{ "schema": "annalist.dataset/0.1", "company": { "id": "conocophillips", "name": "ConocoPhillips", "country": "US", "template": "corporate", "cik": "0001163165", "tickers": [ "COP" ], "entity_name": "ConocoPhillips", "fiscal_year_end": "1231", "sic": "2911", "sic_description": "Petroleum Refining", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-06" }, "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 Q2", "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": 4811000000.0, "cost_of_revenue": 2661000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 202000000.0, "pretax_income": -1563000000.0, "income_tax": 148000000.0, "net_income_incl_nci": -1711000000.0, "nci_profit": 28000000.0, "net_income": -1739000000.0, "net_income_common": null, "eps_basic": -1.6, "eps_diluted": -1.6, "shares_basic": 1084561.0, "shares_diluted": 1084561.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001562762-21-000193" ], "value_sources": { "revenue": [ "10-Q:0001562762-21-000193" ], "cost_of_revenue": [ "10-Q:0001562762-21-000193" ], "interest_expense": [ "10-Q:0001562762-21-000193" ], "pretax_income": [ "10-Q:0001562762-21-000193" ], "income_tax": [ "10-Q:0001562762-21-000193" ], "net_income_incl_nci": [ "10-Q:0001562762-21-000193" ], "nci_profit": [ "10-Q:0001562762-21-000193" ], "net_income": [ "10-Q:0001562762-21-000193" ], "eps_basic": [ "10-Q:0001562762-21-000193" ], "eps_diluted": [ "10-Q:0001562762-21-000193" ], "shares_basic": [ "10-Q:0001562762-21-000193" ], "shares_diluted": [ "10-Q:0001562762-21-000193" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 4016000000.0, "cost_of_revenue": 1130000000.0, "gross_profit": null, "rnd": null, "sga": 156000000.0, "operating_income": null, "interest_expense": 202000000.0, "pretax_income": 21000000.0, "income_tax": -257000000.0, "net_income_incl_nci": 278000000.0, "nci_profit": 18000000.0, "net_income": 260000000.0, "net_income_common": null, "eps_basic": 0.24, "eps_diluted": 0.24, "shares_basic": 1076659000.0, "shares_diluted": 1077606000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001562762-21-000304" ], "value_sources": { "revenue": [ "10-Q:0001562762-21-000304" ], "cost_of_revenue": [ "10-Q:0001562762-21-000304" ], "sga": [ "10-Q:0001562762-21-000304" ], "interest_expense": [ "10-Q:0001562762-21-000304" ], "pretax_income": [ "10-Q:0001562762-21-000304" ], "income_tax": [ "10-Q:0001562762-21-000304" ], "net_income_incl_nci": [ "10-Q:0001562762-21-000304" ], "nci_profit": [ "10-Q:0001562762-21-000304" ], "net_income": [ "10-Q:0001562762-21-000304" ], "eps_basic": [ "10-Q:0001562762-21-000304" ], "eps_diluted": [ "10-Q:0001562762-21-000304" ], "shares_basic": [ "10-Q:0001562762-21-000304" ], "shares_diluted": [ "10-Q:0001562762-21-000304" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 4380000000.0, "cost_of_revenue": 1839000000.0, "gross_profit": null, "rnd": null, "sga": 96000000.0, "operating_income": null, "interest_expense": 200000000.0, "pretax_income": -512000000.0, "income_tax": -62000000.0, "net_income_incl_nci": -450000000.0, "nci_profit": 0.0, "net_income": -450000000.0, "net_income_common": null, "eps_basic": -0.42, "eps_diluted": -0.42, "shares_basic": 1077377000.0, "shares_diluted": 1077377000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001562762-21-000409" ], "value_sources": { "revenue": [ "10-Q:0001562762-21-000409" ], "cost_of_revenue": [ "10-Q:0001562762-21-000409" ], "sga": [ "10-Q:0001562762-21-000409" ], "interest_expense": [ "10-Q:0001562762-21-000409" ], "pretax_income": [ "10-Q:0001562762-21-000409" ], "income_tax": [ "10-Q:0001562762-21-000409" ], "net_income_incl_nci": [ "10-Q:0001562762-21-000409" ], "nci_profit": [ "10-Q:0001562762-21-000409" ], "net_income": [ "10-Q:0001562762-21-000409" ], "eps_basic": [ "10-Q:0001562762-21-000409" ], "eps_diluted": [ "10-Q:0001562762-21-000409" ], "shares_basic": [ "10-Q:0001562762-21-000409" ], "shares_diluted": [ "10-Q:0001562762-21-000409" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 6049000000.0, "cost_of_revenue": 2448000000.0, "gross_profit": null, "rnd": null, "sga": 181000000.0, "operating_income": null, "interest_expense": 202000000.0, "pretax_income": -1086000000.0, "income_tax": -314000000.0, "net_income_incl_nci": -772000000.0, "nci_profit": 0.0, "net_income": -772000000.0, "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:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "value_sources": { "revenue": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "cost_of_revenue": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "sga": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "interest_expense": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "pretax_income": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "income_tax": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "net_income_incl_nci": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "nci_profit": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "net_income": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 9826000000.0, "cost_of_revenue": 4483000000.0, "gross_profit": null, "rnd": null, "sga": 311000000.0, "operating_income": null, "interest_expense": 226000000.0, "pretax_income": null, "income_tax": 732000000.0, "net_income_incl_nci": 982000000.0, "nci_profit": null, "net_income": 982000000.0, "net_income_common": null, "eps_basic": 0.75, "eps_diluted": 0.75, "shares_basic": 1300375000.0, "shares_diluted": 1302691000.0, "dps_declared": 0.43, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-22-000006" ], "value_sources": { "revenue": [ "10-Q:0001163165-22-000006" ], "cost_of_revenue": [ "10-Q:0001163165-22-000006" ], "sga": [ "10-Q:0001163165-22-000006" ], "interest_expense": [ "10-Q:0001163165-22-000006" ], "income_tax": [ "10-Q:0001163165-22-000006" ], "net_income_incl_nci": [ "10-Q:0001163165-22-000006" ], "net_income": [ "10-Q:0001163165-22-000006" ], "eps_basic": [ "10-Q:0001163165-22-000006" ], "eps_diluted": [ "10-Q:0001163165-22-000006" ], "shares_basic": [ "10-Q:0001163165-22-000006" ], "shares_diluted": [ "10-Q:0001163165-22-000006" ], "dps_declared": [ "10-Q:0001163165-22-000006" ] }, "comparison": { "revenue": { "value": 10559000000.0, "earlier": 4811000000.0, "sources": [ "10-Q:0001562762-21-000193" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 9556000000.0, "cost_of_revenue": 2998000000.0, "gross_profit": null, "rnd": null, "sga": 117000000.0, "operating_income": null, "interest_expense": 220000000.0, "pretax_income": null, "income_tax": 989000000.0, "net_income_incl_nci": 2091000000.0, "nci_profit": null, "net_income": 2091000000.0, "net_income_common": null, "eps_basic": 1.55, "eps_diluted": 1.55, "shares_basic": 1348637000.0, "shares_diluted": 1353201000.0, "dps_declared": 0.43, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "value_sources": { "revenue": [ "10-Q:0001163165-22-000013" ], "cost_of_revenue": [ "10-Q:0001163165-22-000013" ], "sga": [ "10-Q:0001163165-22-000013" ], "interest_expense": [ "10-Q:0001163165-22-000013" ], "income_tax": [ "10-Q:0001163165-22-000013" ], "net_income_incl_nci": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "net_income": [ "10-Q:0001163165-22-000013" ], "eps_basic": [ "10-Q:0001163165-22-000013" ], "eps_diluted": [ "10-Q:0001163165-22-000013" ], "shares_basic": [ "10-Q:0001163165-22-000013" ], "shares_diluted": [ "10-Q:0001163165-22-000013" ], "dps_declared": [ "10-Q:0001163165-22-000013" ] }, "comparison": { "revenue": { "value": 10211000000.0, "earlier": 4016000000.0, "sources": [ "10-Q:0001562762-21-000304" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 11326000000.0, "cost_of_revenue": 4179000000.0, "gross_profit": null, "rnd": null, "sga": 128000000.0, "operating_income": null, "interest_expense": 219000000.0, "pretax_income": null, "income_tax": 1203000000.0, "net_income_incl_nci": 2379000000.0, "nci_profit": null, "net_income": 2379000000.0, "net_income_common": null, "eps_basic": 1.78, "eps_diluted": 1.78, "shares_basic": 1332286000.0, "shares_diluted": 1336379000.0, "dps_declared": 0.89, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "value_sources": { "revenue": [ "10-Q:0001163165-22-000017" ], "cost_of_revenue": [ "10-Q:0001163165-22-000017" ], "sga": [ "10-Q:0001163165-22-000017" ], "interest_expense": [ "10-Q:0001163165-22-000017" ], "income_tax": [ "10-Q:0001163165-22-000017" ], "net_income_incl_nci": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "net_income": [ "10-Q:0001163165-22-000017" ], "eps_basic": [ "10-Q:0001163165-22-000017" ], "eps_diluted": [ "10-Q:0001163165-22-000017" ], "shares_basic": [ "10-Q:0001163165-22-000017" ], "shares_diluted": [ "10-Q:0001163165-22-000017" ], "dps_declared": [ "10-Q:0001163165-22-000017" ] }, "comparison": { "revenue": { "value": 11616000000.0, "earlier": 4380000000.0, "sources": [ "10-Q:0001562762-21-000409" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 15120000000.0, "cost_of_revenue": 6498000000.0, "gross_profit": null, "rnd": null, "sga": 163000000.0, "operating_income": null, "interest_expense": 219000000.0, "pretax_income": null, "income_tax": 1709000000.0, "net_income_incl_nci": 2627000000.0, "nci_profit": null, "net_income": 2627000000.0, "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:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "value_sources": { "revenue": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "cost_of_revenue": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "sga": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "interest_expense": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "income_tax": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "net_income_incl_nci": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "net_income": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ] }, "comparison": { "revenue": { "value": 15963000000.0, "earlier": 6049000000.0, "sources": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 17762000000.0, "cost_of_revenue": 6751000000.0, "gross_profit": null, "rnd": null, "sga": 187000000.0, "operating_income": null, "interest_expense": 217000000.0, "pretax_income": null, "income_tax": 2139000000.0, "net_income_incl_nci": 5759000000.0, "nci_profit": null, "net_income": 5759000000.0, "net_income_common": 5744000000.0, "eps_basic": 4.41, "eps_diluted": 4.39, "shares_basic": 1301930000.0, "shares_diluted": 1307404000.0, "dps_declared": 0.46, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-23-000011" ], "value_sources": { "revenue": [ "10-Q:0001163165-23-000011" ], "cost_of_revenue": [ "10-Q:0001163165-23-000011" ], "sga": [ "10-Q:0001163165-23-000011" ], "interest_expense": [ "10-Q:0001163165-23-000011" ], "income_tax": [ "10-Q:0001163165-23-000011" ], "net_income_incl_nci": [ "10-Q:0001163165-23-000011" ], "net_income": [ "10-Q:0001163165-23-000011" ], "net_income_common": [ "10-Q:0001163165-23-000011" ], "eps_basic": [ "10-Q:0001163165-23-000011" ], "eps_diluted": [ "10-Q:0001163165-23-000011" ], "shares_basic": [ "10-Q:0001163165-23-000011" ], "shares_diluted": [ "10-Q:0001163165-23-000011" ], "dps_declared": [ "10-Q:0001163165-23-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 21161000000.0, "cost_of_revenue": 9234000000.0, "gross_profit": null, "rnd": null, "sga": 96000000.0, "operating_income": null, "interest_expense": 211000000.0, "pretax_income": null, "income_tax": 2510000000.0, "net_income_incl_nci": 5145000000.0, "nci_profit": null, "net_income": 5145000000.0, "net_income_common": 5128000000.0, "eps_basic": 3.98, "eps_diluted": 3.96, "shares_basic": 1289791000.0, "shares_diluted": 1295844000.0, "dps_declared": 0.46, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "value_sources": { "revenue": [ "10-Q:0001163165-23-000023" ], "cost_of_revenue": [ "10-Q:0001163165-23-000023" ], "sga": [ "10-Q:0001163165-23-000023" ], "interest_expense": [ "10-Q:0001163165-23-000023" ], "income_tax": [ "10-Q:0001163165-23-000023" ], "net_income_incl_nci": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "net_income": [ "10-Q:0001163165-23-000023" ], "net_income_common": [ "10-Q:0001163165-23-000023" ], "eps_basic": [ "10-Q:0001163165-23-000023" ], "eps_diluted": [ "10-Q:0001163165-23-000023" ], "shares_basic": [ "10-Q:0001163165-23-000023" ], "shares_diluted": [ "10-Q:0001163165-23-000023" ], "dps_declared": [ "10-Q:0001163165-23-000023" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 21013000000.0, "cost_of_revenue": 9251000000.0, "gross_profit": null, "rnd": null, "sga": 148000000.0, "operating_income": null, "interest_expense": 199000000.0, "pretax_income": null, "income_tax": 2913000000.0, "net_income_incl_nci": 4527000000.0, "nci_profit": null, "net_income": 4527000000.0, "net_income_common": 4513000000.0, "eps_basic": 3.56, "eps_diluted": 3.55, "shares_basic": 1265893000.0, "shares_diluted": 1269321000.0, "dps_declared": 0.46, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "value_sources": { "revenue": [ "10-Q:0001163165-23-000031" ], "cost_of_revenue": [ "10-Q:0001163165-23-000031" ], "sga": [ "10-Q:0001163165-23-000031" ], "interest_expense": [ "10-Q:0001163165-23-000031" ], "income_tax": [ "10-Q:0001163165-23-000031" ], "net_income_incl_nci": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "net_income": [ "10-Q:0001163165-23-000031" ], "net_income_common": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "eps_basic": [ "10-Q:0001163165-23-000031" ], "eps_diluted": [ "10-Q:0001163165-23-000031" ], "shares_basic": [ "10-Q:0001163165-23-000031" ], "shares_diluted": [ "10-Q:0001163165-23-000031" ], "dps_declared": [ "10-Q:0001163165-23-000031" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 18558000000.0, "cost_of_revenue": 8735000000.0, "gross_profit": null, "rnd": null, "sga": 192000000.0, "operating_income": null, "interest_expense": 178000000.0, "pretax_income": null, "income_tax": 1986000000.0, "net_income_incl_nci": 3249000000.0, "nci_profit": null, "net_income": 3249000000.0, "net_income_common": 3236000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "value_sources": { "revenue": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "cost_of_revenue": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "sga": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "interest_expense": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "income_tax": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "net_income_incl_nci": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "net_income": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "net_income_common": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 14811000000.0, "cost_of_revenue": 6138000000.0, "gross_profit": null, "rnd": null, "sga": 159000000.0, "operating_income": null, "interest_expense": 188000000.0, "pretax_income": 4562000000.0, "income_tax": 1642000000.0, "net_income_incl_nci": 2920000000.0, "nci_profit": null, "net_income": 2920000000.0, "net_income_common": 2911000000.0, "eps_basic": 2.38, "eps_diluted": 2.38, "shares_basic": 1220228000.0, "shares_diluted": 1223355000.0, "dps_declared": 0.51, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "value_sources": { "revenue": [ "10-Q:0001163165-24-000023" ], "cost_of_revenue": [ "10-Q:0001163165-24-000023" ], "sga": [ "10-Q:0001163165-24-000023" ], "interest_expense": [ "10-Q:0001163165-24-000023" ], "pretax_income": [ "10-Q:0001163165-24-000023" ], "income_tax": [ "10-Q:0001163165-24-000023" ], "net_income_incl_nci": [ "10-Q:0001163165-24-000023" ], "net_income": [ "10-Q:0001163165-24-000023" ], "net_income_common": [ "10-Q:0001163165-24-000037" ], "eps_basic": [ "10-Q:0001163165-24-000023" ], "eps_diluted": [ "10-Q:0001163165-24-000023" ], "shares_basic": [ "10-Q:0001163165-24-000023" ], "shares_diluted": [ "10-Q:0001163165-24-000023" ], "dps_declared": [ "10-Q:0001163165-24-000023" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 12351000000.0, "cost_of_revenue": 4616000000.0, "gross_profit": null, "rnd": null, "sga": 205000000.0, "operating_income": null, "interest_expense": 179000000.0, "pretax_income": 3362000000.0, "income_tax": 1130000000.0, "net_income_incl_nci": 2232000000.0, "nci_profit": null, "net_income": 2232000000.0, "net_income_common": 2224000000.0, "eps_basic": 1.84, "eps_diluted": 1.84, "shares_basic": 1207443000.0, "shares_diluted": 1210342000.0, "dps_declared": 0.51, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "value_sources": { "revenue": [ "10-Q:0001163165-24-000037" ], "cost_of_revenue": [ "10-Q:0001163165-24-000037" ], "sga": [ "10-Q:0001163165-24-000037" ], "interest_expense": [ "10-Q:0001163165-24-000037" ], "pretax_income": [ "10-Q:0001163165-24-000037" ], "income_tax": [ "10-Q:0001163165-24-000037" ], "net_income_incl_nci": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "net_income": [ "10-Q:0001163165-24-000037" ], "net_income_common": [ "10-Q:0001163165-24-000037" ], "eps_basic": [ "10-Q:0001163165-24-000037" ], "eps_diluted": [ "10-Q:0001163165-24-000037" ], "shares_basic": [ "10-Q:0001163165-24-000037" ], "shares_diluted": [ "10-Q:0001163165-24-000037" ], "dps_declared": [ "10-Q:0001163165-24-000037" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 14250000000.0, "cost_of_revenue": 5543000000.0, "gross_profit": null, "rnd": null, "sga": 169000000.0, "operating_income": null, "interest_expense": 194000000.0, "pretax_income": 4100000000.0, "income_tax": 1302000000.0, "net_income_incl_nci": 2798000000.0, "nci_profit": null, "net_income": 2798000000.0, "net_income_common": 2789000000.0, "eps_basic": 2.33, "eps_diluted": 2.32, "shares_basic": 1196641000.0, "shares_diluted": 1199746000.0, "dps_declared": 0.51, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "value_sources": { "revenue": [ "10-Q:0001163165-24-000052" ], "cost_of_revenue": [ "10-Q:0001163165-24-000052" ], "sga": [ "10-Q:0001163165-24-000052" ], "interest_expense": [ "10-Q:0001163165-24-000052" ], "pretax_income": [ "10-Q:0001163165-24-000052" ], "income_tax": [ "10-Q:0001163165-24-000052" ], "net_income_incl_nci": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "net_income": [ "10-Q:0001163165-24-000052" ], "net_income_common": [ "10-Q:0001163165-24-000052" ], "eps_basic": [ "10-Q:0001163165-24-000052" ], "eps_diluted": [ "10-Q:0001163165-24-000052" ], "shares_basic": [ "10-Q:0001163165-24-000052" ], "shares_diluted": [ "10-Q:0001163165-24-000052" ], "dps_declared": [ "10-Q:0001163165-24-000052" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 14729000000.0, "cost_of_revenue": 5678000000.0, "gross_profit": null, "rnd": null, "sga": 172000000.0, "operating_income": null, "interest_expense": 219000000.0, "pretax_income": 4264000000.0, "income_tax": 1257000000.0, "net_income_incl_nci": 3007000000.0, "nci_profit": null, "net_income": 3007000000.0, "net_income_common": 2998000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "value_sources": { "revenue": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "cost_of_revenue": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "sga": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "interest_expense": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "pretax_income": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "income_tax": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "net_income_incl_nci": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "net_income": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "net_income_common": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 13848000000.0, "cost_of_revenue": 5334000000.0, "gross_profit": null, "rnd": null, "sga": 178000000.0, "operating_income": null, "interest_expense": 205000000.0, "pretax_income": 3808000000.0, "income_tax": 1257000000.0, "net_income_incl_nci": 2551000000.0, "nci_profit": null, "net_income": 2551000000.0, "net_income_common": 2542000000.0, "eps_basic": 2.16, "eps_diluted": 2.15, "shares_basic": 1177921000.0, "shares_diluted": 1180320000.0, "dps_declared": 0.58, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-25-000025" ], "value_sources": { "revenue": [ "10-Q:0001163165-25-000025" ], "cost_of_revenue": [ "10-Q:0001163165-25-000025" ], "sga": [ "10-Q:0001163165-25-000025" ], "interest_expense": [ "10-Q:0001163165-25-000025" ], "pretax_income": [ "10-Q:0001163165-25-000025" ], "income_tax": [ "10-Q:0001163165-25-000025" ], "net_income_incl_nci": [ "10-Q:0001163165-25-000025" ], "net_income": [ "10-Q:0001163165-25-000025" ], "net_income_common": [ "10-Q:0001163165-25-000025" ], "eps_basic": [ "10-Q:0001163165-25-000025" ], "eps_diluted": [ "10-Q:0001163165-25-000025" ], "shares_basic": [ "10-Q:0001163165-25-000025" ], "shares_diluted": [ "10-Q:0001163165-25-000025" ], "dps_declared": [ "10-Q:0001163165-25-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 13620000000.0, "cost_of_revenue": 4858000000.0, "gross_profit": null, "rnd": null, "sga": 164000000.0, "operating_income": null, "interest_expense": 198000000.0, "pretax_income": 3659000000.0, "income_tax": 1330000000.0, "net_income_incl_nci": 2329000000.0, "nci_profit": null, "net_income": 2329000000.0, "net_income_common": 2322000000.0, "eps_basic": 1.99, "eps_diluted": 1.98, "shares_basic": 1168198000.0, "shares_diluted": 1170299000.0, "dps_declared": 0.58, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "value_sources": { "revenue": [ "10-Q:0001163165-25-000042" ], "cost_of_revenue": [ "10-Q:0001163165-25-000042" ], "sga": [ "10-Q:0001163165-25-000042" ], "interest_expense": [ "10-Q:0001163165-25-000042" ], "pretax_income": [ "10-Q:0001163165-25-000042" ], "income_tax": [ "10-Q:0001163165-25-000042" ], "net_income_incl_nci": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "net_income": [ "10-Q:0001163165-25-000042" ], "net_income_common": [ "10-Q:0001163165-25-000042" ], "eps_basic": [ "10-Q:0001163165-25-000042" ], "eps_diluted": [ "10-Q:0001163165-25-000042" ], "shares_basic": [ "10-Q:0001163165-25-000042" ], "shares_diluted": [ "10-Q:0001163165-25-000042" ], "dps_declared": [ "10-Q:0001163165-25-000042" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 13041000000.0, "cost_of_revenue": 4747000000.0, "gross_profit": null, "rnd": null, "sga": 186000000.0, "operating_income": null, "interest_expense": 189000000.0, "pretax_income": 3235000000.0, "income_tax": 1176000000.0, "net_income_incl_nci": 2059000000.0, "nci_profit": null, "net_income": 2059000000.0, "net_income_common": 2052000000.0, "eps_basic": 1.77, "eps_diluted": 1.76, "shares_basic": 1161318000.0, "shares_diluted": 1163227000.0, "dps_declared": 0.58, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "value_sources": { "revenue": [ "10-Q:0001163165-25-000058" ], "cost_of_revenue": [ "10-Q:0001163165-25-000058" ], "sga": [ "10-Q:0001163165-25-000058" ], "interest_expense": [ "10-Q:0001163165-25-000058" ], "pretax_income": [ "10-Q:0001163165-25-000058" ], "income_tax": [ "10-Q:0001163165-25-000058" ], "net_income_incl_nci": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "net_income": [ "10-Q:0001163165-25-000058" ], "net_income_common": [ "10-Q:0001163165-25-000058" ], "eps_basic": [ "10-Q:0001163165-25-000058" ], "eps_diluted": [ "10-Q:0001163165-25-000058" ], "shares_basic": [ "10-Q:0001163165-25-000058" ], "shares_diluted": [ "10-Q:0001163165-25-000058" ], "dps_declared": [ "10-Q:0001163165-25-000058" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 14236000000.0, "cost_of_revenue": 5073000000.0, "gross_profit": null, "rnd": null, "sga": 630000000.0, "operating_income": null, "interest_expense": 191000000.0, "pretax_income": 2970000000.0, "income_tax": 664000000.0, "net_income_incl_nci": 2306000000.0, "nci_profit": null, "net_income": 2306000000.0, "net_income_common": 2300000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "value_sources": { "revenue": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "cost_of_revenue": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "sga": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "interest_expense": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "pretax_income": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "income_tax": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "net_income_incl_nci": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "net_income": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "net_income_common": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 16517000000.0, "cost_of_revenue": 6188000000.0, "gross_profit": null, "rnd": null, "sga": 191000000.0, "operating_income": null, "interest_expense": 205000000.0, "pretax_income": 4466000000.0, "income_tax": 1617000000.0, "net_income_incl_nci": 2849000000.0, "nci_profit": null, "net_income": 2849000000.0, "net_income_common": 2840000000.0, "eps_basic": 2.23, "eps_diluted": 2.23, "shares_basic": 1273350000.0, "shares_diluted": 1274879000.0, "dps_declared": 0.78, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-26-000018" ], "value_sources": { "revenue": [ "10-Q:0001163165-26-000018" ], "cost_of_revenue": [ "10-Q:0001163165-26-000018" ], "sga": [ "10-Q:0001163165-26-000018" ], "interest_expense": [ "10-Q:0001163165-26-000018" ], "pretax_income": [ "10-Q:0001163165-26-000018" ], "income_tax": [ "10-Q:0001163165-26-000018" ], "net_income_incl_nci": [ "10-Q:0001163165-26-000018" ], "net_income": [ "10-Q:0001163165-26-000018" ], "net_income_common": [ "10-Q:0001163165-26-000018" ], "eps_basic": [ "10-Q:0001163165-26-000018" ], "eps_diluted": [ "10-Q:0001163165-26-000018" ], "shares_basic": [ "10-Q:0001163165-26-000018" ], "shares_diluted": [ "10-Q:0001163165-26-000018" ], "dps_declared": [ "10-Q:0001163165-26-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 14004000000.0, "cost_of_revenue": 5085000000.0, "gross_profit": null, "rnd": null, "sga": 250000000.0, "operating_income": null, "interest_expense": 232000000.0, "pretax_income": 3017000000.0, "income_tax": 1046000000.0, "net_income_incl_nci": 1971000000.0, "nci_profit": null, "net_income": 1971000000.0, "net_income_common": 1964000000.0, "eps_basic": 1.56, "eps_diluted": 1.56, "shares_basic": 1257512000.0, "shares_diluted": 1258998000.0, "dps_declared": 0.78, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "value_sources": { "revenue": [ "10-Q:0001163165-26-000032" ], "cost_of_revenue": [ "10-Q:0001163165-26-000032" ], "sga": [ "10-Q:0001163165-26-000032" ], "interest_expense": [ "10-Q:0001163165-26-000032" ], "pretax_income": [ "10-Q:0001163165-26-000032" ], "income_tax": [ "10-Q:0001163165-26-000032" ], "net_income_incl_nci": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "net_income": [ "10-Q:0001163165-26-000032" ], "net_income_common": [ "10-Q:0001163165-26-000032" ], "eps_basic": [ "10-Q:0001163165-26-000032" ], "eps_diluted": [ "10-Q:0001163165-26-000032" ], "shares_basic": [ "10-Q:0001163165-26-000032" ], "shares_diluted": [ "10-Q:0001163165-26-000032" ], "dps_declared": [ "10-Q:0001163165-26-000032" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 15031000000.0, "cost_of_revenue": 5857000000.0, "gross_profit": null, "rnd": null, "sga": 271000000.0, "operating_income": null, "interest_expense": 223000000.0, "pretax_income": 2928000000.0, "income_tax": 1202000000.0, "net_income_incl_nci": 1726000000.0, "nci_profit": null, "net_income": 1726000000.0, "net_income_common": 1720000000.0, "eps_basic": 1.38, "eps_diluted": 1.38, "shares_basic": 1245253000.0, "shares_diluted": 1246854000.0, "dps_declared": 0.78, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "value_sources": { "revenue": [ "10-Q:0001163165-25-000058" ], "cost_of_revenue": [ "10-Q:0001163165-25-000058" ], "sga": [ "10-Q:0001163165-25-000058" ], "interest_expense": [ "10-Q:0001163165-25-000058" ], "pretax_income": [ "10-Q:0001163165-25-000058" ], "income_tax": [ "10-Q:0001163165-25-000058" ], "net_income_incl_nci": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "net_income": [ "10-Q:0001163165-25-000058" ], "net_income_common": [ "10-Q:0001163165-25-000058" ], "eps_basic": [ "10-Q:0001163165-25-000058" ], "eps_diluted": [ "10-Q:0001163165-25-000058" ], "shares_basic": [ "10-Q:0001163165-25-000058" ], "shares_diluted": [ "10-Q:0001163165-25-000058" ], "dps_declared": [ "10-Q:0001163165-25-000058" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 13392000000.0, "cost_of_revenue": 5195000000.0, "gross_profit": null, "rnd": null, "sga": 181000000.0, "operating_income": null, "interest_expense": 195000000.0, "pretax_income": 2245000000.0, "income_tax": 803000000.0, "net_income_incl_nci": 1442000000.0, "nci_profit": null, "net_income": 1442000000.0, "net_income_common": 1437000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "value_sources": { "revenue": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "cost_of_revenue": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "sga": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "interest_expense": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "pretax_income": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "income_tax": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "net_income_incl_nci": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "net_income": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "net_income_common": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 15761000000.0, "cost_of_revenue": 6283000000.0, "gross_profit": null, "rnd": null, "sga": 193000000.0, "operating_income": null, "interest_expense": 198000000.0, "pretax_income": 3363000000.0, "income_tax": 1180000000.0, "net_income_incl_nci": 2183000000.0, "nci_profit": null, "net_income": 2183000000.0, "net_income_common": 2177000000.0, "eps_basic": 1.78, "eps_diluted": 1.78, "shares_basic": 1224036000.0, "shares_diluted": 1224960000.0, "dps_declared": 0.84, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-26-000018" ], "value_sources": { "revenue": [ "10-Q:0001163165-26-000018" ], "cost_of_revenue": [ "10-Q:0001163165-26-000018" ], "sga": [ "10-Q:0001163165-26-000018" ], "interest_expense": [ "10-Q:0001163165-26-000018" ], "pretax_income": [ "10-Q:0001163165-26-000018" ], "income_tax": [ "10-Q:0001163165-26-000018" ], "net_income_incl_nci": [ "10-Q:0001163165-26-000018" ], "net_income": [ "10-Q:0001163165-26-000018" ], "net_income_common": [ "10-Q:0001163165-26-000018" ], "eps_basic": [ "10-Q:0001163165-26-000018" ], "eps_diluted": [ "10-Q:0001163165-26-000018" ], "shares_basic": [ "10-Q:0001163165-26-000018" ], "shares_diluted": [ "10-Q:0001163165-26-000018" ], "dps_declared": [ "10-Q:0001163165-26-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 19161000000.0, "cost_of_revenue": 6712000000.0, "gross_profit": null, "rnd": null, "sga": 188000000.0, "operating_income": null, "interest_expense": 182000000.0, "pretax_income": 6082000000.0, "income_tax": 2151000000.0, "net_income_incl_nci": 3931000000.0, "nci_profit": null, "net_income": 3931000000.0, "net_income_common": 3918000000.0, "eps_basic": 3.23, "eps_diluted": 3.23, "shares_basic": 1213453000.0, "shares_diluted": 1214255000.0, "dps_declared": 0.84, "operating_lease_cost": null }, "sources": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "value_sources": { "revenue": [ "10-Q:0001163165-26-000032" ], "cost_of_revenue": [ "10-Q:0001163165-26-000032" ], "sga": [ "10-Q:0001163165-26-000032" ], "interest_expense": [ "10-Q:0001163165-26-000032" ], "pretax_income": [ "10-Q:0001163165-26-000032" ], "income_tax": [ "10-Q:0001163165-26-000032" ], "net_income_incl_nci": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "net_income": [ "10-Q:0001163165-26-000032" ], "net_income_common": [ "10-Q:0001163165-26-000032" ], "eps_basic": [ "10-Q:0001163165-26-000032" ], "eps_diluted": [ "10-Q:0001163165-26-000032" ], "shares_basic": [ "10-Q:0001163165-26-000032" ], "shares_diluted": [ "10-Q:0001163165-26-000032" ], "dps_declared": [ "10-Q:0001163165-26-000032" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 18784000000.0, "cost_of_revenue": 8078000000.0, "gross_profit": null, "rnd": 75000000.0, "sga": 430000000.0, "operating_income": null, "interest_expense": 806000000.0, "pretax_income": -3140000000.0, "income_tax": -485000000.0, "net_income_incl_nci": -2655000000.0, "nci_profit": 46000000.0, "net_income": -2701000000.0, "net_income_common": -2707000000.0, "eps_basic": -2.51, "eps_diluted": -2.51, "shares_basic": 1078030000.0, "shares_diluted": 1078030000.0, "dps_declared": 1.69, "operating_lease_cost": 321000000.0 }, "sources": [ "10-K:0001163165-23-000006" ], "value_sources": { "revenue": [ "10-K:0001163165-23-000006" ], "cost_of_revenue": [ "10-K:0001163165-23-000006" ], "rnd": [ "10-K:0001163165-23-000006" ], "sga": [ "10-K:0001163165-23-000006" ], "interest_expense": [ "10-K:0001163165-23-000006" ], "pretax_income": [ "10-K:0001163165-23-000006" ], "income_tax": [ "10-K:0001163165-23-000006" ], "net_income_incl_nci": [ "10-K:0001163165-23-000006" ], "nci_profit": [ "10-K:0001163165-23-000006" ], "net_income": [ "10-K:0001163165-23-000006" ], "net_income_common": [ "10-K:0001163165-23-000006" ], "eps_basic": [ "10-K:0001163165-23-000006" ], "eps_diluted": [ "10-K:0001163165-23-000006" ], "shares_basic": [ "10-K:0001163165-23-000006" ], "shares_diluted": [ "10-K:0001163165-23-000006" ], "dps_declared": [ "10-K:0001163165-23-000006" ], "operating_lease_cost": [ "10-K:0001163165-23-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 45828000000.0, "cost_of_revenue": 18158000000.0, "gross_profit": null, "rnd": 62000000.0, "sga": 719000000.0, "operating_income": null, "interest_expense": 884000000.0, "pretax_income": 12712000000.0, "income_tax": 4633000000.0, "net_income_incl_nci": 8079000000.0, "nci_profit": 0.0, "net_income": 8079000000.0, "net_income_common": 8060000000.0, "eps_basic": 6.09, "eps_diluted": 6.07, "shares_basic": 1324194000.0, "shares_diluted": 1328151000.0, "dps_declared": 1.75, "operating_lease_cost": 278000000.0 }, "sources": [ "10-K:0001163165-23-000006", "10-K:0001163165-24-000010" ], "value_sources": { "revenue": [ "10-K:0001163165-24-000010" ], "cost_of_revenue": [ "10-K:0001163165-24-000010" ], "rnd": [ "10-K:0001163165-24-000010" ], "sga": [ "10-K:0001163165-24-000010" ], "interest_expense": [ "10-K:0001163165-24-000010" ], "pretax_income": [ "10-K:0001163165-24-000010" ], "income_tax": [ "10-K:0001163165-24-000010" ], "net_income_incl_nci": [ "10-K:0001163165-24-000010" ], "nci_profit": [ "10-K:0001163165-23-000006" ], "net_income": [ "10-K:0001163165-24-000010" ], "net_income_common": [ "10-K:0001163165-24-000010" ], "eps_basic": [ "10-K:0001163165-24-000010" ], "eps_diluted": [ "10-K:0001163165-24-000010" ], "shares_basic": [ "10-K:0001163165-24-000010" ], "shares_diluted": [ "10-K:0001163165-24-000010" ], "dps_declared": [ "10-K:0001163165-24-000010" ], "operating_lease_cost": [ "10-K:0001163165-24-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 78494000000.0, "cost_of_revenue": 33971000000.0, "gross_profit": null, "rnd": 71000000.0, "sga": 623000000.0, "operating_income": null, "interest_expense": 805000000.0, "pretax_income": 28228000000.0, "income_tax": 9548000000.0, "net_income_incl_nci": 18680000000.0, "nci_profit": 0.0, "net_income": 18680000000.0, "net_income_common": 18620000000.0, "eps_basic": 14.62, "eps_diluted": 14.57, "shares_basic": 1274028000.0, "shares_diluted": 1278163000.0, "dps_declared": 1.89, "operating_lease_cost": 212000000.0 }, "sources": [ "10-K:0001163165-23-000006", "10-K:0001163165-25-000012" ], "value_sources": { "revenue": [ "10-K:0001163165-25-000012" ], "cost_of_revenue": [ "10-K:0001163165-25-000012" ], "rnd": [ "10-K:0001163165-25-000012" ], "sga": [ "10-K:0001163165-25-000012" ], "interest_expense": [ "10-K:0001163165-25-000012" ], "pretax_income": [ "10-K:0001163165-25-000012" ], "income_tax": [ "10-K:0001163165-25-000012" ], "net_income_incl_nci": [ "10-K:0001163165-25-000012" ], "nci_profit": [ "10-K:0001163165-23-000006" ], "net_income": [ "10-K:0001163165-25-000012" ], "net_income_common": [ "10-K:0001163165-25-000012" ], "eps_basic": [ "10-K:0001163165-25-000012" ], "eps_diluted": [ "10-K:0001163165-25-000012" ], "shares_basic": [ "10-K:0001163165-25-000012" ], "shares_diluted": [ "10-K:0001163165-25-000012" ], "dps_declared": [ "10-K:0001163165-25-000012" ], "operating_lease_cost": [ "10-K:0001163165-25-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 56141000000.0, "cost_of_revenue": 21975000000.0, "gross_profit": null, "rnd": 81000000.0, "sga": 705000000.0, "operating_income": null, "interest_expense": 780000000.0, "pretax_income": 16288000000.0, "income_tax": 5331000000.0, "net_income_incl_nci": 10957000000.0, "nci_profit": null, "net_income": 10957000000.0, "net_income_common": 10922000000.0, "eps_basic": 9.08, "eps_diluted": 9.06, "shares_basic": 1202757000.0, "shares_diluted": 1205675000.0, "dps_declared": 2.11, "operating_lease_cost": 229000000.0 }, "sources": [ "10-K:0001163165-26-000009" ], "value_sources": { "revenue": [ "10-K:0001163165-26-000009" ], "cost_of_revenue": [ "10-K:0001163165-26-000009" ], "rnd": [ "10-K:0001163165-26-000009" ], "sga": [ "10-K:0001163165-26-000009" ], "interest_expense": [ "10-K:0001163165-26-000009" ], "pretax_income": [ "10-K:0001163165-26-000009" ], "income_tax": [ "10-K:0001163165-26-000009" ], "net_income_incl_nci": [ "10-K:0001163165-26-000009" ], "net_income": [ "10-K:0001163165-26-000009" ], "net_income_common": [ "10-K:0001163165-26-000009" ], "eps_basic": [ "10-K:0001163165-26-000009" ], "eps_diluted": [ "10-K:0001163165-26-000009" ], "shares_basic": [ "10-K:0001163165-26-000009" ], "shares_diluted": [ "10-K:0001163165-26-000009" ], "dps_declared": [ "10-K:0001163165-26-000009" ], "operating_lease_cost": [ "10-K:0001163165-26-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 54745000000.0, "cost_of_revenue": 20012000000.0, "gross_profit": null, "rnd": 81000000.0, "sga": 1158000000.0, "operating_income": null, "interest_expense": 783000000.0, "pretax_income": 13672000000.0, "income_tax": 4427000000.0, "net_income_incl_nci": 9245000000.0, "nci_profit": null, "net_income": 9245000000.0, "net_income_common": 9218000000.0, "eps_basic": 7.82, "eps_diluted": 7.81, "shares_basic": 1178920000.0, "shares_diluted": 1180871000.0, "dps_declared": 2.52, "operating_lease_cost": 325000000.0 }, "sources": [ "10-K:0001163165-26-000009" ], "value_sources": { "revenue": [ "10-K:0001163165-26-000009" ], "cost_of_revenue": [ "10-K:0001163165-26-000009" ], "rnd": [ "10-K:0001163165-26-000009" ], "sga": [ "10-K:0001163165-26-000009" ], "interest_expense": [ "10-K:0001163165-26-000009" ], "pretax_income": [ "10-K:0001163165-26-000009" ], "income_tax": [ "10-K:0001163165-26-000009" ], "net_income_incl_nci": [ "10-K:0001163165-26-000009" ], "net_income": [ "10-K:0001163165-26-000009" ], "net_income_common": [ "10-K:0001163165-26-000009" ], "eps_basic": [ "10-K:0001163165-26-000009" ], "eps_diluted": [ "10-K:0001163165-26-000009" ], "shares_basic": [ "10-K:0001163165-26-000009" ], "shares_diluted": [ "10-K:0001163165-26-000009" ], "dps_declared": [ "10-K:0001163165-26-000009" ], "operating_lease_cost": [ "10-K:0001163165-26-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 58944000000.0, "cost_of_revenue": 22325000000.0, "gross_profit": null, "rnd": 78000000.0, "sga": 893000000.0, "operating_income": null, "interest_expense": 855000000.0, "pretax_income": 12656000000.0, "income_tax": 4668000000.0, "net_income_incl_nci": 7988000000.0, "nci_profit": null, "net_income": 7988000000.0, "net_income_common": 7961000000.0, "eps_basic": 6.36, "eps_diluted": 6.35, "shares_basic": 1252042000.0, "shares_diluted": 1253446000.0, "dps_declared": 3.18, "operating_lease_cost": 447000000.0 }, "sources": [ "10-K:0001163165-26-000009" ], "value_sources": { "revenue": [ "10-K:0001163165-26-000009" ], "cost_of_revenue": [ "10-K:0001163165-26-000009" ], "rnd": [ "10-K:0001163165-26-000009" ], "sga": [ "10-K:0001163165-26-000009" ], "interest_expense": [ "10-K:0001163165-26-000009" ], "pretax_income": [ "10-K:0001163165-26-000009" ], "income_tax": [ "10-K:0001163165-26-000009" ], "net_income_incl_nci": [ "10-K:0001163165-26-000009" ], "net_income": [ "10-K:0001163165-26-000009" ], "net_income_common": [ "10-K:0001163165-26-000009" ], "eps_basic": [ "10-K:0001163165-26-000009" ], "eps_diluted": [ "10-K:0001163165-26-000009" ], "shares_basic": [ "10-K:0001163165-26-000009" ], "shares_diluted": [ "10-K:0001163165-26-000009" ], "dps_declared": [ "10-K:0001163165-26-000009" ], "operating_lease_cost": [ "10-K:0001163165-26-000009" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 3908000000.0, "short_term_investments": null, "receivables": 2264000000.0, "inventory": 726000000.0, "current_assets": 13144000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 65033000000.0, "accounts_payable": 2900000000.0, "short_term_borrowings": null, "debt_current": 126000000.0, "current_liabilities": 6075000000.0, "long_term_debt": 14847000000.0, "total_liabilities": 33646000000.0, "temporary_equity": null, "equity_parent": 31315000000.0, "nci": 72000000.0, "equity_total": 31387000000.0, "liabilities_and_equity": 65033000000.0, "shares_outstanding": null, "retained_earnings": 37545000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 853000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001562762-20-000162" ], "value_sources": { "cash": [ "10-Q:0001562762-20-000162" ], "receivables": [ "10-Q:0001562762-20-000162" ], "inventory": [ "10-Q:0001562762-20-000162" ], "current_assets": [ "10-Q:0001562762-20-000162" ], "total_assets": [ "10-Q:0001562762-20-000162" ], "accounts_payable": [ "10-Q:0001562762-20-000162" ], "debt_current": [ "10-Q:0001562762-20-000162" ], "current_liabilities": [ "10-Q:0001562762-20-000162" ], "long_term_debt": [ "10-Q:0001562762-20-000162" ], "total_liabilities": [ "10-Q:0001562762-20-000162" ], "equity_parent": [ "10-Q:0001562762-20-000162" ], "nci": [ "10-Q:0001562762-20-000162" ], "equity_total": [ "10-Q:0001562762-20-000162" ], "liabilities_and_equity": [ "10-Q:0001562762-20-000162" ], "retained_earnings": [ "10-Q:0001562762-20-000162" ], "accrued_taxes_current": [ "10-Q:0001562762-20-000162" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 2907000000.0, "short_term_investments": null, "receivables": 1532000000.0, "inventory": 982000000.0, "current_assets": 11053000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 63046000000.0, "accounts_payable": 2060000000.0, "short_term_borrowings": null, "debt_current": 146000000.0, "current_liabilities": 4105000000.0, "long_term_debt": 14852000000.0, "total_liabilities": 31553000000.0, "temporary_equity": null, "equity_parent": 31493000000.0, "nci": 0.0, "equity_total": 31493000000.0, "liabilities_and_equity": 63046000000.0, "shares_outstanding": null, "retained_earnings": 37351000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 312000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001562762-20-000267" ], "value_sources": { "cash": [ "10-Q:0001562762-20-000267" ], "receivables": [ "10-Q:0001562762-20-000267" ], "inventory": [ "10-Q:0001562762-20-000267" ], "current_assets": [ "10-Q:0001562762-20-000267" ], "total_assets": [ "10-Q:0001562762-20-000267" ], "accounts_payable": [ "10-Q:0001562762-20-000267" ], "debt_current": [ "10-Q:0001562762-20-000267" ], "current_liabilities": [ "10-Q:0001562762-20-000267" ], "long_term_debt": [ "10-Q:0001562762-20-000267" ], "total_liabilities": [ "10-Q:0001562762-20-000267" ], "equity_parent": [ "10-Q:0001562762-20-000267" ], "nci": [ "10-Q:0001562762-20-000267" ], "equity_total": [ "10-Q:0001562762-20-000267" ], "liabilities_and_equity": [ "10-Q:0001562762-20-000267" ], "retained_earnings": [ "10-Q:0001562762-20-000267" ], "accrued_taxes_current": [ "10-Q:0001562762-20-000267" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 2490000000.0, "short_term_investments": null, "receivables": null, "inventory": 1034000000.0, "current_assets": 11059000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 63157000000.0, "accounts_payable": 2217000000.0, "short_term_borrowings": null, "debt_current": 482000000.0, "current_liabilities": 4640000000.0, "long_term_debt": 14905000000.0, "total_liabilities": 32374000000.0, "temporary_equity": null, "equity_parent": 30783000000.0, "nci": 0.0, "equity_total": 30783000000.0, "liabilities_and_equity": 63157000000.0, "shares_outstanding": null, "retained_earnings": 36448000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 339000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001562762-20-000367" ], "value_sources": { "cash": [ "10-Q:0001562762-20-000367" ], "inventory": [ "10-Q:0001562762-20-000367" ], "current_assets": [ "10-Q:0001562762-20-000367" ], "total_assets": [ "10-Q:0001562762-20-000367" ], "accounts_payable": [ "10-Q:0001562762-20-000367" ], "debt_current": [ "10-Q:0001562762-20-000367" ], "current_liabilities": [ "10-Q:0001562762-20-000367" ], "long_term_debt": [ "10-Q:0001562762-20-000367" ], "total_liabilities": [ "10-Q:0001562762-20-000367" ], "equity_parent": [ "10-Q:0001562762-20-000367" ], "nci": [ "10-Q:0001562762-20-000367" ], "equity_total": [ "10-Q:0001562762-20-000367" ], "liabilities_and_equity": [ "10-Q:0001562762-20-000367" ], "retained_earnings": [ "10-Q:0001562762-20-000367" ], "accrued_taxes_current": [ "10-Q:0001562762-20-000367" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 2991000000.0, "short_term_investments": 3609000000.0, "receivables": null, "inventory": 1002000000.0, "current_assets": 12066000000.0, "ppe_net": 654000000.0, "goodwill": null, "intangibles": null, "total_assets": 62618000000.0, "accounts_payable": 2669000000.0, "short_term_borrowings": null, "debt_current": 619000000.0, "current_liabilities": 5366000000.0, "long_term_debt": 14750000000.0, "total_liabilities": 32769000000.0, "temporary_equity": null, "equity_parent": 29849000000.0, "nci": 0.0, "equity_total": 29849000000.0, "liabilities_and_equity": 62618000000.0, "shares_outstanding": null, "retained_earnings": 35213000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 7596000000.0, "accrued_taxes_current": 320000000.0, "commercial_paper": null, "operating_lease_liability": 785000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.0278, "operating_lease_payments_y1": 245000000.0, "operating_lease_payments_total": 865000000.0, "operating_lease_imputed_interest": 80000000.0, "debt_maturity_y1": 619000000.0, "debt_maturity_y2": 1001000000.0, "debt_maturity_y3": 259000000.0, "debt_maturity_y4": 579000000.0, "debt_maturity_y5": 465000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001163165-24-000010", "10-K:0001562762-21-000027", "10-K:0001562762-22-000031", "10-Q:0001562762-21-000193" ], "value_sources": { "cash": [ "10-K:0001562762-22-000031" ], "short_term_investments": [ "10-K:0001562762-21-000027" ], "inventory": [ "10-K:0001562762-22-000031" ], "current_assets": [ "10-K:0001562762-22-000031" ], "ppe_net": [ "10-K:0001562762-22-000031" ], "total_assets": [ "10-K:0001562762-22-000031" ], "accounts_payable": [ "10-K:0001562762-22-000031" ], "debt_current": [ "10-K:0001562762-22-000031" ], "current_liabilities": [ "10-K:0001562762-22-000031" ], "long_term_debt": [ "10-K:0001562762-22-000031" ], "total_liabilities": [ "10-K:0001562762-22-000031" ], "equity_parent": [ "10-K:0001163165-24-000010" ], "nci": [ "10-Q:0001562762-21-000193" ], "equity_total": [ "10-K:0001562762-22-000031" ], "liabilities_and_equity": [ "10-K:0001562762-22-000031" ], "retained_earnings": [ "10-K:0001562762-22-000031" ], "equity_method_investments": [ "10-K:0001562762-22-000031" ], "accrued_taxes_current": [ "10-K:0001562762-22-000031" ], "operating_lease_liability": [ "10-K:0001562762-22-000031" ], "operating_lease_discount_rate": [ "10-K:0001562762-22-000031" ], "operating_lease_payments_y1": [ "10-K:0001562762-21-000027" ], "operating_lease_payments_total": [ "10-K:0001562762-21-000027" ], "operating_lease_imputed_interest": [ "10-K:0001562762-21-000027" ], "debt_maturity_y1": [ "10-K:0001562762-21-000027" ], "debt_maturity_y2": [ "10-K:0001562762-21-000027" ], "debt_maturity_y3": [ "10-K:0001562762-21-000027" ], "debt_maturity_y4": [ "10-K:0001562762-21-000027" ], "debt_maturity_y5": [ "10-K:0001562762-21-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 2831000000.0, "short_term_investments": null, "receivables": null, "inventory": 1098000000.0, "current_assets": 14614000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 83693000000.0, "accounts_payable": 3779000000.0, "short_term_borrowings": null, "debt_current": 689000000.0, "current_liabilities": 7184000000.0, "long_term_debt": 19338000000.0, "total_liabilities": 40538000000.0, "temporary_equity": null, "equity_parent": 43155000000.0, "nci": 0.0, "equity_total": 43155000000.0, "liabilities_and_equity": 83693000000.0, "shares_outstanding": null, "retained_earnings": 35608000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 959000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001562762-21-000193" ], "value_sources": { "cash": [ "10-Q:0001562762-21-000193" ], "inventory": [ "10-Q:0001562762-21-000193" ], "current_assets": [ "10-Q:0001562762-21-000193" ], "total_assets": [ "10-Q:0001562762-21-000193" ], "accounts_payable": [ "10-Q:0001562762-21-000193" ], "debt_current": [ "10-Q:0001562762-21-000193" ], "current_liabilities": [ "10-Q:0001562762-21-000193" ], "long_term_debt": [ "10-Q:0001562762-21-000193" ], "total_liabilities": [ "10-Q:0001562762-21-000193" ], "equity_parent": [ "10-Q:0001562762-21-000193" ], "nci": [ "10-Q:0001562762-21-000193" ], "equity_total": [ "10-Q:0001562762-21-000193" ], "liabilities_and_equity": [ "10-Q:0001562762-21-000193" ], "retained_earnings": [ "10-Q:0001562762-21-000193" ], "accrued_taxes_current": [ "10-Q:0001562762-21-000193" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 6608000000.0, "short_term_investments": null, "receivables": null, "inventory": 1138000000.0, "current_assets": 17172000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 85403000000.0, "accounts_payable": 3591000000.0, "short_term_borrowings": null, "debt_current": 1205000000.0, "current_liabilities": 8150000000.0, "long_term_debt": 18805000000.0, "total_liabilities": 41127000000.0, "temporary_equity": null, "equity_parent": 44276000000.0, "nci": null, "equity_total": 44276000000.0, "liabilities_and_equity": 85403000000.0, "shares_outstanding": null, "retained_earnings": 37116000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1406000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-22-000017", "10-Q:0001562762-21-000304" ], "value_sources": { "cash": [ "10-Q:0001562762-21-000304" ], "inventory": [ "10-Q:0001562762-21-000304" ], "current_assets": [ "10-Q:0001562762-21-000304" ], "total_assets": [ "10-Q:0001562762-21-000304" ], "accounts_payable": [ "10-Q:0001562762-21-000304" ], "debt_current": [ "10-Q:0001562762-21-000304" ], "current_liabilities": [ "10-Q:0001562762-21-000304" ], "long_term_debt": [ "10-Q:0001562762-21-000304" ], "total_liabilities": [ "10-Q:0001562762-21-000304" ], "equity_parent": [ "10-Q:0001163165-22-000017" ], "equity_total": [ "10-Q:0001562762-21-000304" ], "liabilities_and_equity": [ "10-Q:0001562762-21-000304" ], "retained_earnings": [ "10-Q:0001562762-21-000304" ], "accrued_taxes_current": [ "10-Q:0001562762-21-000304" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 9833000000.0, "short_term_investments": null, "receivables": null, "inventory": 1043000000.0, "current_assets": 20181000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 87304000000.0, "accounts_payable": 4101000000.0, "short_term_borrowings": null, "debt_current": 920000000.0, "current_liabilities": 10449000000.0, "long_term_debt": 18748000000.0, "total_liabilities": 43189000000.0, "temporary_equity": null, "equity_parent": 44115000000.0, "nci": null, "equity_total": 44115000000.0, "liabilities_and_equity": 87304000000.0, "shares_outstanding": null, "retained_earnings": 38307000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2082000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-22-000017", "10-Q:0001562762-21-000409" ], "value_sources": { "cash": [ "10-Q:0001562762-21-000409" ], "inventory": [ "10-Q:0001562762-21-000409" ], "current_assets": [ "10-Q:0001562762-21-000409" ], "total_assets": [ "10-Q:0001562762-21-000409" ], "accounts_payable": [ "10-Q:0001562762-21-000409" ], "debt_current": [ "10-Q:0001562762-21-000409" ], "current_liabilities": [ "10-Q:0001562762-21-000409" ], "long_term_debt": [ "10-Q:0001562762-21-000409" ], "total_liabilities": [ "10-Q:0001562762-21-000409" ], "equity_parent": [ "10-Q:0001163165-22-000017" ], "equity_total": [ "10-Q:0001562762-21-000409" ], "liabilities_and_equity": [ "10-Q:0001562762-21-000409" ], "retained_earnings": [ "10-Q:0001562762-21-000409" ], "accrued_taxes_current": [ "10-Q:0001562762-21-000409" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 5028000000.0, "short_term_investments": null, "receivables": null, "inventory": 1208000000.0, "current_assets": 16050000000.0, "ppe_net": 64911000000.0, "goodwill": null, "intangibles": null, "total_assets": 90661000000.0, "accounts_payable": 5002000000.0, "short_term_borrowings": null, "debt_current": 1200000000.0, "current_liabilities": 12021000000.0, "long_term_debt": 18734000000.0, "total_liabilities": 45255000000.0, "temporary_equity": null, "equity_parent": 45406000000.0, "nci": null, "equity_total": 45406000000.0, "liabilities_and_equity": 90661000000.0, "shares_outstanding": null, "retained_earnings": 40674000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6701000000.0, "accrued_taxes_current": 2862000000.0, "commercial_paper": null, "operating_lease_liability": 667000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.0266, "operating_lease_payments_y1": 195000000.0, "operating_lease_payments_total": 729000000.0, "operating_lease_imputed_interest": 62000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001163165-23-000006", "10-K:0001163165-25-000012", "10-K:0001562762-22-000031" ], "value_sources": { "cash": [ "10-K:0001163165-23-000006" ], "inventory": [ "10-K:0001163165-23-000006" ], "current_assets": [ "10-K:0001163165-23-000006" ], "ppe_net": [ "10-K:0001163165-23-000006" ], "total_assets": [ "10-K:0001163165-23-000006" ], "accounts_payable": [ "10-K:0001163165-23-000006" ], "debt_current": [ "10-K:0001163165-23-000006" ], "current_liabilities": [ "10-K:0001163165-23-000006" ], "long_term_debt": [ "10-K:0001163165-23-000006" ], "total_liabilities": [ "10-K:0001163165-23-000006" ], "equity_parent": [ "10-K:0001163165-25-000012" ], "equity_total": [ "10-K:0001163165-23-000006" ], "liabilities_and_equity": [ "10-K:0001163165-23-000006" ], "retained_earnings": [ "10-K:0001163165-23-000006" ], "equity_method_investments": [ "10-K:0001163165-23-000006" ], "accrued_taxes_current": [ "10-K:0001163165-23-000006" ], "operating_lease_liability": [ "10-K:0001163165-23-000006" ], "operating_lease_discount_rate": [ "10-K:0001163165-23-000006" ], "operating_lease_payments_y1": [ "10-K:0001562762-22-000031" ], "operating_lease_payments_total": [ "10-K:0001562762-22-000031" ], "operating_lease_imputed_interest": [ "10-K:0001562762-22-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 6414000000.0, "short_term_investments": null, "receivables": null, "inventory": 1174000000.0, "current_assets": 17586000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 93308000000.0, "accounts_payable": 4875000000.0, "short_term_borrowings": null, "debt_current": 1160000000.0, "current_liabilities": 11624000000.0, "long_term_debt": 17586000000.0, "total_liabilities": 44090000000.0, "temporary_equity": null, "equity_parent": 49218000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 93308000000.0, "shares_outstanding": null, "retained_earnings": 45442000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 3162000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-22-000006" ], "value_sources": { "cash": [ "10-Q:0001163165-22-000006" ], "inventory": [ "10-Q:0001163165-22-000006" ], "current_assets": [ "10-Q:0001163165-22-000006" ], "total_assets": [ "10-Q:0001163165-22-000006" ], "accounts_payable": [ "10-Q:0001163165-22-000006" ], "debt_current": [ "10-Q:0001163165-22-000006" ], "current_liabilities": [ "10-Q:0001163165-22-000006" ], "long_term_debt": [ "10-Q:0001163165-22-000006" ], "total_liabilities": [ "10-Q:0001163165-22-000006" ], "equity_parent": [ "10-Q:0001163165-22-000006" ], "liabilities_and_equity": [ "10-Q:0001163165-22-000006" ], "retained_earnings": [ "10-Q:0001163165-22-000006" ], "accrued_taxes_current": [ "10-Q:0001163165-22-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 6909000000.0, "short_term_investments": null, "receivables": null, "inventory": 1234000000.0, "current_assets": 18860000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 93693000000.0, "accounts_payable": 5845000000.0, "short_term_borrowings": null, "debt_current": 676000000.0, "current_liabilities": 12216000000.0, "long_term_debt": 16295000000.0, "total_liabilities": 43491000000.0, "temporary_equity": null, "equity_parent": 50202000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 93693000000.0, "shares_outstanding": null, "retained_earnings": 49093000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2759000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-22-000013" ], "value_sources": { "cash": [ "10-Q:0001163165-22-000013" ], "inventory": [ "10-Q:0001163165-22-000013" ], "current_assets": [ "10-Q:0001163165-22-000013" ], "total_assets": [ "10-Q:0001163165-22-000013" ], "accounts_payable": [ "10-Q:0001163165-22-000013" ], "debt_current": [ "10-Q:0001163165-22-000013" ], "current_liabilities": [ "10-Q:0001163165-22-000013" ], "long_term_debt": [ "10-Q:0001163165-22-000013" ], "total_liabilities": [ "10-Q:0001163165-22-000013" ], "equity_parent": [ "10-Q:0001163165-22-000013" ], "liabilities_and_equity": [ "10-Q:0001163165-22-000013" ], "retained_earnings": [ "10-Q:0001163165-22-000013" ], "accrued_taxes_current": [ "10-Q:0001163165-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 8010000000.0, "short_term_investments": null, "receivables": null, "inventory": 1226000000.0, "current_assets": 20453000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 94837000000.0, "accounts_payable": 6242000000.0, "short_term_borrowings": null, "debt_current": 664000000.0, "current_liabilities": 13997000000.0, "long_term_debt": 16297000000.0, "total_liabilities": 45758000000.0, "temporary_equity": null, "equity_parent": 49079000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 94837000000.0, "shares_outstanding": null, "retained_earnings": 51278000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 3187000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-22-000017" ], "value_sources": { "cash": [ "10-Q:0001163165-22-000017" ], "inventory": [ "10-Q:0001163165-22-000017" ], "current_assets": [ "10-Q:0001163165-22-000017" ], "total_assets": [ "10-Q:0001163165-22-000017" ], "accounts_payable": [ "10-Q:0001163165-22-000017" ], "debt_current": [ "10-Q:0001163165-22-000017" ], "current_liabilities": [ "10-Q:0001163165-22-000017" ], "long_term_debt": [ "10-Q:0001163165-22-000017" ], "total_liabilities": [ "10-Q:0001163165-22-000017" ], "equity_parent": [ "10-Q:0001163165-22-000017" ], "liabilities_and_equity": [ "10-Q:0001163165-22-000017" ], "retained_earnings": [ "10-Q:0001163165-22-000017" ], "accrued_taxes_current": [ "10-Q:0001163165-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 6458000000.0, "short_term_investments": 2785000000.0, "receivables": null, "inventory": 1219000000.0, "current_assets": 18749000000.0, "ppe_net": 64866000000.0, "goodwill": null, "intangibles": null, "total_assets": 93829000000.0, "accounts_payable": 6113000000.0, "short_term_borrowings": null, "debt_current": 417000000.0, "current_liabilities": 12847000000.0, "long_term_debt": 16226000000.0, "total_liabilities": 45826000000.0, "temporary_equity": null, "equity_parent": 48003000000.0, "nci": null, "equity_total": 48003000000.0, "liabilities_and_equity": 93829000000.0, "shares_outstanding": null, "retained_earnings": 53029000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 7493000000.0, "accrued_taxes_current": 3193000000.0, "commercial_paper": null, "operating_lease_liability": 545000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.0299, "operating_lease_payments_y1": 169000000.0, "operating_lease_payments_total": 599000000.0, "operating_lease_imputed_interest": 54000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001163165-23-000006", "10-K:0001163165-24-000010", "10-Q:0001163165-23-000011" ], "value_sources": { "cash": [ "10-K:0001163165-24-000010" ], "short_term_investments": [ "10-K:0001163165-24-000010" ], "inventory": [ "10-K:0001163165-24-000010" ], "current_assets": [ "10-K:0001163165-24-000010" ], "ppe_net": [ "10-K:0001163165-24-000010" ], "total_assets": [ "10-K:0001163165-24-000010" ], "accounts_payable": [ "10-Q:0001163165-23-000011" ], "debt_current": [ "10-K:0001163165-24-000010" ], "current_liabilities": [ "10-K:0001163165-24-000010" ], "long_term_debt": [ "10-K:0001163165-24-000010" ], "total_liabilities": [ "10-K:0001163165-24-000010" ], "equity_parent": [ "10-K:0001163165-24-000010" ], "equity_total": [ "10-K:0001163165-23-000006" ], "liabilities_and_equity": [ "10-K:0001163165-24-000010" ], "retained_earnings": [ "10-K:0001163165-24-000010" ], "equity_method_investments": [ "10-K:0001163165-24-000010" ], "accrued_taxes_current": [ "10-K:0001163165-24-000010" ], "operating_lease_liability": [ "10-K:0001163165-24-000010" ], "operating_lease_discount_rate": [ "10-K:0001163165-24-000010" ], "operating_lease_payments_y1": [ "10-K:0001163165-23-000006" ], "operating_lease_payments_total": [ "10-K:0001163165-23-000006" ], "operating_lease_imputed_interest": [ "10-K:0001163165-23-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 6974000000.0, "short_term_investments": null, "receivables": null, "inventory": 1258000000.0, "current_assets": 16116000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 91441000000.0, "accounts_payable": 5078000000.0, "short_term_borrowings": null, "debt_current": 1317000000.0, "current_liabilities": 11553000000.0, "long_term_debt": 15266000000.0, "total_liabilities": 43658000000.0, "temporary_equity": null, "equity_parent": 47783000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 91441000000.0, "shares_outstanding": null, "retained_earnings": 54593000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2847000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-23-000011" ], "value_sources": { "cash": [ "10-Q:0001163165-23-000011" ], "inventory": [ "10-Q:0001163165-23-000011" ], "current_assets": [ "10-Q:0001163165-23-000011" ], "total_assets": [ "10-Q:0001163165-23-000011" ], "accounts_payable": [ "10-Q:0001163165-23-000011" ], "debt_current": [ "10-Q:0001163165-23-000011" ], "current_liabilities": [ "10-Q:0001163165-23-000011" ], "long_term_debt": [ "10-Q:0001163165-23-000011" ], "total_liabilities": [ "10-Q:0001163165-23-000011" ], "equity_parent": [ "10-Q:0001163165-23-000011" ], "liabilities_and_equity": [ "10-Q:0001163165-23-000011" ], "retained_earnings": [ "10-Q:0001163165-23-000011" ], "accrued_taxes_current": [ "10-Q:0001163165-23-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 5735000000.0, "short_term_investments": null, "receivables": null, "inventory": 1236000000.0, "current_assets": 13501000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 89605000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 879000000.0, "current_liabilities": 9548000000.0, "long_term_debt": 15565000000.0, "total_liabilities": 42074000000.0, "temporary_equity": null, "equity_parent": 47531000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 89605000000.0, "shares_outstanding": null, "retained_earnings": 55483000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1692000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-23-000023" ], "value_sources": { "cash": [ "10-Q:0001163165-23-000023" ], "inventory": [ "10-Q:0001163165-23-000023" ], "current_assets": [ "10-Q:0001163165-23-000023" ], "total_assets": [ "10-Q:0001163165-23-000023" ], "debt_current": [ "10-Q:0001163165-23-000023" ], "current_liabilities": [ "10-Q:0001163165-23-000023" ], "long_term_debt": [ "10-Q:0001163165-23-000023" ], "total_liabilities": [ "10-Q:0001163165-23-000023" ], "equity_parent": [ "10-Q:0001163165-23-000023" ], "liabilities_and_equity": [ "10-Q:0001163165-23-000023" ], "retained_earnings": [ "10-Q:0001163165-23-000023" ], "accrued_taxes_current": [ "10-Q:0001163165-23-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 8830000000.0, "short_term_investments": 616000000.0, "receivables": null, "inventory": 1326000000.0, "current_assets": 17181000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 93651000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 881000000.0, "current_liabilities": 10338000000.0, "long_term_debt": 18182000000.0, "total_liabilities": 45906000000.0, "temporary_equity": null, "equity_parent": 47745000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 93651000000.0, "shares_outstanding": null, "retained_earnings": 56952000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1919000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-23-000031" ], "value_sources": { "cash": [ "10-Q:0001163165-23-000031" ], "short_term_investments": [ "10-Q:0001163165-23-000031" ], "inventory": [ "10-Q:0001163165-23-000031" ], "current_assets": [ "10-Q:0001163165-23-000031" ], "total_assets": [ "10-Q:0001163165-23-000031" ], "debt_current": [ "10-Q:0001163165-23-000031" ], "current_liabilities": [ "10-Q:0001163165-23-000031" ], "long_term_debt": [ "10-Q:0001163165-23-000031" ], "total_liabilities": [ "10-Q:0001163165-23-000031" ], "equity_parent": [ "10-Q:0001163165-23-000031" ], "liabilities_and_equity": [ "10-Q:0001163165-23-000031" ], "retained_earnings": [ "10-Q:0001163165-23-000031" ], "accrued_taxes_current": [ "10-Q:0001163165-23-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 5635000000.0, "short_term_investments": 971000000.0, "receivables": null, "inventory": 1398000000.0, "current_assets": 14330000000.0, "ppe_net": 70044000000.0, "goodwill": null, "intangibles": null, "total_assets": 95924000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1074000000.0, "current_liabilities": 10005000000.0, "long_term_debt": 17863000000.0, "total_liabilities": 46645000000.0, "temporary_equity": null, "equity_parent": 49279000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 95924000000.0, "shares_outstanding": null, "retained_earnings": 59268000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 7905000000.0, "accrued_taxes_current": 1811000000.0, "commercial_paper": null, "operating_lease_liability": 697000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.0413, "operating_lease_payments_y1": 217000000.0, "operating_lease_payments_total": 788000000.0, "operating_lease_imputed_interest": 91000000.0, "debt_maturity_y1": 759000000.0, "debt_maturity_y2": 735000000.0, "debt_maturity_y3": 104000000.0, "debt_maturity_y4": 438000000.0, "debt_maturity_y5": 265000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001163165-24-000010", "10-K:0001163165-25-000012" ], "value_sources": { "cash": [ "10-K:0001163165-25-000012" ], "short_term_investments": [ "10-K:0001163165-25-000012" ], "inventory": [ "10-K:0001163165-25-000012" ], "current_assets": [ "10-K:0001163165-25-000012" ], "ppe_net": [ "10-K:0001163165-25-000012" ], "total_assets": [ "10-K:0001163165-25-000012" ], "debt_current": [ "10-K:0001163165-25-000012" ], "current_liabilities": [ "10-K:0001163165-25-000012" ], "long_term_debt": [ "10-K:0001163165-25-000012" ], "total_liabilities": [ "10-K:0001163165-25-000012" ], "equity_parent": [ "10-K:0001163165-25-000012" ], "liabilities_and_equity": [ "10-K:0001163165-25-000012" ], "retained_earnings": [ "10-K:0001163165-25-000012" ], "equity_method_investments": [ "10-K:0001163165-25-000012" ], "accrued_taxes_current": [ "10-K:0001163165-25-000012" ], "operating_lease_liability": [ "10-K:0001163165-25-000012" ], "operating_lease_discount_rate": [ "10-K:0001163165-25-000012" ], "operating_lease_payments_y1": [ "10-K:0001163165-24-000010" ], "operating_lease_payments_total": [ "10-K:0001163165-24-000010" ], "operating_lease_imputed_interest": [ "10-K:0001163165-24-000010" ], "debt_maturity_y1": [ "10-K:0001163165-24-000010" ], "debt_maturity_y2": [ "10-K:0001163165-24-000010" ], "debt_maturity_y3": [ "10-K:0001163165-24-000010" ], "debt_maturity_y4": [ "10-K:0001163165-24-000010" ], "debt_maturity_y5": [ "10-K:0001163165-24-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 5574000000.0, "short_term_investments": 487000000.0, "receivables": null, "inventory": 1443000000.0, "current_assets": 13721000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 95348000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1113000000.0, "current_liabilities": 10163000000.0, "long_term_debt": 17304000000.0, "total_liabilities": 46023000000.0, "temporary_equity": null, "equity_parent": 49325000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 95348000000.0, "shares_outstanding": null, "retained_earnings": 60895000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2116000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-24-000023" ], "value_sources": { "cash": [ "10-Q:0001163165-24-000023" ], "short_term_investments": [ "10-Q:0001163165-24-000023" ], "inventory": [ "10-Q:0001163165-24-000023" ], "current_assets": [ "10-Q:0001163165-24-000023" ], "total_assets": [ "10-Q:0001163165-24-000023" ], "debt_current": [ "10-Q:0001163165-24-000023" ], "current_liabilities": [ "10-Q:0001163165-24-000023" ], "long_term_debt": [ "10-Q:0001163165-24-000023" ], "total_liabilities": [ "10-Q:0001163165-24-000023" ], "equity_parent": [ "10-Q:0001163165-24-000023" ], "liabilities_and_equity": [ "10-Q:0001163165-24-000023" ], "retained_earnings": [ "10-Q:0001163165-24-000023" ], "accrued_taxes_current": [ "10-Q:0001163165-24-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 4294000000.0, "short_term_investments": 1723000000.0, "receivables": null, "inventory": 1447000000.0, "current_assets": 13734000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 95994000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1312000000.0, "current_liabilities": 10324000000.0, "long_term_debt": 17040000000.0, "total_liabilities": 46249000000.0, "temporary_equity": null, "equity_parent": 49745000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 95994000000.0, "shares_outstanding": null, "retained_earnings": 62309000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2016000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-24-000037" ], "value_sources": { "cash": [ "10-Q:0001163165-24-000037" ], "short_term_investments": [ "10-Q:0001163165-24-000037" ], "inventory": [ "10-Q:0001163165-24-000037" ], "current_assets": [ "10-Q:0001163165-24-000037" ], "total_assets": [ "10-Q:0001163165-24-000037" ], "debt_current": [ "10-Q:0001163165-24-000037" ], "current_liabilities": [ "10-Q:0001163165-24-000037" ], "long_term_debt": [ "10-Q:0001163165-24-000037" ], "total_liabilities": [ "10-Q:0001163165-24-000037" ], "equity_parent": [ "10-Q:0001163165-24-000037" ], "liabilities_and_equity": [ "10-Q:0001163165-24-000037" ], "retained_earnings": [ "10-Q:0001163165-24-000037" ], "accrued_taxes_current": [ "10-Q:0001163165-24-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 5221000000.0, "short_term_investments": 1571000000.0, "receivables": null, "inventory": 1496000000.0, "current_assets": 13984000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 96699000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1314000000.0, "current_liabilities": 10765000000.0, "long_term_debt": 16990000000.0, "total_liabilities": 46818000000.0, "temporary_equity": null, "equity_parent": 49881000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 96699000000.0, "shares_outstanding": null, "retained_earnings": 63459000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2473000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-24-000052" ], "value_sources": { "cash": [ "10-Q:0001163165-24-000052" ], "short_term_investments": [ "10-Q:0001163165-24-000052" ], "inventory": [ "10-Q:0001163165-24-000052" ], "current_assets": [ "10-Q:0001163165-24-000052" ], "total_assets": [ "10-Q:0001163165-24-000052" ], "debt_current": [ "10-Q:0001163165-24-000052" ], "current_liabilities": [ "10-Q:0001163165-24-000052" ], "long_term_debt": [ "10-Q:0001163165-24-000052" ], "total_liabilities": [ "10-Q:0001163165-24-000052" ], "equity_parent": [ "10-Q:0001163165-24-000052" ], "liabilities_and_equity": [ "10-Q:0001163165-24-000052" ], "retained_earnings": [ "10-Q:0001163165-24-000052" ], "accrued_taxes_current": [ "10-Q:0001163165-24-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 5607000000.0, "short_term_investments": 507000000.0, "receivables": null, "inventory": 1809000000.0, "current_assets": 15647000000.0, "ppe_net": 94356000000.0, "goodwill": null, "intangibles": null, "total_assets": 122780000000.0, "accounts_payable": 6044000000.0, "short_term_borrowings": null, "debt_current": 1035000000.0, "current_liabilities": 12124000000.0, "long_term_debt": 23289000000.0, "total_liabilities": 57984000000.0, "temporary_equity": null, "equity_parent": 64796000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 122780000000.0, "shares_outstanding": null, "retained_earnings": 64869000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 8611000000.0, "accrued_taxes_current": 2460000000.0, "commercial_paper": null, "operating_lease_liability": 1024000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.0462, "operating_lease_payments_y1": 382000000.0, "operating_lease_payments_total": 1106000000.0, "operating_lease_imputed_interest": 82000000.0, "debt_maturity_y1": 735000000.0, "debt_maturity_y2": 704000000.0, "debt_maturity_y3": 778000000.0, "debt_maturity_y4": 664000000.0, "debt_maturity_y5": 997000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001163165-25-000012", "10-K:0001163165-26-000009" ], "value_sources": { "cash": [ "10-K:0001163165-26-000009" ], "short_term_investments": [ "10-K:0001163165-26-000009" ], "inventory": [ "10-K:0001163165-26-000009" ], "current_assets": [ "10-K:0001163165-26-000009" ], "ppe_net": [ "10-K:0001163165-26-000009" ], "total_assets": [ "10-K:0001163165-26-000009" ], "accounts_payable": [ "10-K:0001163165-26-000009" ], "debt_current": [ "10-K:0001163165-26-000009" ], "current_liabilities": [ "10-K:0001163165-26-000009" ], "long_term_debt": [ "10-K:0001163165-26-000009" ], "total_liabilities": [ "10-K:0001163165-26-000009" ], "equity_parent": [ "10-K:0001163165-26-000009" ], "liabilities_and_equity": [ "10-K:0001163165-26-000009" ], "retained_earnings": [ "10-K:0001163165-26-000009" ], "equity_method_investments": [ "10-K:0001163165-26-000009" ], "accrued_taxes_current": [ "10-K:0001163165-26-000009" ], "operating_lease_liability": [ "10-K:0001163165-26-000009" ], "operating_lease_discount_rate": [ "10-K:0001163165-26-000009" ], "operating_lease_payments_y1": [ "10-K:0001163165-25-000012" ], "operating_lease_payments_total": [ "10-K:0001163165-25-000012" ], "operating_lease_imputed_interest": [ "10-K:0001163165-25-000012" ], "debt_maturity_y1": [ "10-K:0001163165-25-000012" ], "debt_maturity_y2": [ "10-K:0001163165-25-000012" ], "debt_maturity_y3": [ "10-K:0001163165-25-000012" ], "debt_maturity_y4": [ "10-K:0001163165-25-000012" ], "debt_maturity_y5": [ "10-K:0001163165-25-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 6309000000.0, "short_term_investments": 926000000.0, "receivables": null, "inventory": 1844000000.0, "current_assets": 16906000000.0, "ppe_net": 94316000000.0, "goodwill": null, "intangibles": null, "total_assets": 124254000000.0, "accounts_payable": 7349000000.0, "short_term_borrowings": null, "debt_current": 608000000.0, "current_liabilities": 13329000000.0, "long_term_debt": 23176000000.0, "total_liabilities": 59016000000.0, "temporary_equity": null, "equity_parent": 65238000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 124254000000.0, "shares_outstanding": null, "retained_earnings": 66721000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2919000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-25-000025" ], "value_sources": { "cash": [ "10-Q:0001163165-25-000025" ], "short_term_investments": [ "10-Q:0001163165-25-000025" ], "inventory": [ "10-Q:0001163165-25-000025" ], "current_assets": [ "10-Q:0001163165-25-000025" ], "ppe_net": [ "10-Q:0001163165-25-000025" ], "total_assets": [ "10-Q:0001163165-25-000025" ], "accounts_payable": [ "10-Q:0001163165-25-000025" ], "debt_current": [ "10-Q:0001163165-25-000025" ], "current_liabilities": [ "10-Q:0001163165-25-000025" ], "long_term_debt": [ "10-Q:0001163165-25-000025" ], "total_liabilities": [ "10-Q:0001163165-25-000025" ], "equity_parent": [ "10-Q:0001163165-25-000025" ], "liabilities_and_equity": [ "10-Q:0001163165-25-000025" ], "retained_earnings": [ "10-Q:0001163165-25-000025" ], "accrued_taxes_current": [ "10-Q:0001163165-25-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 4901000000.0, "short_term_investments": 439000000.0, "receivables": null, "inventory": 1897000000.0, "current_assets": 13939000000.0, "ppe_net": 95242000000.0, "goodwill": null, "intangibles": null, "total_assets": 122599000000.0, "accounts_payable": 6517000000.0, "short_term_borrowings": null, "debt_current": 414000000.0, "current_liabilities": 10986000000.0, "long_term_debt": 23115000000.0, "total_liabilities": 57027000000.0, "temporary_equity": null, "equity_parent": 65572000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 122599000000.0, "shares_outstanding": null, "retained_earnings": 67707000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1742000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-25-000042" ], "value_sources": { "cash": [ "10-Q:0001163165-25-000042" ], "short_term_investments": [ "10-Q:0001163165-25-000042" ], "inventory": [ "10-Q:0001163165-25-000042" ], "current_assets": [ "10-Q:0001163165-25-000042" ], "ppe_net": [ "10-Q:0001163165-25-000042" ], "total_assets": [ "10-Q:0001163165-25-000042" ], "accounts_payable": [ "10-Q:0001163165-25-000042" ], "debt_current": [ "10-Q:0001163165-25-000042" ], "current_liabilities": [ "10-Q:0001163165-25-000042" ], "long_term_debt": [ "10-Q:0001163165-25-000042" ], "total_liabilities": [ "10-Q:0001163165-25-000042" ], "equity_parent": [ "10-Q:0001163165-25-000042" ], "liabilities_and_equity": [ "10-Q:0001163165-25-000042" ], "retained_earnings": [ "10-Q:0001163165-25-000042" ], "accrued_taxes_current": [ "10-Q:0001163165-25-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 5260000000.0, "short_term_investments": 996000000.0, "receivables": null, "inventory": 1721000000.0, "current_assets": 15884000000.0, "ppe_net": 93498000000.0, "goodwill": null, "intangibles": null, "total_assets": 122472000000.0, "accounts_payable": 6245000000.0, "short_term_borrowings": null, "debt_current": 1016000000.0, "current_liabilities": 12009000000.0, "long_term_debt": 22466000000.0, "total_liabilities": 57549000000.0, "temporary_equity": null, "equity_parent": 64923000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 122472000000.0, "shares_outstanding": null, "retained_earnings": 68459000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1939000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-25-000058" ], "value_sources": { "cash": [ "10-Q:0001163165-25-000058" ], "short_term_investments": [ "10-Q:0001163165-25-000058" ], "inventory": [ "10-Q:0001163165-25-000058" ], "current_assets": [ "10-Q:0001163165-25-000058" ], "ppe_net": [ "10-Q:0001163165-25-000058" ], "total_assets": [ "10-Q:0001163165-25-000058" ], "accounts_payable": [ "10-Q:0001163165-25-000058" ], "debt_current": [ "10-Q:0001163165-25-000058" ], "current_liabilities": [ "10-Q:0001163165-25-000058" ], "long_term_debt": [ "10-Q:0001163165-25-000058" ], "total_liabilities": [ "10-Q:0001163165-25-000058" ], "equity_parent": [ "10-Q:0001163165-25-000058" ], "liabilities_and_equity": [ "10-Q:0001163165-25-000058" ], "retained_earnings": [ "10-Q:0001163165-25-000058" ], "accrued_taxes_current": [ "10-Q:0001163165-25-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 6497000000.0, "short_term_investments": 484000000.0, "receivables": null, "inventory": 1873000000.0, "current_assets": 15532000000.0, "ppe_net": 93239000000.0, "goodwill": null, "intangibles": null, "total_assets": 121939000000.0, "accounts_payable": 6218000000.0, "short_term_borrowings": null, "debt_current": 1020000000.0, "current_liabilities": 11972000000.0, "long_term_debt": 22424000000.0, "total_liabilities": 57452000000.0, "temporary_equity": null, "equity_parent": 64487000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 121939000000.0, "shares_outstanding": null, "retained_earnings": 68864000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 8833000000.0, "accrued_taxes_current": 1835000000.0, "commercial_paper": null, "operating_lease_liability": 950000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.0458, "operating_lease_payments_y1": 417000000.0, "operating_lease_payments_total": 1045000000.0, "operating_lease_imputed_interest": 95000000.0, "debt_maturity_y1": 713000000.0, "debt_maturity_y2": 786000000.0, "debt_maturity_y3": 670000000.0, "debt_maturity_y4": 992000000.0, "debt_maturity_y5": 1599000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001163165-26-000009", "10-Q:0001163165-26-000032" ], "value_sources": { "cash": [ "10-Q:0001163165-26-000032" ], "short_term_investments": [ "10-Q:0001163165-26-000032" ], "inventory": [ "10-Q:0001163165-26-000032" ], "current_assets": [ "10-Q:0001163165-26-000032" ], "ppe_net": [ "10-Q:0001163165-26-000032" ], "total_assets": [ "10-Q:0001163165-26-000032" ], "accounts_payable": [ "10-Q:0001163165-26-000032" ], "debt_current": [ "10-Q:0001163165-26-000032" ], "current_liabilities": [ "10-Q:0001163165-26-000032" ], "long_term_debt": [ "10-Q:0001163165-26-000032" ], "total_liabilities": [ "10-Q:0001163165-26-000032" ], "equity_parent": [ "10-Q:0001163165-26-000032" ], "liabilities_and_equity": [ "10-Q:0001163165-26-000032" ], "retained_earnings": [ "10-Q:0001163165-26-000032" ], "equity_method_investments": [ "10-K:0001163165-26-000009" ], "accrued_taxes_current": [ "10-Q:0001163165-26-000032" ], "operating_lease_liability": [ "10-K:0001163165-26-000009" ], "operating_lease_discount_rate": [ "10-K:0001163165-26-000009" ], "operating_lease_payments_y1": [ "10-K:0001163165-26-000009" ], "operating_lease_payments_total": [ "10-K:0001163165-26-000009" ], "operating_lease_imputed_interest": [ "10-K:0001163165-26-000009" ], "debt_maturity_y1": [ "10-K:0001163165-26-000009" ], "debt_maturity_y2": [ "10-K:0001163165-26-000009" ], "debt_maturity_y3": [ "10-K:0001163165-26-000009" ], "debt_maturity_y4": [ "10-K:0001163165-26-000009" ], "debt_maturity_y5": [ "10-K:0001163165-26-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 5877000000.0, "short_term_investments": 486000000.0, "receivables": null, "inventory": 1910000000.0, "current_assets": 16229000000.0, "ppe_net": 93141000000.0, "goodwill": null, "intangibles": null, "total_assets": 122725000000.0, "accounts_payable": 7017000000.0, "short_term_borrowings": null, "debt_current": 1065000000.0, "current_liabilities": 12586000000.0, "long_term_debt": 22262000000.0, "total_liabilities": 58184000000.0, "temporary_equity": null, "equity_parent": 64541000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 122725000000.0, "shares_outstanding": null, "retained_earnings": 70016000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2129000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-26-000018" ], "value_sources": { "cash": [ "10-Q:0001163165-26-000018" ], "short_term_investments": [ "10-Q:0001163165-26-000018" ], "inventory": [ "10-Q:0001163165-26-000018" ], "current_assets": [ "10-Q:0001163165-26-000018" ], "ppe_net": [ "10-Q:0001163165-26-000018" ], "total_assets": [ "10-Q:0001163165-26-000018" ], "accounts_payable": [ "10-Q:0001163165-26-000018" ], "debt_current": [ "10-Q:0001163165-26-000018" ], "current_liabilities": [ "10-Q:0001163165-26-000018" ], "long_term_debt": [ "10-Q:0001163165-26-000018" ], "total_liabilities": [ "10-Q:0001163165-26-000018" ], "equity_parent": [ "10-Q:0001163165-26-000018" ], "liabilities_and_equity": [ "10-Q:0001163165-26-000018" ], "retained_earnings": [ "10-Q:0001163165-26-000018" ], "accrued_taxes_current": [ "10-Q:0001163165-26-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 6574000000.0, "short_term_investments": 1118000000.0, "receivables": null, "inventory": 1879000000.0, "current_assets": 19195000000.0, "ppe_net": 91248000000.0, "goodwill": null, "intangibles": null, "total_assets": 124261000000.0, "accounts_payable": 6764000000.0, "short_term_borrowings": null, "debt_current": 462000000.0, "current_liabilities": 12452000000.0, "long_term_debt": 22828000000.0, "total_liabilities": 58912000000.0, "temporary_equity": null, "equity_parent": 65349000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 124261000000.0, "shares_outstanding": null, "retained_earnings": 72921000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2540000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001163165-26-000032" ], "value_sources": { "cash": [ "10-Q:0001163165-26-000032" ], "short_term_investments": [ "10-Q:0001163165-26-000032" ], "inventory": [ "10-Q:0001163165-26-000032" ], "current_assets": [ "10-Q:0001163165-26-000032" ], "ppe_net": [ "10-Q:0001163165-26-000032" ], "total_assets": [ "10-Q:0001163165-26-000032" ], "accounts_payable": [ "10-Q:0001163165-26-000032" ], "debt_current": [ "10-Q:0001163165-26-000032" ], "current_liabilities": [ "10-Q:0001163165-26-000032" ], "long_term_debt": [ "10-Q:0001163165-26-000032" ], "total_liabilities": [ "10-Q:0001163165-26-000032" ], "equity_parent": [ "10-Q:0001163165-26-000032" ], "liabilities_and_equity": [ "10-Q:0001163165-26-000032" ], "retained_earnings": [ "10-Q:0001163165-26-000032" ], "accrued_taxes_current": [ "10-Q:0001163165-26-000032" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 2105000000.0, "cfi": -1932000000.0, "cff": -1230000000.0, "capex": 1649000000.0, "d_and_a": 1411000000.0, "sbc": null, "dividends_paid": 458000000.0, "buybacks": 726000000.0, "interest_paid": 200000000.0, "taxes_paid": 465000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -227000000.0, "change_receivables": -1041000000.0, "change_inventories": -277000000.0, "change_payables": -297000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001562762-20-000162", "10-Q:0001562762-21-000193" ], "value_sources": { "cfo": [ "10-Q:0001562762-21-000193" ], "cfi": [ "10-Q:0001562762-21-000193" ], "cff": [ "10-Q:0001562762-21-000193" ], "capex": [ "10-Q:0001562762-21-000193" ], "d_and_a": [ "10-Q:0001562762-21-000193" ], "dividends_paid": [ "10-Q:0001562762-21-000193" ], "buybacks": [ "10-Q:0001562762-21-000193" ], "interest_paid": [ "10-Q:0001562762-21-000193" ], "taxes_paid": [ "10-Q:0001562762-21-000193" ], "deferred_tax": [ "10-Q:0001562762-21-000193" ], "change_receivables": [ "10-Q:0001562762-21-000193" ], "change_inventories": [ "10-Q:0001562762-21-000193" ], "change_payables": [ "10-Q:0001562762-21-000193" ], "proceeds_debt_issuance": [ "10-Q:0001562762-20-000162" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 157000000.0, "cfi": -530000000.0, "cff": -649000000.0, "capex": 876000000.0, "d_and_a": 1158000000.0, "sbc": null, "dividends_paid": 455000000.0, "buybacks": 0.0, "interest_paid": 197000000.0, "taxes_paid": 296000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -93000000.0, "change_receivables": -705000000.0, "change_inventories": 304000000.0, "change_payables": -457000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001562762-20-000162", "10-Q:0001562762-20-000267", "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "value_sources": { "cfo": [ "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "cfi": [ "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "cff": [ "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "capex": [ "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "d_and_a": [ "10-Q:0001562762-21-000304" ], "dividends_paid": [ "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "buybacks": [ "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "interest_paid": [ "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "taxes_paid": [ "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "deferred_tax": [ "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "change_receivables": [ "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "change_inventories": [ "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "change_payables": [ "10-Q:0001562762-21-000193", "10-Q:0001562762-21-000304" ], "proceeds_debt_issuance": [ "10-Q:0001562762-20-000162", "10-Q:0001562762-20-000267" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 868000000.0, "cfi": -1116000000.0, "cff": -177000000.0, "capex": 1132000000.0, "d_and_a": 1411000000.0, "sbc": null, "dividends_paid": 454000000.0, "buybacks": 0.0, "interest_paid": 194000000.0, "taxes_paid": 42000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -108000000.0, "change_receivables": 614000000.0, "change_inventories": 47000000.0, "change_payables": 171000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 300000000.0 }, "sources": [ "10-Q:0001562762-20-000267", "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "value_sources": { "cfo": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "cfi": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "cff": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "capex": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "d_and_a": [ "10-Q:0001562762-21-000409" ], "dividends_paid": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "buybacks": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "interest_paid": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "taxes_paid": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "deferred_tax": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "change_receivables": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "change_inventories": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "change_payables": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "proceeds_debt_issuance": [ "10-Q:0001562762-20-000267", "10-Q:0001562762-21-000409" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1672000000.0, "cfi": -543000000.0, "cff": -652000000.0, "capex": 1058000000.0, "d_and_a": 1541000000.0, "sbc": null, "dividends_paid": 464000000.0, "buybacks": 166000000.0, "interest_paid": 194000000.0, "taxes_paid": 102000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -406000000.0, "change_receivables": 611000000.0, "change_inventories": -49000000.0, "change_payables": 334000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "value_sources": { "cfo": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "cfi": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "cff": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "capex": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "d_and_a": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "dividends_paid": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "buybacks": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "interest_paid": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "taxes_paid": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "deferred_tax": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "change_receivables": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "change_inventories": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "change_payables": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "proceeds_debt_issuance": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 2080000000.0, "cfi": -1215000000.0, "cff": -1015000000.0, "capex": null, "d_and_a": 1886000000.0, "sbc": null, "dividends_paid": 588000000.0, "buybacks": 375000000.0, "interest_paid": 233000000.0, "taxes_paid": 53000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 203000000.0, "change_receivables": 785000000.0, "change_inventories": 51000000.0, "change_payables": 424000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001163165-22-000006" ], "value_sources": { "cfo": [ "10-Q:0001163165-22-000006" ], "cfi": [ "10-Q:0001163165-22-000006" ], "cff": [ "10-Q:0001163165-22-000006" ], "d_and_a": [ "10-Q:0001163165-22-000006" ], "dividends_paid": [ "10-Q:0001163165-22-000006" ], "buybacks": [ "10-Q:0001163165-22-000006" ], "interest_paid": [ "10-Q:0001163165-22-000006" ], "taxes_paid": [ "10-Q:0001163165-22-000006" ], "deferred_tax": [ "10-Q:0001163165-22-000006" ], "change_receivables": [ "10-Q:0001163165-22-000006" ], "change_inventories": [ "10-Q:0001163165-22-000006" ], "change_payables": [ "10-Q:0001163165-22-000006" ], "proceeds_debt_issuance": [ "10-Q:0001163165-22-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 4251000000.0, "cfi": 734000000.0, "cff": -1203000000.0, "capex": null, "d_and_a": 1867000000.0, "sbc": null, "dividends_paid": 583000000.0, "buybacks": 606000000.0, "interest_paid": 231000000.0, "taxes_paid": 54000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 364000000.0, "change_receivables": 9000000.0, "change_inventories": 38000000.0, "change_payables": -101000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 3000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "value_sources": { "cfo": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "cfi": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "cff": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "d_and_a": [ "10-Q:0001163165-22-000013" ], "dividends_paid": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "buybacks": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "interest_paid": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "taxes_paid": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "deferred_tax": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "change_receivables": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "change_inventories": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "change_payables": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "proceeds_equity_issuance": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ], "proceeds_debt_issuance": [ "10-Q:0001163165-22-000006", "10-Q:0001163165-22-000013" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 4797000000.0, "cfi": 532000000.0, "cff": -2086000000.0, "capex": null, "d_and_a": 1672000000.0, "sbc": null, "dividends_paid": 579000000.0, "buybacks": 1243000000.0, "interest_paid": 231000000.0, "taxes_paid": 251000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 328000000.0, "change_receivables": 825000000.0, "change_inventories": -76000000.0, "change_payables": 359000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 52000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "value_sources": { "cfo": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "cfi": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "cff": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "d_and_a": [ "10-Q:0001163165-22-000017" ], "dividends_paid": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "buybacks": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "interest_paid": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "taxes_paid": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "deferred_tax": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "change_receivables": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "change_inventories": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "change_payables": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "proceeds_equity_issuance": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ], "proceeds_debt_issuance": [ "10-Q:0001163165-22-000013", "10-Q:0001163165-22-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 5868000000.0, "cfi": -8595000000.0, "cff": -2031000000.0, "capex": null, "d_and_a": 1783000000.0, "sbc": null, "dividends_paid": 609000000.0, "buybacks": 1399000000.0, "interest_paid": 229000000.0, "taxes_paid": 498000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 451000000.0, "change_receivables": 881000000.0, "change_inventories": 147000000.0, "change_payables": 717000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 118000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "value_sources": { "cfo": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "cfi": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "cff": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "d_and_a": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "dividends_paid": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "buybacks": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "interest_paid": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "taxes_paid": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "deferred_tax": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "change_receivables": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "change_inventories": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "change_payables": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "proceeds_equity_issuance": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ], "proceeds_debt_issuance": [ "10-K:0001163165-23-000006", "10-Q:0001163165-22-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 5068000000.0, "cfi": -611000000.0, "cff": -3137000000.0, "capex": null, "d_and_a": 1823000000.0, "sbc": null, "dividends_paid": 864000000.0, "buybacks": 1425000000.0, "interest_paid": 287000000.0, "taxes_paid": 1640000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 373000000.0, "change_receivables": 1535000000.0, "change_inventories": -27000000.0, "change_payables": -204000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 271000000.0, "proceeds_debt_issuance": 2897000000.0 }, "sources": [ "10-Q:0001163165-23-000011" ], "value_sources": { "cfo": [ "10-Q:0001163165-23-000011" ], "cfi": [ "10-Q:0001163165-23-000011" ], "cff": [ "10-Q:0001163165-23-000011" ], "d_and_a": [ "10-Q:0001163165-23-000011" ], "dividends_paid": [ "10-Q:0001163165-23-000011" ], "buybacks": [ "10-Q:0001163165-23-000011" ], "interest_paid": [ "10-Q:0001163165-23-000011" ], "taxes_paid": [ "10-Q:0001163165-23-000011" ], "deferred_tax": [ "10-Q:0001163165-23-000011" ], "change_receivables": [ "10-Q:0001163165-23-000011" ], "change_inventories": [ "10-Q:0001163165-23-000011" ], "change_payables": [ "10-Q:0001163165-23-000011" ], "proceeds_equity_issuance": [ "10-Q:0001163165-23-000011" ], "proceeds_debt_issuance": [ "10-Q:0001163165-23-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 7914000000.0, "cfi": -2091000000.0, "cff": -5078000000.0, "capex": null, "d_and_a": 1810000000.0, "sbc": null, "dividends_paid": 988000000.0, "buybacks": 2300000000.0, "interest_paid": 199000000.0, "taxes_paid": 2302000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 495000000.0, "change_receivables": 326000000.0, "change_inventories": 80000000.0, "change_payables": 839000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 79000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "value_sources": { "cfo": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "cfi": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "cff": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "d_and_a": [ "10-Q:0001163165-23-000023" ], "dividends_paid": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "buybacks": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "interest_paid": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "taxes_paid": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "deferred_tax": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "change_receivables": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "change_inventories": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "change_payables": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "proceeds_equity_issuance": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ], "proceeds_debt_issuance": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-23-000023" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 8740000000.0, "cfi": -3105000000.0, "cff": -4330000000.0, "capex": null, "d_and_a": 1872000000.0, "sbc": null, "dividends_paid": 1484000000.0, "buybacks": 2799000000.0, "interest_paid": 220000000.0, "taxes_paid": 1660000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 726000000.0, "change_receivables": -544000000.0, "change_inventories": 11000000.0, "change_payables": 463000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "value_sources": { "cfo": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "cfi": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "cff": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "d_and_a": [ "10-Q:0001163165-23-000031" ], "dividends_paid": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "buybacks": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "interest_paid": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "taxes_paid": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "deferred_tax": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "change_receivables": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "change_inventories": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "change_payables": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "proceeds_debt_issuance": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 6592000000.0, "cfi": -2934000000.0, "cff": -5508000000.0, "capex": null, "d_and_a": 1999000000.0, "sbc": null, "dividends_paid": 2390000000.0, "buybacks": 2746000000.0, "interest_paid": 167000000.0, "taxes_paid": 1766000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 492000000.0, "change_receivables": -354000000.0, "change_inventories": -26000000.0, "change_payables": -197000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 17000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "value_sources": { "cfo": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "cfi": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "cff": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "d_and_a": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "dividends_paid": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "buybacks": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "interest_paid": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "taxes_paid": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "deferred_tax": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "change_receivables": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "change_inventories": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "change_payables": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "proceeds_equity_issuance": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ], "proceeds_debt_issuance": [ "10-K:0001163165-24-000010", "10-Q:0001163165-23-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 5403000000.0, "cfi": -1448000000.0, "cff": -3326000000.0, "capex": null, "d_and_a": 1942000000.0, "sbc": null, "dividends_paid": 1488000000.0, "buybacks": 1700000000.0, "interest_paid": 209000000.0, "taxes_paid": 1062000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 324000000.0, "change_receivables": -1701000000.0, "change_inventories": 45000000.0, "change_payables": -1266000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-24-000023" ], "value_sources": { "cfo": [ "10-Q:0001163165-24-000023" ], "cfi": [ "10-Q:0001163165-24-000023" ], "cff": [ "10-Q:0001163165-24-000023" ], "d_and_a": [ "10-Q:0001163165-24-000023" ], "dividends_paid": [ "10-Q:0001163165-24-000023" ], "buybacks": [ "10-Q:0001163165-24-000023" ], "interest_paid": [ "10-Q:0001163165-24-000023" ], "taxes_paid": [ "10-Q:0001163165-24-000023" ], "deferred_tax": [ "10-Q:0001163165-24-000023" ], "change_receivables": [ "10-Q:0001163165-24-000023" ], "change_inventories": [ "10-Q:0001163165-24-000023" ], "change_payables": [ "10-Q:0001163165-24-000023" ], "proceeds_debt_issuance": [ "10-Q:0001163165-23-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 3854000000.0, "cfi": -2316000000.0, "cff": -2725000000.0, "capex": null, "d_and_a": 2010000000.0, "sbc": null, "dividends_paid": 1350000000.0, "buybacks": 1300000000.0, "interest_paid": 149000000.0, "taxes_paid": 2140000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 165000000.0, "change_receivables": -545000000.0, "change_inventories": -22000000.0, "change_payables": -348000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": 1093000000.0 }, "sources": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "value_sources": { "cfo": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "cfi": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "cff": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "d_and_a": [ "10-Q:0001163165-24-000037" ], "dividends_paid": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "buybacks": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "interest_paid": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "taxes_paid": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "deferred_tax": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "change_receivables": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "change_inventories": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "change_payables": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "proceeds_equity_issuance": [ "10-Q:0001163165-24-000023", "10-Q:0001163165-24-000037" ], "proceeds_debt_issuance": [ "10-Q:0001163165-23-000011", "10-Q:0001163165-24-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 5445000000.0, "cfi": -2384000000.0, "cff": 29000000.0, "capex": null, "d_and_a": 2095000000.0, "sbc": null, "dividends_paid": 1337000000.0, "buybacks": 1300000000.0, "interest_paid": 175000000.0, "taxes_paid": 939000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 264000000.0, "change_receivables": 1099000000.0, "change_inventories": 91000000.0, "change_payables": 777000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 38000000.0, "proceeds_debt_issuance": 2694000000.0 }, "sources": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "value_sources": { "cfo": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "cfi": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "cff": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "d_and_a": [ "10-Q:0001163165-24-000052" ], "dividends_paid": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "buybacks": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "interest_paid": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "taxes_paid": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "deferred_tax": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "change_receivables": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "change_inventories": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "change_payables": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "proceeds_equity_issuance": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ], "proceeds_debt_issuance": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 5263000000.0, "cfi": -5852000000.0, "cff": -2639000000.0, "capex": null, "d_and_a": 2223000000.0, "sbc": null, "dividends_paid": 1408000000.0, "buybacks": 1100000000.0, "interest_paid": 168000000.0, "taxes_paid": 1265000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 392000000.0, "change_receivables": -186000000.0, "change_inventories": -11000000.0, "change_payables": -281000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 5000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "value_sources": { "cfo": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "cfi": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "cff": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "d_and_a": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "dividends_paid": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "buybacks": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "interest_paid": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "taxes_paid": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "deferred_tax": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "change_receivables": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "change_inventories": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "change_payables": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "proceeds_equity_issuance": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ], "proceeds_debt_issuance": [ "10-K:0001163165-25-000012", "10-Q:0001163165-24-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 4985000000.0, "cfi": -2141000000.0, "cff": -2825000000.0, "capex": null, "d_and_a": 2211000000.0, "sbc": null, "dividends_paid": 924000000.0, "buybacks": 1325000000.0, "interest_paid": 254000000.0, "taxes_paid": 707000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 87000000.0, "change_receivables": 76000000.0, "change_inventories": 55000000.0, "change_payables": -85000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001163165-25-000025" ], "value_sources": { "cfo": [ "10-Q:0001163165-25-000025" ], "cfi": [ "10-Q:0001163165-25-000025" ], "cff": [ "10-Q:0001163165-25-000025" ], "d_and_a": [ "10-Q:0001163165-25-000025" ], "dividends_paid": [ "10-Q:0001163165-25-000025" ], "buybacks": [ "10-Q:0001163165-25-000025" ], "interest_paid": [ "10-Q:0001163165-25-000025" ], "taxes_paid": [ "10-Q:0001163165-25-000025" ], "deferred_tax": [ "10-Q:0001163165-25-000025" ], "change_receivables": [ "10-Q:0001163165-25-000025" ], "change_inventories": [ "10-Q:0001163165-25-000025" ], "change_payables": [ "10-Q:0001163165-25-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 4919000000.0, "cfi": -4151000000.0, "cff": -2043000000.0, "capex": null, "d_and_a": 2334000000.0, "sbc": null, "dividends_paid": 915000000.0, "buybacks": 1021000000.0, "interest_paid": 150000000.0, "taxes_paid": 1360000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 124000000.0, "change_receivables": -224000000.0, "change_inventories": 2000000.0, "change_payables": -98000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 4000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "value_sources": { "cfo": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "cfi": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "cff": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "d_and_a": [ "10-Q:0001163165-25-000042" ], "dividends_paid": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "buybacks": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "interest_paid": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "taxes_paid": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "deferred_tax": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "change_receivables": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "change_inventories": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "change_payables": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ], "proceeds_equity_issuance": [ "10-Q:0001163165-25-000025", "10-Q:0001163165-25-000042" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 5763000000.0, "cfi": -2658000000.0, "cff": -2198000000.0, "capex": null, "d_and_a": 2390000000.0, "sbc": null, "dividends_paid": 910000000.0, "buybacks": 1167000000.0, "interest_paid": 224000000.0, "taxes_paid": 730000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 38000000.0, "change_receivables": -508000000.0, "change_inventories": 43000000.0, "change_payables": 66000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052", "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "value_sources": { "cfo": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "cfi": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "cff": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "d_and_a": [ "10-Q:0001163165-25-000058" ], "dividends_paid": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "buybacks": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "interest_paid": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "taxes_paid": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "deferred_tax": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "change_receivables": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "change_inventories": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "change_payables": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "proceeds_debt_issuance": [ "10-Q:0001163165-24-000037", "10-Q:0001163165-24-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 4457000000.0, "cfi": -2200000000.0, "cff": -1769000000.0, "capex": null, "d_and_a": 2664000000.0, "sbc": null, "dividends_paid": 897000000.0, "buybacks": 1950000000.0, "interest_paid": 178000000.0, "taxes_paid": 824000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 118000000.0, "change_receivables": 918000000.0, "change_inventories": -32000000.0, "change_payables": -426000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5591000000.0 }, "sources": [ "10-K:0001163165-26-000009", "10-Q:0001163165-24-000052", "10-Q:0001163165-25-000058" ], "value_sources": { "cfo": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "cfi": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "cff": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "d_and_a": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "dividends_paid": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "buybacks": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "interest_paid": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "taxes_paid": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "deferred_tax": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "change_receivables": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "change_inventories": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "change_payables": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "proceeds_debt_issuance": [ "10-K:0001163165-26-000009", "10-Q:0001163165-24-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 6115000000.0, "cfi": -2346000000.0, "cff": -3137000000.0, "capex": null, "d_and_a": 2746000000.0, "sbc": null, "dividends_paid": 998000000.0, "buybacks": 1500000000.0, "interest_paid": 214000000.0, "taxes_paid": 1188000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -71000000.0, "change_receivables": -280000000.0, "change_inventories": 26000000.0, "change_payables": 518000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001163165-26-000018" ], "value_sources": { "cfo": [ "10-Q:0001163165-26-000018" ], "cfi": [ "10-Q:0001163165-26-000018" ], "cff": [ "10-Q:0001163165-26-000018" ], "d_and_a": [ "10-Q:0001163165-26-000018" ], "dividends_paid": [ "10-Q:0001163165-26-000018" ], "buybacks": [ "10-Q:0001163165-26-000018" ], "interest_paid": [ "10-Q:0001163165-26-000018" ], "taxes_paid": [ "10-Q:0001163165-26-000018" ], "deferred_tax": [ "10-Q:0001163165-26-000018" ], "change_receivables": [ "10-Q:0001163165-26-000018" ], "change_inventories": [ "10-Q:0001163165-26-000018" ], "change_payables": [ "10-Q:0001163165-26-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 3485000000.0, "cfi": -2461000000.0, "cff": -2483000000.0, "capex": null, "d_and_a": 2838000000.0, "sbc": null, "dividends_paid": 984000000.0, "buybacks": 1222000000.0, "interest_paid": 111000000.0, "taxes_paid": 2010000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 149000000.0, "change_receivables": -693000000.0, "change_inventories": 58000000.0, "change_payables": -545000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "value_sources": { "cfo": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "cfi": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "cff": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "d_and_a": [ "10-Q:0001163165-26-000032" ], "dividends_paid": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "buybacks": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "interest_paid": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "taxes_paid": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "deferred_tax": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "change_receivables": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "change_inventories": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "change_payables": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 5878000000.0, "cfi": -3179000000.0, "cff": -2324000000.0, "capex": null, "d_and_a": 2917000000.0, "sbc": null, "dividends_paid": 975000000.0, "buybacks": 1274000000.0, "interest_paid": 369000000.0, "taxes_paid": 698000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 354000000.0, "change_receivables": 52000000.0, "change_inventories": -133000000.0, "change_payables": -184000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "value_sources": { "cfo": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "cfi": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "cff": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "d_and_a": [ "10-Q:0001163165-25-000058" ], "dividends_paid": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "buybacks": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "interest_paid": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "taxes_paid": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "deferred_tax": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "change_receivables": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "change_inventories": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "change_payables": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 4318000000.0, "cfi": -850000000.0, "cff": -2158000000.0, "capex": null, "d_and_a": 2999000000.0, "sbc": null, "dividends_paid": 1038000000.0, "buybacks": 1022000000.0, "interest_paid": 63000000.0, "taxes_paid": 926000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 117000000.0, "change_receivables": 118000000.0, "change_inventories": 165000000.0, "change_payables": -1000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "value_sources": { "cfo": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "cfi": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "cff": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "d_and_a": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "dividends_paid": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "buybacks": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "interest_paid": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "taxes_paid": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "deferred_tax": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "change_receivables": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "change_inventories": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "change_payables": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 4295000000.0, "cfi": -2808000000.0, "cff": -2186000000.0, "capex": null, "d_and_a": 2906000000.0, "sbc": null, "dividends_paid": 1032000000.0, "buybacks": 1006000000.0, "interest_paid": 296000000.0, "taxes_paid": 669000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 102000000.0, "change_receivables": 1141000000.0, "change_inventories": 39000000.0, "change_payables": 507000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001163165-26-000018" ], "value_sources": { "cfo": [ "10-Q:0001163165-26-000018" ], "cfi": [ "10-Q:0001163165-26-000018" ], "cff": [ "10-Q:0001163165-26-000018" ], "d_and_a": [ "10-Q:0001163165-26-000018" ], "dividends_paid": [ "10-Q:0001163165-26-000018" ], "buybacks": [ "10-Q:0001163165-26-000018" ], "interest_paid": [ "10-Q:0001163165-26-000018" ], "taxes_paid": [ "10-Q:0001163165-26-000018" ], "deferred_tax": [ "10-Q:0001163165-26-000018" ], "change_receivables": [ "10-Q:0001163165-26-000018" ], "change_inventories": [ "10-Q:0001163165-26-000018" ], "change_payables": [ "10-Q:0001163165-26-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 7434000000.0, "cfi": -3511000000.0, "cff": -3170000000.0, "capex": null, "d_and_a": 2983000000.0, "sbc": null, "dividends_paid": 1025000000.0, "buybacks": 2000000000.0, "interest_paid": 67000000.0, "taxes_paid": 1666000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 47000000.0, "change_receivables": -56000000.0, "change_inventories": -20000000.0, "change_payables": -176000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "value_sources": { "cfo": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "cfi": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "cff": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "d_and_a": [ "10-Q:0001163165-26-000032" ], "dividends_paid": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "buybacks": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "interest_paid": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "taxes_paid": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "deferred_tax": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "change_receivables": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "change_inventories": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "change_payables": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 4802000000.0, "cfi": -4121000000.0, "cff": -2708000000.0, "capex": 4715000000.0, "d_and_a": 5521000000.0, "sbc": 159000000.0, "dividends_paid": 1831000000.0, "buybacks": 892000000.0, "interest_paid": 785000000.0, "taxes_paid": 905000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -834000000.0, "change_receivables": -521000000.0, "change_inventories": 25000000.0, "change_payables": -249000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 300000000.0 }, "sources": [ "10-K:0001163165-23-000006" ], "value_sources": { "cfo": [ "10-K:0001163165-23-000006" ], "cfi": [ "10-K:0001163165-23-000006" ], "cff": [ "10-K:0001163165-23-000006" ], "capex": [ "10-K:0001163165-23-000006" ], "d_and_a": [ "10-K:0001163165-23-000006" ], "sbc": [ "10-K:0001163165-23-000006" ], "dividends_paid": [ "10-K:0001163165-23-000006" ], "buybacks": [ "10-K:0001163165-23-000006" ], "interest_paid": [ "10-K:0001163165-23-000006" ], "taxes_paid": [ "10-K:0001163165-23-000006" ], "deferred_tax": [ "10-K:0001163165-23-000006" ], "change_receivables": [ "10-K:0001163165-23-000006" ], "change_inventories": [ "10-K:0001163165-23-000006" ], "change_payables": [ "10-K:0001163165-23-000006" ], "proceeds_debt_issuance": [ "10-K:0001163165-23-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 16996000000.0, "cfi": -8544000000.0, "cff": -6335000000.0, "capex": 5324000000.0, "d_and_a": 7208000000.0, "sbc": 304000000.0, "dividends_paid": 2359000000.0, "buybacks": 3623000000.0, "interest_paid": 924000000.0, "taxes_paid": 856000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1346000000.0, "change_receivables": 2500000000.0, "change_inventories": 160000000.0, "change_payables": 1399000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 145000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001163165-23-000006", "10-K:0001163165-24-000010" ], "value_sources": { "cfo": [ "10-K:0001163165-24-000010" ], "cfi": [ "10-K:0001163165-24-000010" ], "cff": [ "10-K:0001163165-24-000010" ], "capex": [ "10-K:0001163165-23-000006" ], "d_and_a": [ "10-K:0001163165-24-000010" ], "sbc": [ "10-K:0001163165-24-000010" ], "dividends_paid": [ "10-K:0001163165-24-000010" ], "buybacks": [ "10-K:0001163165-24-000010" ], "interest_paid": [ "10-K:0001163165-24-000010" ], "taxes_paid": [ "10-K:0001163165-24-000010" ], "deferred_tax": [ "10-K:0001163165-24-000010" ], "change_receivables": [ "10-K:0001163165-24-000010" ], "change_inventories": [ "10-K:0001163165-24-000010" ], "change_payables": [ "10-K:0001163165-24-000010" ], "proceeds_equity_issuance": [ "10-K:0001163165-24-000010" ], "proceeds_debt_issuance": [ "10-K:0001163165-24-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 28314000000.0, "cfi": -8741000000.0, "cff": -18053000000.0, "capex": 10159000000.0, "d_and_a": 7504000000.0, "sbc": 377000000.0, "dividends_paid": 5726000000.0, "buybacks": 9270000000.0, "interest_paid": 873000000.0, "taxes_paid": 7368000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 2086000000.0, "change_receivables": 963000000.0, "change_inventories": 38000000.0, "change_payables": 901000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 362000000.0, "proceeds_debt_issuance": 2897000000.0 }, "sources": [ "10-K:0001163165-23-000006", "10-K:0001163165-25-000012" ], "value_sources": { "cfo": [ "10-K:0001163165-25-000012" ], "cfi": [ "10-K:0001163165-25-000012" ], "cff": [ "10-K:0001163165-25-000012" ], "capex": [ "10-K:0001163165-23-000006" ], "d_and_a": [ "10-K:0001163165-25-000012" ], "sbc": [ "10-K:0001163165-25-000012" ], "dividends_paid": [ "10-K:0001163165-25-000012" ], "buybacks": [ "10-K:0001163165-25-000012" ], "interest_paid": [ "10-K:0001163165-25-000012" ], "taxes_paid": [ "10-K:0001163165-25-000012" ], "deferred_tax": [ "10-K:0001163165-25-000012" ], "change_receivables": [ "10-K:0001163165-25-000012" ], "change_inventories": [ "10-K:0001163165-25-000012" ], "change_payables": [ "10-K:0001163165-25-000012" ], "proceeds_equity_issuance": [ "10-K:0001163165-25-000012" ], "proceeds_debt_issuance": [ "10-K:0001163165-25-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 19965000000.0, "cfi": -12000000000.0, "cff": -8661000000.0, "capex": null, "d_and_a": 8270000000.0, "sbc": 334000000.0, "dividends_paid": 5583000000.0, "buybacks": 5400000000.0, "interest_paid": 701000000.0, "taxes_paid": 5406000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1145000000.0, "change_receivables": -1333000000.0, "change_inventories": 103000000.0, "change_payables": -1118000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3787000000.0 }, "sources": [ "10-K:0001163165-26-000009" ], "value_sources": { "cfo": [ "10-K:0001163165-26-000009" ], "cfi": [ "10-K:0001163165-26-000009" ], "cff": [ "10-K:0001163165-26-000009" ], "d_and_a": [ "10-K:0001163165-26-000009" ], "sbc": [ "10-K:0001163165-26-000009" ], "dividends_paid": [ "10-K:0001163165-26-000009" ], "buybacks": [ "10-K:0001163165-26-000009" ], "interest_paid": [ "10-K:0001163165-26-000009" ], "taxes_paid": [ "10-K:0001163165-26-000009" ], "deferred_tax": [ "10-K:0001163165-26-000009" ], "change_receivables": [ "10-K:0001163165-26-000009" ], "change_inventories": [ "10-K:0001163165-26-000009" ], "change_payables": [ "10-K:0001163165-26-000009" ], "proceeds_debt_issuance": [ "10-K:0001163165-26-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 20124000000.0, "cfi": -11150000000.0, "cff": -8835000000.0, "capex": null, "d_and_a": 9599000000.0, "sbc": 268000000.0, "dividends_paid": 3646000000.0, "buybacks": 5463000000.0, "interest_paid": 806000000.0, "taxes_paid": 3621000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 367000000.0, "change_receivables": 262000000.0, "change_inventories": 68000000.0, "change_payables": -543000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5591000000.0 }, "sources": [ "10-K:0001163165-26-000009" ], "value_sources": { "cfo": [ "10-K:0001163165-26-000009" ], "cfi": [ "10-K:0001163165-26-000009" ], "cff": [ "10-K:0001163165-26-000009" ], "d_and_a": [ "10-K:0001163165-26-000009" ], "sbc": [ "10-K:0001163165-26-000009" ], "dividends_paid": [ "10-K:0001163165-26-000009" ], "buybacks": [ "10-K:0001163165-26-000009" ], "interest_paid": [ "10-K:0001163165-26-000009" ], "taxes_paid": [ "10-K:0001163165-26-000009" ], "deferred_tax": [ "10-K:0001163165-26-000009" ], "change_receivables": [ "10-K:0001163165-26-000009" ], "change_inventories": [ "10-K:0001163165-26-000009" ], "change_payables": [ "10-K:0001163165-26-000009" ], "proceeds_debt_issuance": [ "10-K:0001163165-26-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 19796000000.0, "cfi": -8836000000.0, "cff": -10102000000.0, "capex": null, "d_and_a": 11500000000.0, "sbc": 336000000.0, "dividends_paid": 3995000000.0, "buybacks": 5018000000.0, "interest_paid": 757000000.0, "taxes_paid": 4822000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 549000000.0, "change_receivables": -803000000.0, "change_inventories": 116000000.0, "change_payables": -212000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001163165-26-000009" ], "value_sources": { "cfo": [ "10-K:0001163165-26-000009" ], "cfi": [ "10-K:0001163165-26-000009" ], "cff": [ "10-K:0001163165-26-000009" ], "d_and_a": [ "10-K:0001163165-26-000009" ], "sbc": [ "10-K:0001163165-26-000009" ], "dividends_paid": [ "10-K:0001163165-26-000009" ], "buybacks": [ "10-K:0001163165-26-000009" ], "interest_paid": [ "10-K:0001163165-26-000009" ], "taxes_paid": [ "10-K:0001163165-26-000009" ], "deferred_tax": [ "10-K:0001163165-26-000009" ], "change_receivables": [ "10-K:0001163165-26-000009" ], "change_inventories": [ "10-K:0001163165-26-000009" ], "change_payables": [ "10-K:0001163165-26-000009" ], "proceeds_debt_issuance": [ "10-K:0001163165-26-000009" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001163165-23-000006": { "kind": "filing", "form": "10-K", "accession": "0001163165-23-000006", "report_date": "2022-12-31", "filed": "2023-02-16", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316523000006/cop-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316523000006/" }, "10-K:0001163165-24-000010": { "kind": "filing", "form": "10-K", "accession": "0001163165-24-000010", "report_date": "2023-12-31", "filed": "2024-02-15", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316524000010/cop-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316524000010/" }, "10-K:0001163165-25-000012": { "kind": "filing", "form": "10-K", "accession": "0001163165-25-000012", "report_date": "2024-12-31", "filed": "2025-02-18", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316525000012/cop-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316525000012/" }, "10-K:0001163165-26-000009": { "kind": "filing", "form": "10-K", "accession": "0001163165-26-000009", "report_date": "2025-12-31", "filed": "2026-02-17", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316526000009/cop-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316526000009/" }, "10-K:0001562762-21-000027": { "kind": "filing", "form": "10-K", "accession": "0001562762-21-000027", "report_date": "2020-12-31", "filed": "2021-02-16", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276221000027/cop10k2020.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276221000027/" }, "10-K:0001562762-22-000031": { "kind": "filing", "form": "10-K", "accession": "0001562762-22-000031", "report_date": "2021-12-31", "filed": "2022-02-17", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276222000031/cop10k2021.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276222000031/" }, "10-Q:0001163165-22-000006": { "kind": "filing", "form": "10-Q", "accession": "0001163165-22-000006", "report_date": "2022-03-31", "filed": "2022-05-05", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316522000006/cop-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316522000006/" }, "10-Q:0001163165-22-000013": { "kind": "filing", "form": "10-Q", "accession": "0001163165-22-000013", "report_date": "2022-06-30", "filed": "2022-08-04", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316522000013/cop-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316522000013/" }, "10-Q:0001163165-22-000017": { "kind": "filing", "form": "10-Q", "accession": "0001163165-22-000017", "report_date": "2022-09-30", "filed": "2022-11-03", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316522000017/cop-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316522000017/" }, "10-Q:0001163165-23-000011": { "kind": "filing", "form": "10-Q", "accession": "0001163165-23-000011", "report_date": "2023-03-31", "filed": "2023-05-04", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316523000011/cop-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316523000011/" }, "10-Q:0001163165-23-000023": { "kind": "filing", "form": "10-Q", "accession": "0001163165-23-000023", "report_date": "2023-06-30", "filed": "2023-08-03", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316523000023/cop-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316523000023/" }, "10-Q:0001163165-23-000031": { "kind": "filing", "form": "10-Q", "accession": "0001163165-23-000031", "report_date": "2023-09-30", "filed": "2023-11-02", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316523000031/cop-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316523000031/" }, "10-Q:0001163165-24-000023": { "kind": "filing", "form": "10-Q", "accession": "0001163165-24-000023", "report_date": "2024-03-31", "filed": "2024-05-02", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316524000023/cop-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316524000023/" }, "10-Q:0001163165-24-000037": { "kind": "filing", "form": "10-Q", "accession": "0001163165-24-000037", "report_date": "2024-06-30", "filed": "2024-08-01", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316524000037/cop-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316524000037/" }, "10-Q:0001163165-24-000052": { "kind": "filing", "form": "10-Q", "accession": "0001163165-24-000052", "report_date": "2024-09-30", "filed": "2024-10-31", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316524000052/cop-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316524000052/" }, "10-Q:0001163165-25-000025": { "kind": "filing", "form": "10-Q", "accession": "0001163165-25-000025", "report_date": "2025-03-31", "filed": "2025-05-08", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316525000025/cop-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316525000025/" }, "10-Q:0001163165-25-000042": { "kind": "filing", "form": "10-Q", "accession": "0001163165-25-000042", "report_date": "2025-06-30", "filed": "2025-08-07", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316525000042/cop-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316525000042/" }, "10-Q:0001163165-25-000058": { "kind": "filing", "form": "10-Q", "accession": "0001163165-25-000058", "report_date": "2025-09-30", "filed": "2025-11-06", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316525000058/cop-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316525000058/" }, "10-Q:0001163165-26-000018": { "kind": "filing", "form": "10-Q", "accession": "0001163165-26-000018", "report_date": "2026-03-31", "filed": "2026-04-30", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316526000018/cop-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316526000018/" }, "10-Q:0001163165-26-000032": { "kind": "filing", "form": "10-Q", "accession": "0001163165-26-000032", "report_date": "2026-06-30", "filed": "2026-08-06", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316526000032/cop-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000116316526000032/" }, "10-Q:0001562762-20-000162": { "kind": "filing", "form": "10-Q", "accession": "0001562762-20-000162", "report_date": "2020-03-31", "filed": "2020-05-05", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276220000162/cop-20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276220000162/" }, "10-Q:0001562762-20-000267": { "kind": "filing", "form": "10-Q", "accession": "0001562762-20-000267", "report_date": "2020-06-30", "filed": "2020-08-04", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276220000267/COP20202q10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276220000267/" }, "10-Q:0001562762-20-000367": { "kind": "filing", "form": "10-Q", "accession": "0001562762-20-000367", "report_date": "2020-09-30", "filed": "2020-11-03", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276220000367/COP20203q10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276220000367/" }, "10-Q:0001562762-21-000193": { "kind": "filing", "form": "10-Q", "accession": "0001562762-21-000193", "report_date": "2021-03-31", "filed": "2021-05-06", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276221000193/COP20211q10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276221000193/" }, "10-Q:0001562762-21-000304": { "kind": "filing", "form": "10-Q", "accession": "0001562762-21-000304", "report_date": "2021-06-30", "filed": "2021-08-05", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276221000304/cop20212q10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276221000304/" }, "10-Q:0001562762-21-000409": { "kind": "filing", "form": "10-Q", "accession": "0001562762-21-000409", "report_date": "2021-09-30", "filed": "2021-11-04", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276221000409/cop20213q10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000156276221000409/" }, "8-K:0001104659-21-004775": { "kind": "filing", "form": "8-K", "accession": "0001104659-21-004775", "report_date": "2021-01-15", "filed": "2021-01-15", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1163165/000110465921004775/tm211520d4_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000110465921004775/" }, "8-K:0001104659-21-145670": { "kind": "filing", "form": "8-K", "accession": "0001104659-21-145670", "report_date": "2021-12-01", "filed": "2021-12-02", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1163165/000110465921145670/tm2134322d1_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000110465921145670/" }, "8-K:0001104659-24-122112": { "kind": "filing", "form": "8-K", "accession": "0001104659-24-122112", "report_date": "2024-11-20", "filed": "2024-11-22", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1163165/000110465924122112/tm2428935d2_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1163165/000110465924122112/" } }, "restatements": [ { "period": "FY2020", "item": "revenue", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 19256000000.0, "source": "10-K:0001562762-21-000027", "filed": "2021-02-16" }, "latest": { "value": 18784000000.0, "source": "10-K:0001163165-23-000006", "filed": "2023-02-16" }, "used": { "value": 19256000000.0, "source": "10-K:0001562762-22-000031", "filed": "2022-02-17" } }, { "period": "FY2020", "item": "shares_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1078030.0, "source": "10-K:0001562762-21-000027", "filed": "2021-02-16" }, "latest": { "value": 1078030000.0, "source": "10-K:0001163165-23-000006", "filed": "2023-02-16" }, "used": { "value": 1078030000.0, "source": "10-K:0001163165-23-000006", "filed": "2023-02-16" } }, { "period": "FY2020", "item": "shares_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1078030.0, "source": "10-K:0001562762-21-000027", "filed": "2021-02-16" }, "latest": { "value": 1078030000.0, "source": "10-K:0001163165-23-000006", "filed": "2023-02-16" }, "used": { "value": 1078030000.0, "source": "10-K:0001163165-23-000006", "filed": "2023-02-16" } }, { "period": "FY2021 Q1", "item": "revenue", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 10559000000.0, "source": "10-Q:0001562762-21-000193", "filed": "2021-05-06" }, "latest": { "value": 9826000000.0, "source": "10-Q:0001163165-22-000006", "filed": "2022-05-05" }, "used": { "value": 9826000000.0, "source": "10-Q:0001163165-22-000006", "filed": "2022-05-05" } }, { "period": "FY2021 Q1", "item": "shares_basic", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 1300375.0, "source": "10-Q:0001562762-21-000193", "filed": "2021-05-06" }, "latest": { "value": 1300375000.0, "source": "10-Q:0001163165-22-000006", "filed": "2022-05-05" }, "used": { "value": 1300375000.0, "source": "10-Q:0001163165-22-000006", "filed": "2022-05-05" } }, { "period": "FY2021 Q1", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 1302691.0, "source": "10-Q:0001562762-21-000193", "filed": "2021-05-06" }, "latest": { "value": 1302691000.0, "source": "10-Q:0001163165-22-000006", "filed": "2022-05-05" }, "used": { "value": 1302691000.0, "source": "10-Q:0001163165-22-000006", "filed": "2022-05-05" } }, { "period": "FY2021 Q2", "item": "revenue", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 10211000000.0, "source": "10-Q:0001562762-21-000304", "filed": "2021-08-05" }, "latest": { "value": 9556000000.0, "source": "10-Q:0001163165-22-000013", "filed": "2022-08-04" }, "used": { "value": 9556000000.0, "source": "10-Q:0001163165-22-000013", "filed": "2022-08-04" } }, { "period": "FY2021 Q3", "item": "dps_declared", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 0.46, "source": "10-Q:0001562762-21-000409", "filed": "2021-11-04" }, "latest": { "value": 0.89, "source": "10-Q:0001163165-22-000017", "filed": "2022-11-03" }, "used": { "value": 0.89, "source": "10-Q:0001163165-22-000017", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "revenue", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 11616000000.0, "source": "10-Q:0001562762-21-000409", "filed": "2021-11-04" }, "latest": { "value": 11326000000.0, "source": "10-Q:0001163165-22-000017", "filed": "2022-11-03" }, "used": { "value": 11326000000.0, "source": "10-Q:0001163165-22-000017", "filed": "2022-11-03" } }, { "period": "FY2021 Q3", "item": "revenue", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 32386000000.0, "source": "10-Q:0001562762-21-000409", "filed": "2021-11-04" }, "latest": { "value": 30708000000.0, "source": "10-Q:0001163165-22-000017", "filed": "2022-11-03" }, "used": { "value": 30708000000.0, "source": "10-Q:0001163165-22-000017", "filed": "2022-11-03" } }, { "period": "FY2021 Q4", "item": "ppe_net", "start": null, "end": "2021-12-31", "first": { "value": 955000000.0, "source": "10-K:0001562762-22-000031", "filed": "2022-02-17" }, "latest": { "value": 64911000000.0, "source": "10-K:0001163165-23-000006", "filed": "2023-02-16" }, "used": { "value": 64911000000.0, "source": "10-K:0001163165-23-000006", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 48349000000.0, "source": "10-K:0001562762-22-000031", "filed": "2022-02-17" }, "latest": { "value": 45828000000.0, "source": "10-K:0001163165-24-000010", "filed": "2024-02-15" }, "used": { "value": 45828000000.0, "source": "10-K:0001163165-23-000006", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "shares_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1324194.0, "source": "10-K:0001562762-22-000031", "filed": "2022-02-17" }, "latest": { "value": 1324194000.0, "source": "10-K:0001163165-24-000010", "filed": "2024-02-15" }, "used": { "value": 1324194000.0, "source": "10-K:0001163165-24-000010", "filed": "2024-02-15" } }, { "period": "FY2021", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1328151.0, "source": "10-K:0001562762-22-000031", "filed": "2022-02-17" }, "latest": { "value": 1328151000.0, "source": "10-K:0001163165-24-000010", "filed": "2024-02-15" }, "used": { "value": 1328151000.0, "source": "10-K:0001163165-24-000010", "filed": "2024-02-15" } } ], "withheld": [ { "table": "pl_quarterly", "period": "FY2020 Q1", "item": "sga", "value": -3000000.0, "sources": [ "10-Q:0001562762-21-000193" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2020 Q3", "item": "proceeds_equity_issuance", "value": -4000000.0, "sources": [ "10-Q:0001562762-21-000304", "10-Q:0001562762-21-000409" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2020 Q4", "item": "proceeds_equity_issuance", "value": -3000000.0, "sources": [ "10-K:0001562762-22-000031", "10-Q:0001562762-21-000409" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2021 Q1", "item": "proceeds_equity_issuance", "value": -28000000.0, "sources": [ "10-Q:0001163165-22-000006" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2022 Q3", "item": "proceeds_equity_issuance", "value": -5000000.0, "sources": [ "10-Q:0001163165-23-000023", "10-Q:0001163165-23-000031" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2023 Q1", "item": "proceeds_equity_issuance", "value": -97000000.0, "sources": [ "10-Q:0001163165-24-000023" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2024 Q1", "item": "proceeds_equity_issuance", "value": -61000000.0, "sources": [ "10-Q:0001163165-25-000025" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2024 Q3", "item": "proceeds_equity_issuance", "value": -9000000.0, "sources": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2024 Q4", "item": "proceeds_equity_issuance", "value": -12000000.0, "sources": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2025 Q1", "item": "proceeds_equity_issuance", "value": -52000000.0, "sources": [ "10-Q:0001163165-26-000018" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2025 Q2", "item": "proceeds_equity_issuance", "value": -3000000.0, "sources": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2025 Q3", "item": "proceeds_equity_issuance", "value": -10000000.0, "sources": [ "10-Q:0001163165-25-000042", "10-Q:0001163165-25-000058" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2025 Q4", "item": "proceeds_equity_issuance", "value": -35000000.0, "sources": [ "10-K:0001163165-26-000009", "10-Q:0001163165-25-000058" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2026 Q1", "item": "proceeds_equity_issuance", "value": -35000000.0, "sources": [ "10-Q:0001163165-26-000018" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2026 Q2", "item": "proceeds_equity_issuance", "value": -4000000.0, "sources": [ "10-Q:0001163165-26-000018", "10-Q:0001163165-26-000032" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_annual", "period": "FY2020", "item": "proceeds_equity_issuance", "value": -5000000.0, "sources": [ "10-K:0001163165-23-000006" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_annual", "period": "FY2023", "item": "proceeds_equity_issuance", "value": -52000000.0, "sources": [ "10-K:0001163165-26-000009" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_annual", "period": "FY2024", "item": "proceeds_equity_issuance", "value": -78000000.0, "sources": [ "10-K:0001163165-26-000009" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_annual", "period": "FY2025", "item": "proceeds_equity_issuance", "value": -100000000.0, "sources": [ "10-K:0001163165-26-000009" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "acquisition:2024-11-22:8-K:0001104659-24-122112", "type": "acquisition", "date": "2024-11-22", "fiscal_period": "FY2024 Q4", "text": "Completed the acquisition of Marathon Oil Corporation.", "counterparty": "Marathon Oil Corporation", "amount": null, "sources": [ "8-K:0001104659-24-122112" ] }, { "id": "restatement:2024-02-15:10-K:0001163165-24-000010", "type": "restatement", "date": "2024-02-15", "fiscal_period": "FY2021", "text": "Restated revenue for fiscal 2021 from US$48.3 billion to US$45.8 billion.", "counterparty": null, "amount": { "value": -2521000000.0, "unit": "USD" }, "sources": [ "10-K:0001163165-24-000010" ] }, { "id": "restatement:2023-02-16:10-K:0001163165-23-000006", "type": "restatement", "date": "2023-02-16", "fiscal_period": "FY2020", "text": "Restated revenue for fiscal 2020 from US$19.3 billion to US$18.8 billion.", "counterparty": null, "amount": { "value": -472000000.0, "unit": "USD" }, "sources": [ "10-K:0001163165-23-000006" ] }, { "id": "cash_acquisitions:2021-12-31:10-K:0001163165-24-000010", "type": "cash_acquisitions", "date": "2021-12-31", "fiscal_period": "FY2021", "text": "Paid US$8.3 billion in cash for business acquisitions in fiscal 2021, 13.2% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 8290000000.0, "unit": "USD" }, "sources": [ "10-K:0001163165-24-000010" ] }, { "id": "acquisition:2021-12-01:8-K:0001104659-21-145670", "type": "acquisition", "date": "2021-12-01", "fiscal_period": "FY2021 Q4", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001104659-21-145670" ] }, { "id": "acquisition:2021-01-15:8-K:0001104659-21-004775", "type": "acquisition", "date": "2021-01-15", "fiscal_period": "FY2021 Q1", "text": "Completed the acquisition of Concho Resources Inc.", "counterparty": "Concho Resources Inc.", "amount": null, "sources": [ "8-K:0001104659-21-004775" ] } ] }