-000022", "report_date": "2022-03-31", "filed": "2022-04-27", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292722000022/ba-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292722000022/" }, "10-Q:0000012927-22-000058": { "kind": "filing", "form": "10-Q", "accession": "0000012927-22-000058", "report_date": "2022-06-30", "filed": "2022-07-27", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292722000058/ba-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292722000058/" }, "10-Q:0000012927-22-000073": { "kind": "filing", "form": "10-Q", "accession": "0000012927-22-000073", "report_date": "2022-09-30", "filed": "2022-10-26", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292722000073/ba-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292722000073/" }, "10-Q:0000012927-23-000029": { "kind": "filing", "form": "10-Q", "accession": "0000012927-23-000029", "report_date": "2023-03-31", "filed": "2023-04-26", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292723000029/ba-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292723000029/" }, "10-Q:0000012927-23-000048": { "kind": "filing", "form": "10-Q", "accession": "0000012927-23-000048", "report_date": "2023-06-30", "filed": "2023-07-26", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292723000048/ba-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292723000048/" }, "10-Q:0000012927-23-000062": { "kind": "filing", "form": "10-Q", "accession": "0000012927-23-000062", "report_date": "2023-09-30", "filed": "2023-10-25", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292723000062/ba-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292723000062/" }, "10-Q:0000012927-24-000025": { "kind": "filing", "form": "10-Q", "accession": "0000012927-24-000025", "report_date": "2024-03-31", "filed": "2024-04-24", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292724000025/ba-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292724000025/" }, "10-Q:0000012927-24-000055": { "kind": "filing", "form": "10-Q", "accession": "0000012927-24-000055", "report_date": "2024-06-30", "filed": "2024-07-31", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292724000055/ba-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292724000055/" }, "10-Q:0000012927-24-000082": { "kind": "filing", "form": "10-Q", "accession": "0000012927-24-000082", "report_date": "2024-09-30", "filed": "2024-10-23", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292724000082/ba-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292724000082/" }, "10-Q:0000012927-25-000031": { "kind": "filing", "form": "10-Q", "accession": "0000012927-25-000031", "report_date": "2025-03-31", "filed": "2025-04-23", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292725000031/ba-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292725000031/" }, "10-Q:0000012927-25-000062": { "kind": "filing", "form": "10-Q", "accession": "0000012927-25-000062", "report_date": "2025-06-30", "filed": "2025-07-29", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/12927/000001292725000062/ba-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000001292725000062/" }, "10-Q:0001628280-25-047023": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-047023", "report_date": "2025-09-30", "filed": "2025-10-29", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/12927/000162828025047023/ba-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000162828025047023/" }, "10-Q:0001628280-26-026458": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-026458", "report_date": "2026-03-31", "filed": "2026-04-22", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/12927/000162828026026458/ba-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000162828026026458/" }, "10-Q:0001628280-26-050038": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-050038", "report_date": "2026-06-30", "filed": "2026-07-28", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/12927/000162828026050038/ba-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000162828026050038/" }, "10-Q:0001628280-26-067508": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-067508", "report_date": "2026-09-30", "filed": "2026-10-27", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/12927/000162828026067508/ba-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/12927/000162828026067508/" } }, "restatements": [ { "period": "FY2021 Q2", "item": "shares_basic", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 587100000.0, "source": "10-Q:0000012927-21-000073", "filed": "2021-07-28" }, "latest": { "value": 587500000.0, "source": "10-Q:0000012927-22-000058", "filed": "2022-07-27" }, "used": { "value": 587500000.0, "source": "10-Q:0000012927-22-000058", "filed": "2022-07-27" } }, { "period": "FY2021 Q3", "item": "shares_basic", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 588600000.0, "source": "10-Q:0000012927-21-000094", "filed": "2021-10-27" }, "latest": { "value": 589000000.0, "source": "10-Q:0000012927-22-000073", "filed": "2022-10-26" }, "used": { "value": 589000000.0, "source": "10-Q:0000012927-22-000073", "filed": "2022-10-26" } }, { "period": "FY2021", "item": "cost_of_revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 59269000000.0, "source": "10-K:0000012927-22-000010", "filed": "2022-01-31" }, "latest": { "value": 59237000000.0, "source": "10-K:0000012927-24-000010", "filed": "2024-01-31" }, "used": { "value": 59269000000.0, "source": "10-K:0000012927-23-000007", "filed": "2023-01-27" } }, { "period": "FY2021", "item": "gross_profit", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 3017000000.0, "source": "10-K:0000012927-22-000010", "filed": "2022-01-31" }, "latest": { "value": 3049000000.0, "source": "10-K:0000012927-24-000010", "filed": "2024-01-31" }, "used": { "value": 3017000000.0, "source": "10-K:0000012927-23-000007", "filed": "2023-01-27" } }, { "period": "FY2021", "item": "interest_expense", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2682000000.0, "source": "10-K:0000012927-22-000010", "filed": "2022-01-31" }, "latest": { "value": 2714000000.0, "source": "10-K:0000012927-24-000010", "filed": "2024-01-31" }, "used": { "value": 2682000000.0, "source": "10-K:0000012927-23-000007", "filed": "2023-01-27" } }, { "period": "FY2021", "item": "operating_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -2902000000.0, "source": "10-K:0000012927-22-000010", "filed": "2022-01-31" }, "latest": { "value": -2870000000.0, "source": "10-K:0000012927-24-000010", "filed": "2024-01-31" }, "used": { "value": -2902000000.0, "source": "10-K:0000012927-23-000007", "filed": "2023-01-27" } }, { "period": "FY2022 Q1", "item": "cost_of_revenue", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 13645000000.0, "source": "10-Q:0000012927-22-000022", "filed": "2022-04-27" }, "latest": { "value": 13638000000.0, "source": "10-Q:0000012927-23-000029", "filed": "2023-04-26" }, "used": { "value": 13638000000.0, "source": "10-Q:0000012927-23-000029", "filed": "2023-04-26" } }, { "period": "FY2022 Q1", "item": "gross_profit", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 346000000.0, "source": "10-Q:0000012927-22-000022", "filed": "2022-04-27" }, "latest": { "value": 353000000.0, "source": "10-Q:0000012927-23-000029", "filed": "2023-04-26" }, "used": { "value": 353000000.0, "source": "10-Q:0000012927-23-000029", "filed": "2023-04-26" } }, { "period": "FY2022 Q1", "item": "interest_expense", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 630000000.0, "source": "10-Q:0000012927-22-000022", "filed": "2022-04-27" }, "latest": { "value": 637000000.0, "source": "10-Q:0000012927-23-000029", "filed": "2023-04-26" }, "used": { "value": 637000000.0, "source": "10-Q:0000012927-23-000029", "filed": "2023-04-26" } }, { "period": "FY2022 Q1", "item": "operating_income", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": -1169000000.0, "source": "10-Q:0000012927-22-000022", "filed": "2022-04-27" }, "latest": { "value": -1162000000.0, "source": "10-Q:0000012927-23-000029", "filed": "2023-04-26" }, "used": { "value": -1162000000.0, "source": "10-Q:0000012927-23-000029", "filed": "2023-04-26" } }, { "period": "FY2022 Q2", "item": "cost_of_revenue", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 14559000000.0, "source": "10-Q:0000012927-22-000058", "filed": "2022-07-27" }, "latest": { "value": 14553000000.0, "source": "10-Q:0000012927-23-000048", "filed": "2023-07-26" }, "used": { "value": 14553000000.0, "source": "10-Q:0000012927-23-000048", "filed": "2023-07-26" } }, { "period": "FY2022 Q2", "item": "gross_profit", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 2122000000.0, "source": "10-Q:0000012927-22-000058", "filed": "2022-07-27" }, "latest": { "value": 2128000000.0, "source": "10-Q:0000012927-23-000048", "filed": "2023-07-26" }, "used": { "value": 2128000000.0, "source": "10-Q:0000012927-23-000048", "filed": "2023-07-26" } }, { "period": "FY2022 Q2", "item": "interest_expense", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 650000000.0, "source": "10-Q:0000012927-22-000058", "filed": "2022-07-27" }, "latest": { "value": 656000000.0, "source": "10-Q:0000012927-23-000048", "filed": "2023-07-26" }, "used": { "value": 656000000.0, "source": "10-Q:0000012927-23-000048", "filed": "2023-07-26" } }, { "period": "FY2022 Q2", "item": "operating_income", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 774000000.0, "source": "10-Q:0000012927-22-000058", "filed": "2022-07-27" }, "latest": { "value": 780000000.0, "source": "10-Q:0000012927-23-000048", "filed": "2023-07-26" }, "used": { "value": 780000000.0, "source": "10-Q:0000012927-23-000048", "filed": "2023-07-26" } }, { "period": "FY2022 Q2", "item": "shares_basic", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 594000000.0, "source": "10-Q:0000012927-22-000058", "filed": "2022-07-27" }, "latest": { "value": 593700000.0, "source": "10-Q:0000012927-23-000048", "filed": "2023-07-26" }, "used": { "value": 593700000.0, "source": "10-Q:0000012927-23-000048", "filed": "2023-07-26" } }, { "period": "FY2022 Q3", "item": "cost_of_revenue", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 16778000000.0, "source": "10-Q:0000012927-22-000073", "filed": "2022-10-26" }, "latest": { "value": 16771000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" }, "used": { "value": 16771000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" } }, { "period": "FY2022 Q3", "item": "cost_of_revenue", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 44982000000.0, "source": "10-Q:0000012927-22-000073", "filed": "2022-10-26" }, "latest": { "value": 44962000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" }, "used": { "value": 44962000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" } }, { "period": "FY2022 Q3", "item": "gross_profit", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -822000000.0, "source": "10-Q:0000012927-22-000073", "filed": "2022-10-26" }, "latest": { "value": -815000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" }, "used": { "value": -815000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" } }, { "period": "FY2022 Q3", "item": "gross_profit", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 1646000000.0, "source": "10-Q:0000012927-22-000073", "filed": "2022-10-26" }, "latest": { "value": 1666000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" }, "used": { "value": 1666000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" } }, { "period": "FY2022 Q3", "item": "interest_expense", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 621000000.0, "source": "10-Q:0000012927-22-000073", "filed": "2022-10-26" }, "latest": { "value": 628000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" }, "used": { "value": 628000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" } }, { "period": "FY2022 Q3", "item": "interest_expense", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 1901000000.0, "source": "10-Q:0000012927-22-000073", "filed": "2022-10-26" }, "latest": { "value": 1921000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" }, "used": { "value": 1921000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" } }, { "period": "FY2022 Q3", "item": "operating_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -2799000000.0, "source": "10-Q:0000012927-22-000073", "filed": "2022-10-26" }, "latest": { "value": -2792000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" }, "used": { "value": -2792000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" } }, { "period": "FY2022 Q3", "item": "operating_income", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": -3194000000.0, "source": "10-Q:0000012927-22-000073", "filed": "2022-10-26" }, "latest": { "value": -3174000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" }, "used": { "value": -3174000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" } }, { "period": "FY2022 Q3", "item": "shares_basic", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 596300000.0, "source": "10-Q:0000012927-22-000073", "filed": "2022-10-26" }, "latest": { "value": 596000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" }, "used": { "value": 596000000.0, "source": "10-Q:0000012927-23-000062", "filed": "2023-10-25" } }, { "period": "FY2022", "item": "cost_of_revenue", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 63106000000.0, "source": "10-K:0000012927-23-000007", "filed": "2023-01-27" }, "latest": { "value": 63078000000.0, "source": "10-K:0000012927-25-000015", "filed": "2025-02-03" }, "used": { "value": 63078000000.0, "source": "10-K:0000012927-24-000010", "filed": "2024-01-31" } }, { "period": "FY2022", "item": "gross_profit", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 3502000000.0, "source": "10-K:0000012927-23-000007", "filed": "2023-01-27" }, "latest": { "value": 3530000000.0, "source": "10-K:0000012927-25-000015", "filed": "2025-02-03" }, "used": { "value": 3530000000.0, "source": "10-K:0000012927-24-000010", "filed": "2024-01-31" } }, { "period": "FY2022", "item": "interest_expense", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 2533000000.0, "source": "10-K:0000012927-23-000007", "filed": "2023-01-27" }, "latest": { "value": 2561000000.0, "source": "10-K:0000012927-25-000015", "filed": "2025-02-03" }, "used": { "value": 2561000000.0, "source": "10-K:0000012927-24-000010", "filed": "2024-01-31" } }, { "period": "FY2022", "item": "operating_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -3547000000.0, "source": "10-K:0000012927-23-000007", "filed": "2023-01-27" }, "latest": { "value": -3519000000.0, "source": "10-K:0000012927-25-000015", "filed": "2025-02-03" }, "used": { "value": -3519000000.0, "source": "10-K:0000012927-24-000010", "filed": "2024-01-31" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2021 Q3", "item": "proceeds_debt_issuance", "value": -4000000.0, "sources": [ "10-Q:0000012927-22-000058", "10-Q:0000012927-22-000073" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2021 Q4", "item": "proceeds_debt_issuance", "value": -27000000.0, "sources": [ "10-K:0000012927-23-000007", "10-Q:0000012927-22-000073" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_disposals:2025-12-31:10-K:0001628280-26-004357", "type": "cash_disposals", "date": "2025-12-31", "fiscal_period": "FY2025", "text": "Received US$10.6 billion from sales of businesses in fiscal 2025.", "counterparty": null, "amount": { "value": 10585000000.0, "unit": "USD" }, "sources": [ "10-K:0001628280-26-004357" ] } ] }