{ "schema": "annalist.dataset/0.1", "company": { "id": "digital-realty", "name": "Digital Realty Trust, Inc.", "country": "US", "template": "corporate", "cik": "0001297996", "tickers": [ "DLR" ], "entity_name": "DIGITAL REALTY TRUST, INC.", "fiscal_year_end": "1231", "sic": "6798", "sic_description": "Real Estate Investment Trusts", "exchanges": [ "NYSE", "NYSE", "NYSE", "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-30" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 823337000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 100049000.0, "interest_expense": 85800000.0, "pretax_income": null, "income_tax": 7182000.0, "net_income_incl_nci": 228698000.0, "nci_profit": 4684000.0, "net_income": 224014000.0, "net_income_common": 202859000.0, "eps_basic": 0.91, "eps_diluted": 0.9, "shares_basic": 222163324.0, "shares_diluted": 224474295.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-21-006512" ], "value_sources": { "revenue": [ "10-Q:0001558370-21-006512" ], "operating_income": [ "10-Q:0001558370-21-006512" ], "interest_expense": [ "10-Q:0001558370-21-006512" ], "income_tax": [ "10-Q:0001558370-21-006512" ], "net_income_incl_nci": [ "10-Q:0001558370-21-006512" ], "nci_profit": [ "10-Q:0001558370-21-006512" ], "net_income": [ "10-Q:0001558370-21-006512" ], "net_income_common": [ "10-Q:0001558370-21-006512" ], "eps_basic": [ "10-Q:0001558370-21-006512" ], "eps_diluted": [ "10-Q:0001558370-21-006512" ], "shares_basic": [ "10-Q:0001558370-21-006512" ], "shares_diluted": [ "10-Q:0001558370-21-006512" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 992995000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 152811000.0, "interest_expense": 79874000.0, "pretax_income": null, "income_tax": 11490000.0, "net_income_incl_nci": 75978000.0, "nci_profit": 1147000.0, "net_income": 74831000.0, "net_income_common": 53676000.0, "eps_basic": 0.2, "eps_diluted": 0.2, "shares_basic": 267569823.0, "shares_diluted": 270744408.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-21-010824" ], "value_sources": { "revenue": [ "10-Q:0001558370-21-010824" ], "operating_income": [ "10-Q:0001558370-21-010824" ], "interest_expense": [ "10-Q:0001558370-21-010824" ], "income_tax": [ "10-Q:0001558370-21-010824" ], "net_income_incl_nci": [ "10-Q:0001558370-21-010824" ], "nci_profit": [ "10-Q:0001558370-21-010824" ], "net_income": [ "10-Q:0001558370-21-010824" ], "net_income_common": [ "10-Q:0001558370-21-010824" ], "eps_basic": [ "10-Q:0001558370-21-010824" ], "eps_diluted": [ "10-Q:0001558370-21-010824" ], "shares_basic": [ "10-Q:0001558370-21-010824" ], "shares_diluted": [ "10-Q:0001558370-21-010824" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 1024668000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 144403000.0, "interest_expense": 89499000.0, "pretax_income": null, "income_tax": 16053000.0, "net_income_incl_nci": -1454000.0, "nci_profit": -1316000.0, "net_income": -138000.0, "net_income_common": -37370000.0, "eps_basic": -0.14, "eps_diluted": -0.14, "shares_basic": 270214413.0, "shares_diluted": 270214413.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-21-014831" ], "value_sources": { "revenue": [ "10-Q:0001558370-21-014831" ], "operating_income": [ "10-Q:0001558370-21-014831" ], "interest_expense": [ "10-Q:0001558370-21-014831" ], "income_tax": [ "10-Q:0001558370-21-014831" ], "net_income_incl_nci": [ "10-Q:0001558370-21-014831" ], "nci_profit": [ "10-Q:0001558370-21-014831" ], "net_income": [ "10-Q:0001558370-21-014831" ], "net_income_common": [ "10-Q:0001558370-21-014831" ], "eps_basic": [ "10-Q:0001558370-21-014831" ], "eps_diluted": [ "10-Q:0001558370-21-014831" ], "shares_basic": [ "10-Q:0001558370-21-014831" ], "shares_diluted": [ "10-Q:0001558370-21-014831" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 1062609000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 160263000.0, "interest_expense": 77848000.0, "pretax_income": null, "income_tax": 3322000.0, "net_income_incl_nci": 59508000.0, "nci_profit": 1817000.0, "net_income": 57691000.0, "net_income_common": 44177000.0, "eps_basic": 0.16, "eps_diluted": 0.16, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-21-002191", "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "value_sources": { "revenue": [ "10-K:0001558370-21-002191" ], "operating_income": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "interest_expense": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "income_tax": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "net_income_incl_nci": [ "10-K:0001558370-21-002191" ], "nci_profit": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "net_income": [ "10-K:0001558370-21-002191" ], "net_income_common": [ "10-K:0001558370-21-002191" ], "eps_basic": [ "10-K:0001558370-21-002191" ], "eps_diluted": [ "10-K:0001558370-21-002191" ] }, "method": "derived", "value_methods": { "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "nci_profit": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 1090391000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 192519000.0, "interest_expense": 75653000.0, "pretax_income": null, "income_tax": 7547000.0, "net_income_incl_nci": 394676000.0, "nci_profit": 8756000.0, "net_income": 385920000.0, "net_income_common": 372406000.0, "eps_basic": 1.32, "eps_diluted": 1.32, "shares_basic": 281095.0, "shares_diluted": 281917.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-22-007648" ], "value_sources": { "revenue": [ "10-Q:0001558370-22-007648" ], "operating_income": [ "10-Q:0001558370-22-007648" ], "interest_expense": [ "10-Q:0001558370-22-007648" ], "income_tax": [ "10-Q:0001558370-22-007648" ], "net_income_incl_nci": [ "10-Q:0001558370-22-007648" ], "nci_profit": [ "10-Q:0001558370-22-007648" ], "net_income": [ "10-Q:0001558370-22-007648" ], "net_income_common": [ "10-Q:0001558370-22-007648" ], "eps_basic": [ "10-Q:0001558370-22-007648" ], "eps_diluted": [ "10-Q:0001558370-22-007648" ], "shares_basic": [ "10-Q:0001558370-22-007648" ], "shares_diluted": [ "10-Q:0001558370-22-007648" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 1093188000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 185628000.0, "interest_expense": 75014000.0, "pretax_income": null, "income_tax": 47582000.0, "net_income_incl_nci": 125798000.0, "nci_profit": 4544000.0, "net_income": 121254000.0, "net_income_common": 127369000.0, "eps_basic": 0.45, "eps_diluted": 0.45, "shares_basic": 281792000.0, "shares_diluted": 282434000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-22-012450" ], "value_sources": { "revenue": [ "10-Q:0001558370-22-012450" ], "operating_income": [ "10-Q:0001558370-22-012450" ], "interest_expense": [ "10-Q:0001558370-22-012450" ], "income_tax": [ "10-Q:0001558370-22-012450" ], "net_income_incl_nci": [ "10-Q:0001558370-22-012450" ], "nci_profit": [ "10-Q:0001558370-22-012450" ], "net_income": [ "10-Q:0001558370-22-012450" ], "net_income_common": [ "10-Q:0001558370-22-012450" ], "eps_basic": [ "10-Q:0001558370-22-012450" ], "eps_diluted": [ "10-Q:0001558370-22-012450" ], "shares_basic": [ "10-Q:0001558370-22-012450" ], "shares_diluted": [ "10-Q:0001558370-22-012450" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 1133136000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 184365000.0, "interest_expense": 71417000.0, "pretax_income": null, "income_tax": 13709000.0, "net_income_incl_nci": 136541000.0, "nci_profit": 2266000.0, "net_income": 134275000.0, "net_income_common": 124094000.0, "eps_basic": 0.44, "eps_diluted": 0.44, "shares_basic": 283106000.0, "shares_diluted": 283800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-22-016456" ], "value_sources": { "revenue": [ "10-Q:0001558370-22-016456" ], "operating_income": [ "10-Q:0001558370-22-016456" ], "interest_expense": [ "10-Q:0001558370-22-016456" ], "income_tax": [ "10-Q:0001558370-22-016456" ], "net_income_incl_nci": [ "10-Q:0001558370-22-016456" ], "nci_profit": [ "10-Q:0001558370-22-016456" ], "net_income": [ "10-Q:0001558370-22-016456" ], "net_income_common": [ "10-Q:0001558370-22-016456" ], "eps_basic": [ "10-Q:0001558370-22-016456" ], "eps_diluted": [ "10-Q:0001558370-22-016456" ], "shares_basic": [ "10-Q:0001558370-22-016456" ], "shares_diluted": [ "10-Q:0001558370-22-016456" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 1111167000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 131497000.0, "interest_expense": 71762000.0, "pretax_income": null, "income_tax": 3961000.0, "net_income_incl_nci": 1090397000.0, "nci_profit": 22587000.0, "net_income": 1067810000.0, "net_income_common": 1057629000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "value_sources": { "revenue": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "operating_income": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "interest_expense": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "income_tax": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "net_income_incl_nci": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "nci_profit": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "net_income": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "net_income_common": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 1127322000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 141235000.0, "interest_expense": 66725000.0, "pretax_income": null, "income_tax": 13244000.0, "net_income_incl_nci": 76910000.0, "nci_profit": 3629000.0, "net_income": 73281000.0, "net_income_common": 63100000.0, "eps_basic": 0.22, "eps_diluted": 0.22, "shares_basic": 284526.0, "shares_diluted": 285025.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-23-008142" ], "value_sources": { "revenue": [ "10-Q:0001558370-23-008142" ], "operating_income": [ "10-Q:0001558370-23-008142" ], "interest_expense": [ "10-Q:0001558370-23-008142" ], "income_tax": [ "10-Q:0001558370-23-008142" ], "net_income_incl_nci": [ "10-Q:0001558370-23-008142" ], "nci_profit": [ "10-Q:0001558370-23-008142" ], "net_income": [ "10-Q:0001558370-23-008142" ], "net_income_common": [ "10-Q:0001558370-23-008142" ], "eps_basic": [ "10-Q:0001558370-23-008142" ], "eps_diluted": [ "10-Q:0001558370-23-008142" ], "shares_basic": [ "10-Q:0001558370-23-008142" ], "shares_diluted": [ "10-Q:0001558370-23-008142" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 1139322000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 170372000.0, "interest_expense": 69023000.0, "pretax_income": null, "income_tax": 16406000.0, "net_income_incl_nci": 63863000.0, "nci_profit": 436000.0, "net_income": 63427000.0, "net_income_common": 53246000.0, "eps_basic": 0.19, "eps_diluted": 0.19, "shares_basic": 284694000.0, "shares_diluted": 285110000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-23-013321" ], "value_sources": { "revenue": [ "10-Q:0001558370-23-013321" ], "operating_income": [ "10-Q:0001558370-23-013321" ], "interest_expense": [ "10-Q:0001558370-23-013321" ], "income_tax": [ "10-Q:0001558370-23-013321" ], "net_income_incl_nci": [ "10-Q:0001558370-23-013321" ], "nci_profit": [ "10-Q:0001558370-23-013321" ], "net_income": [ "10-Q:0001558370-23-013321" ], "net_income_common": [ "10-Q:0001558370-23-013321" ], "eps_basic": [ "10-Q:0001558370-23-013321" ], "eps_diluted": [ "10-Q:0001558370-23-013321" ], "shares_basic": [ "10-Q:0001558370-23-013321" ], "shares_diluted": [ "10-Q:0001558370-23-013321" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 1192083000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 157381000.0, "interest_expense": 76502000.0, "pretax_income": null, "income_tax": 19576000.0, "net_income_incl_nci": 238791000.0, "nci_profit": 1716000.0, "net_income": 237075000.0, "net_income_common": 226894000.0, "eps_basic": 0.79, "eps_diluted": 0.75, "shares_basic": 286693000.0, "shares_diluted": 296415000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-23-018593" ], "value_sources": { "revenue": [ "10-Q:0001558370-23-018593" ], "operating_income": [ "10-Q:0001558370-23-018593" ], "interest_expense": [ "10-Q:0001558370-23-018593" ], "income_tax": [ "10-Q:0001558370-23-018593" ], "net_income_incl_nci": [ "10-Q:0001558370-23-018593" ], "nci_profit": [ "10-Q:0001558370-23-018593" ], "net_income": [ "10-Q:0001558370-23-018593" ], "net_income_common": [ "10-Q:0001558370-23-018593" ], "eps_basic": [ "10-Q:0001558370-23-018593" ], "eps_diluted": [ "10-Q:0001558370-23-018593" ], "shares_basic": [ "10-Q:0001558370-23-018593" ], "shares_diluted": [ "10-Q:0001558370-23-018593" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 1233107000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 120980000.0, "interest_expense": 86882000.0, "pretax_income": null, "income_tax": -17676000.0, "net_income_incl_nci": 761000.0, "nci_profit": -3140000.0, "net_income": 3901000.0, "net_income_common": -6280000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "value_sources": { "revenue": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "operating_income": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "interest_expense": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "income_tax": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "net_income_incl_nci": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "nci_profit": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "net_income": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "net_income_common": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "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": 1338723000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 177334000.0, "interest_expense": 102220000.0, "pretax_income": null, "income_tax": 21454000.0, "net_income_incl_nci": 68837000.0, "nci_profit": 111000.0, "net_income": 68726000.0, "net_income_common": 58545000.0, "eps_basic": 0.2, "eps_diluted": 0.2, "shares_basic": 291219000.0, "shares_diluted": 303065000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-24-006671" ], "value_sources": { "revenue": [ "10-Q:0001558370-24-006671" ], "operating_income": [ "10-Q:0001558370-24-006671" ], "interest_expense": [ "10-Q:0001558370-24-006671" ], "income_tax": [ "10-Q:0001558370-24-006671" ], "net_income_incl_nci": [ "10-Q:0001558370-24-006671" ], "nci_profit": [ "10-Q:0001558370-24-006671" ], "net_income": [ "10-Q:0001558370-24-006671" ], "net_income_common": [ "10-Q:0001558370-24-006671" ], "eps_basic": [ "10-Q:0001558370-24-006671" ], "eps_diluted": [ "10-Q:0001558370-24-006671" ], "shares_basic": [ "10-Q:0001558370-24-006671" ], "shares_diluted": [ "10-Q:0001558370-24-006671" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 1366267000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 154860000.0, "interest_expense": 111116000.0, "pretax_income": null, "income_tax": 16173000.0, "net_income_incl_nci": 115646000.0, "nci_profit": -2538000.0, "net_income": 118184000.0, "net_income_common": 108003000.0, "eps_basic": 0.37, "eps_diluted": 0.34, "shares_basic": 295390000.0, "shares_diluted": 306819000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-24-010734" ], "value_sources": { "revenue": [ "10-Q:0001558370-24-010734" ], "operating_income": [ "10-Q:0001558370-24-010734" ], "interest_expense": [ "10-Q:0001558370-24-010734" ], "income_tax": [ "10-Q:0001558370-24-010734" ], "net_income_incl_nci": [ "10-Q:0001558370-24-010734" ], "nci_profit": [ "10-Q:0001558370-24-010734" ], "net_income": [ "10-Q:0001558370-24-010734" ], "net_income_common": [ "10-Q:0001558370-24-010734" ], "eps_basic": [ "10-Q:0001558370-24-010734" ], "eps_diluted": [ "10-Q:0001558370-24-010734" ], "shares_basic": [ "10-Q:0001558370-24-010734" ], "shares_diluted": [ "10-Q:0001558370-24-010734" ] }, "comparison": { "eps_diluted": { "value": 0.37, "earlier": 0.19, "sources": [ "10-Q:0001558370-23-013321" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 1402432000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 58226000.0, "interest_expense": 110767000.0, "pretax_income": null, "income_tax": 17228000.0, "net_income_incl_nci": 745938000.0, "nci_profit": 12320000.0, "net_income": 733618000.0, "net_income_common": 723437000.0, "eps_basic": 2.4, "eps_diluted": 2.31, "shares_basic": 301827000.0, "shares_diluted": 311341000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-24-014149" ], "value_sources": { "revenue": [ "10-Q:0001558370-24-014149" ], "operating_income": [ "10-Q:0001558370-24-014149" ], "interest_expense": [ "10-Q:0001558370-24-014149" ], "income_tax": [ "10-Q:0001558370-24-014149" ], "net_income_incl_nci": [ "10-Q:0001558370-24-014149" ], "nci_profit": [ "10-Q:0001558370-24-014149" ], "net_income": [ "10-Q:0001558370-24-014149" ], "net_income_common": [ "10-Q:0001558370-24-014149" ], "eps_basic": [ "10-Q:0001558370-24-014149" ], "eps_diluted": [ "10-Q:0001558370-24-014149" ], "shares_basic": [ "10-Q:0001558370-24-014149" ], "shares_diluted": [ "10-Q:0001558370-24-014149" ] }, "comparison": { "eps_diluted": { "value": 2.33, "earlier": 0.75, "sources": [ "10-Q:0001558370-23-018593" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 1369639000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 134041000.0, "interest_expense": 113638000.0, "pretax_income": null, "income_tax": 20724000.0, "net_income_incl_nci": 19891000.0, "nci_profit": -8419000.0, "net_income": 28310000.0, "net_income_common": 18129000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "value_sources": { "revenue": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "operating_income": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "interest_expense": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "income_tax": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "net_income_incl_nci": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "nci_profit": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "net_income": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "net_income_common": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "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": 1331143000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 149367000.0, "interest_expense": 109535000.0, "pretax_income": null, "income_tax": 22413000.0, "net_income_incl_nci": 287837000.0, "nci_profit": 6329000.0, "net_income": 281508000.0, "net_income_common": 271327000.0, "eps_basic": 0.87, "eps_diluted": 0.82, "shares_basic": 312292000.0, "shares_diluted": 320798000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-25-006125" ], "value_sources": { "revenue": [ "10-Q:0001558370-25-006125" ], "operating_income": [ "10-Q:0001558370-25-006125" ], "interest_expense": [ "10-Q:0001558370-25-006125" ], "income_tax": [ "10-Q:0001558370-25-006125" ], "net_income_incl_nci": [ "10-Q:0001558370-25-006125" ], "nci_profit": [ "10-Q:0001558370-25-006125" ], "net_income": [ "10-Q:0001558370-25-006125" ], "net_income_common": [ "10-Q:0001558370-25-006125" ], "eps_basic": [ "10-Q:0001558370-25-006125" ], "eps_diluted": [ "10-Q:0001558370-25-006125" ], "shares_basic": [ "10-Q:0001558370-25-006125" ], "shares_diluted": [ "10-Q:0001558370-25-006125" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 1356749000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 9889000.0, "interest_expense": 114756000.0, "pretax_income": null, "income_tax": 14992000.0, "net_income_incl_nci": 74668000.0, "nci_profit": -5552000.0, "net_income": 80220000.0, "net_income_common": 70039000.0, "eps_basic": 0.22, "eps_diluted": 0.2, "shares_basic": 319537000.0, "shares_diluted": 327946000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-25-009991" ], "value_sources": { "revenue": [ "10-Q:0001558370-25-009991" ], "operating_income": [ "10-Q:0001558370-25-009991" ], "interest_expense": [ "10-Q:0001558370-25-009991" ], "income_tax": [ "10-Q:0001558370-25-009991" ], "net_income_incl_nci": [ "10-Q:0001558370-25-009991" ], "nci_profit": [ "10-Q:0001558370-25-009991" ], "net_income": [ "10-Q:0001558370-25-009991" ], "net_income_common": [ "10-Q:0001558370-25-009991" ], "eps_basic": [ "10-Q:0001558370-25-009991" ], "eps_diluted": [ "10-Q:0001558370-25-009991" ], "shares_basic": [ "10-Q:0001558370-25-009991" ], "shares_diluted": [ "10-Q:0001558370-25-009991" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 1431214000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 168286000.0, "interest_expense": 123803000.0, "pretax_income": null, "income_tax": 12427000.0, "net_income_incl_nci": 40134000.0, "nci_profit": -11059000.0, "net_income": 51193000.0, "net_income_common": 41012000.0, "eps_basic": 0.13, "eps_diluted": 0.09, "shares_basic": 327977000.0, "shares_diluted": 336249000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-25-104945" ], "value_sources": { "revenue": [ "10-Q:0001104659-25-104945" ], "operating_income": [ "10-Q:0001104659-25-104945" ], "interest_expense": [ "10-Q:0001104659-25-104945" ], "income_tax": [ "10-Q:0001104659-25-104945" ], "net_income_incl_nci": [ "10-Q:0001104659-25-104945" ], "nci_profit": [ "10-Q:0001104659-25-104945" ], "net_income": [ "10-Q:0001104659-25-104945" ], "net_income_common": [ "10-Q:0001104659-25-104945" ], "eps_basic": [ "10-Q:0001104659-25-104945" ], "eps_diluted": [ "10-Q:0001104659-25-104945" ], "shares_basic": [ "10-Q:0001104659-25-104945" ], "shares_diluted": [ "10-Q:0001104659-25-104945" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 1435862000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 144322000.0, "interest_expense": 104742000.0, "pretax_income": null, "income_tax": 4928000.0, "net_income_incl_nci": 185688000.0, "nci_profit": -3881000.0, "net_income": 189569000.0, "net_income_common": 179388000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "value_sources": { "revenue": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "operating_income": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "interest_expense": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "income_tax": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "net_income_incl_nci": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "nci_profit": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "net_income": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "net_income_common": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 1407637000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 196861000.0, "interest_expense": 98464000.0, "pretax_income": null, "income_tax": 17135000.0, "net_income_incl_nci": 106395000.0, "nci_profit": -3579000.0, "net_income": 109974000.0, "net_income_common": 99793000.0, "eps_basic": 0.3, "eps_diluted": 0.27, "shares_basic": 336683000.0, "shares_diluted": 344721000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-054255" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-054255" ], "operating_income": [ "10-Q:0001104659-26-054255" ], "interest_expense": [ "10-Q:0001104659-26-054255" ], "income_tax": [ "10-Q:0001104659-26-054255" ], "net_income_incl_nci": [ "10-Q:0001104659-26-054255" ], "nci_profit": [ "10-Q:0001104659-26-054255" ], "net_income": [ "10-Q:0001104659-26-054255" ], "net_income_common": [ "10-Q:0001104659-26-054255" ], "eps_basic": [ "10-Q:0001104659-26-054255" ], "eps_diluted": [ "10-Q:0001104659-26-054255" ], "shares_basic": [ "10-Q:0001104659-26-054255" ], "shares_diluted": [ "10-Q:0001104659-26-054255" ] }, "comparison": { "operating_income": { "value": 195750000.0, "earlier": 149367000.0, "sources": [ "10-Q:0001558370-25-006125" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 1493150000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1143527000.0, "interest_expense": 109383000.0, "pretax_income": null, "income_tax": 12883000.0, "net_income_incl_nci": 1046946000.0, "nci_profit": 14790000.0, "net_income": 1032156000.0, "net_income_common": 1021975000.0, "eps_basic": 3.03, "eps_diluted": 2.94, "shares_basic": 337589000.0, "shares_diluted": 345734000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-089296" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-089296" ], "operating_income": [ "10-Q:0001104659-26-089296" ], "interest_expense": [ "10-Q:0001104659-26-089296" ], "income_tax": [ "10-Q:0001104659-26-089296" ], "net_income_incl_nci": [ "10-Q:0001104659-26-089296" ], "nci_profit": [ "10-Q:0001104659-26-089296" ], "net_income": [ "10-Q:0001104659-26-089296" ], "net_income_common": [ "10-Q:0001104659-26-089296" ], "eps_basic": [ "10-Q:0001104659-26-089296" ], "eps_diluted": [ "10-Q:0001104659-26-089296" ], "shares_basic": [ "10-Q:0001104659-26-089296" ], "shares_diluted": [ "10-Q:0001104659-26-089296" ] }, "comparison": { "operating_income": { "value": 211697000.0, "earlier": 9889000.0, "sources": [ "10-Q:0001558370-25-009991" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 1577234000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 158201000.0, "interest_expense": 113584000.0, "pretax_income": null, "income_tax": 11695000.0, "net_income_incl_nci": 63713000.0, "nci_profit": -4099000.0, "net_income": 67812000.0, "net_income_common": 57631000.0, "eps_basic": 0.17, "eps_diluted": 0.15, "shares_basic": 341370000.0, "shares_diluted": 349234000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-120710" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-120710" ], "operating_income": [ "10-Q:0001104659-26-120710" ], "interest_expense": [ "10-Q:0001104659-26-120710" ], "income_tax": [ "10-Q:0001104659-26-120710" ], "net_income_incl_nci": [ "10-Q:0001104659-26-120710" ], "nci_profit": [ "10-Q:0001104659-26-120710" ], "net_income": [ "10-Q:0001104659-26-120710" ], "net_income_common": [ "10-Q:0001104659-26-120710" ], "eps_basic": [ "10-Q:0001104659-26-120710" ], "eps_diluted": [ "10-Q:0001104659-26-120710" ], "shares_basic": [ "10-Q:0001104659-26-120710" ], "shares_diluted": [ "10-Q:0001104659-26-120710" ] }, "comparison": { "operating_income": { "value": 138421000.0, "earlier": 168286000.0, "sources": [ "10-Q:0001104659-25-104945" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 1634671000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 112624000.0, "interest_expense": 116516000.0, "pretax_income": null, "income_tax": -9673000.0, "net_income_incl_nci": 96111000.0, "nci_profit": -2536000.0, "net_income": 98647000.0, "net_income_common": 88466000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "value_sources": { "revenue": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "operating_income": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "interest_expense": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "income_tax": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "net_income_incl_nci": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "nci_profit": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "net_income": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "net_income_common": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 1635173000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 267806000.0, "interest_expense": 116384000.0, "pretax_income": null, "income_tax": 16008000.0, "net_income_incl_nci": 174804000.0, "nci_profit": -4470000.0, "net_income": 179274000.0, "net_income_common": 169093000.0, "eps_basic": 0.49, "eps_diluted": 0.46, "shares_basic": 345013000.0, "shares_diluted": 353254000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-054255" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-054255" ], "operating_income": [ "10-Q:0001104659-26-054255" ], "interest_expense": [ "10-Q:0001104659-26-054255" ], "income_tax": [ "10-Q:0001104659-26-054255" ], "net_income_incl_nci": [ "10-Q:0001104659-26-054255" ], "nci_profit": [ "10-Q:0001104659-26-054255" ], "net_income": [ "10-Q:0001104659-26-054255" ], "net_income_common": [ "10-Q:0001104659-26-054255" ], "eps_basic": [ "10-Q:0001104659-26-054255" ], "eps_diluted": [ "10-Q:0001104659-26-054255" ], "shares_basic": [ "10-Q:0001104659-26-054255" ], "shares_diluted": [ "10-Q:0001104659-26-054255" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 1924040000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 467245000.0, "interest_expense": 113943000.0, "pretax_income": null, "income_tax": 33675000.0, "net_income_incl_nci": 457607000.0, "nci_profit": 4318000.0, "net_income": 453289000.0, "net_income_common": 443108000.0, "eps_basic": 1.25, "eps_diluted": 1.21, "shares_basic": 354118000.0, "shares_diluted": 361542000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-089296" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-089296" ], "operating_income": [ "10-Q:0001104659-26-089296" ], "interest_expense": [ "10-Q:0001104659-26-089296" ], "income_tax": [ "10-Q:0001104659-26-089296" ], "net_income_incl_nci": [ "10-Q:0001104659-26-089296" ], "nci_profit": [ "10-Q:0001104659-26-089296" ], "net_income": [ "10-Q:0001104659-26-089296" ], "net_income_common": [ "10-Q:0001104659-26-089296" ], "eps_basic": [ "10-Q:0001104659-26-089296" ], "eps_diluted": [ "10-Q:0001104659-26-089296" ], "shares_basic": [ "10-Q:0001104659-26-089296" ], "shares_diluted": [ "10-Q:0001104659-26-089296" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 1902418000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 302131000.0, "interest_expense": 93273000.0, "pretax_income": null, "income_tax": 8751000.0, "net_income_incl_nci": 193611000.0, "nci_profit": -1735000.0, "net_income": 195346000.0, "net_income_common": 185165000.0, "eps_basic": 0.5, "eps_diluted": 0.48, "shares_basic": 372193000.0, "shares_diluted": 379799000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-120710" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-120710" ], "operating_income": [ "10-Q:0001104659-26-120710" ], "interest_expense": [ "10-Q:0001104659-26-120710" ], "income_tax": [ "10-Q:0001104659-26-120710" ], "net_income_incl_nci": [ "10-Q:0001104659-26-120710" ], "nci_profit": [ "10-Q:0001104659-26-120710" ], "net_income": [ "10-Q:0001104659-26-120710" ], "net_income_common": [ "10-Q:0001104659-26-120710" ], "eps_basic": [ "10-Q:0001104659-26-120710" ], "eps_diluted": [ "10-Q:0001104659-26-120710" ], "shares_basic": [ "10-Q:0001104659-26-120710" ], "shares_diluted": [ "10-Q:0001104659-26-120710" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 3903609000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 557526000.0, "interest_expense": 333021000.0, "pretax_income": null, "income_tax": 38047000.0, "net_income_incl_nci": 362730000.0, "nci_profit": 6332000.0, "net_income": 356398000.0, "net_income_common": 263342000.0, "eps_basic": 1.01, "eps_diluted": 1.0, "shares_basic": 260099.0, "shares_diluted": 262523.0, "dps_declared": null, "operating_lease_cost": 129399000.0 }, "sources": [ "10-K:0001558370-21-002191", "10-K:0001558370-23-002087" ], "value_sources": { "revenue": [ "10-K:0001558370-23-002087" ], "operating_income": [ "10-K:0001558370-23-002087" ], "interest_expense": [ "10-K:0001558370-23-002087" ], "income_tax": [ "10-K:0001558370-23-002087" ], "net_income_incl_nci": [ "10-K:0001558370-23-002087" ], "nci_profit": [ "10-K:0001558370-23-002087" ], "net_income": [ "10-K:0001558370-23-002087" ], "net_income_common": [ "10-K:0001558370-23-002087" ], "eps_basic": [ "10-K:0001558370-23-002087" ], "eps_diluted": [ "10-K:0001558370-23-002087" ], "shares_basic": [ "10-K:0001558370-23-002087" ], "shares_diluted": [ "10-K:0001558370-23-002087" ], "operating_lease_cost": [ "10-K:0001558370-21-002191" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 4427882000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 694009000.0, "interest_expense": 293846000.0, "pretax_income": null, "income_tax": 72799000.0, "net_income_incl_nci": 1747412000.0, "nci_profit": 38153000.0, "net_income": 1709259000.0, "net_income_common": 1681498000.0, "eps_basic": 5.95, "eps_diluted": 5.94, "shares_basic": 282475000.0, "shares_diluted": 283222000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-24-001575" ], "value_sources": { "revenue": [ "10-K:0001558370-24-001575" ], "operating_income": [ "10-K:0001558370-24-001575" ], "interest_expense": [ "10-K:0001558370-24-001575" ], "income_tax": [ "10-K:0001558370-24-001575" ], "net_income_incl_nci": [ "10-K:0001558370-24-001575" ], "nci_profit": [ "10-K:0001558370-24-001575" ], "net_income": [ "10-K:0001558370-24-001575" ], "net_income_common": [ "10-K:0001558370-24-001575" ], "eps_basic": [ "10-K:0001558370-24-001575" ], "eps_diluted": [ "10-K:0001558370-24-001575" ], "shares_basic": [ "10-K:0001558370-24-001575" ], "shares_diluted": [ "10-K:0001558370-24-001575" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 4691834000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 589968000.0, "interest_expense": 299132000.0, "pretax_income": null, "income_tax": 31550000.0, "net_income_incl_nci": 380325000.0, "nci_profit": 2641000.0, "net_income": 377684000.0, "net_income_common": 336960000.0, "eps_basic": 1.18, "eps_diluted": 1.11, "shares_basic": 286334000.0, "shares_diluted": 297919000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-25-001424" ], "value_sources": { "revenue": [ "10-K:0001558370-25-001424" ], "operating_income": [ "10-K:0001558370-25-001424" ], "interest_expense": [ "10-K:0001558370-25-001424" ], "income_tax": [ "10-K:0001558370-25-001424" ], "net_income_incl_nci": [ "10-K:0001558370-25-001424" ], "nci_profit": [ "10-K:0001558370-25-001424" ], "net_income": [ "10-K:0001558370-25-001424" ], "net_income_common": [ "10-K:0001558370-25-001424" ], "eps_basic": [ "10-K:0001558370-25-001424" ], "eps_diluted": [ "10-K:0001558370-25-001424" ], "shares_basic": [ "10-K:0001558370-25-001424" ], "shares_diluted": [ "10-K:0001558370-25-001424" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 5477061000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 524461000.0, "interest_expense": 437741000.0, "pretax_income": null, "income_tax": 75579000.0, "net_income_incl_nci": 950312000.0, "nci_profit": 1474000.0, "net_income": 948838000.0, "net_income_common": 908114000.0, "eps_basic": 3.04, "eps_diluted": 2.88, "shares_basic": 298603000.0, "shares_diluted": 309065000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001104659-26-015365" ], "value_sources": { "revenue": [ "10-K:0001104659-26-015365" ], "operating_income": [ "10-K:0001104659-26-015365" ], "interest_expense": [ "10-K:0001104659-26-015365" ], "income_tax": [ "10-K:0001104659-26-015365" ], "net_income_incl_nci": [ "10-K:0001104659-26-015365" ], "nci_profit": [ "10-K:0001104659-26-015365" ], "net_income": [ "10-K:0001104659-26-015365" ], "net_income_common": [ "10-K:0001104659-26-015365" ], "eps_basic": [ "10-K:0001104659-26-015365" ], "eps_diluted": [ "10-K:0001104659-26-015365" ], "shares_basic": [ "10-K:0001104659-26-015365" ], "shares_diluted": [ "10-K:0001104659-26-015365" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 5554968000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 471864000.0, "interest_expense": 452836000.0, "pretax_income": null, "income_tax": 54760000.0, "net_income_incl_nci": 588327000.0, "nci_profit": -14163000.0, "net_income": 602490000.0, "net_income_common": 561766000.0, "eps_basic": 1.74, "eps_diluted": 1.61, "shares_basic": 323336000.0, "shares_diluted": 331547000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001104659-26-015365" ], "value_sources": { "revenue": [ "10-K:0001104659-26-015365" ], "operating_income": [ "10-K:0001104659-26-015365" ], "interest_expense": [ "10-K:0001104659-26-015365" ], "income_tax": [ "10-K:0001104659-26-015365" ], "net_income_incl_nci": [ "10-K:0001104659-26-015365" ], "nci_profit": [ "10-K:0001104659-26-015365" ], "net_income": [ "10-K:0001104659-26-015365" ], "net_income_common": [ "10-K:0001104659-26-015365" ], "eps_basic": [ "10-K:0001104659-26-015365" ], "eps_diluted": [ "10-K:0001104659-26-015365" ], "shares_basic": [ "10-K:0001104659-26-015365" ], "shares_diluted": [ "10-K:0001104659-26-015365" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 6112692000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 658492000.0, "interest_expense": 437947000.0, "pretax_income": 1345207000.0, "income_tax": 32040000.0, "net_income_incl_nci": 1313165000.0, "nci_profit": 4576000.0, "net_income": 1308589000.0, "net_income_common": 1267865000.0, "eps_basic": 3.73, "eps_diluted": 3.58, "shares_basic": 339807000.0, "shares_diluted": 347810000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001104659-26-015365" ], "value_sources": { "revenue": [ "10-K:0001104659-26-015365" ], "operating_income": [ "10-K:0001104659-26-015365" ], "interest_expense": [ "10-K:0001104659-26-015365" ], "pretax_income": [ "10-K:0001104659-26-015365" ], "income_tax": [ "10-K:0001104659-26-015365" ], "net_income_incl_nci": [ "10-K:0001104659-26-015365" ], "nci_profit": [ "10-K:0001104659-26-015365" ], "net_income": [ "10-K:0001104659-26-015365" ], "net_income_common": [ "10-K:0001104659-26-015365" ], "eps_basic": [ "10-K:0001104659-26-015365" ], "eps_diluted": [ "10-K:0001104659-26-015365" ], "shares_basic": [ "10-K:0001104659-26-015365" ], "shares_diluted": [ "10-K:0001104659-26-015365" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 246480000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 7466046000.0, "intangibles": null, "total_assets": 33113300000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 15896733000.0, "temporary_equity": 40027000.0, "equity_parent": 16460236000.0, "nci": 716304000.0, "equity_total": 17176540000.0, "liabilities_and_equity": 33113300000.0, "shares_outstanding": 263595562.0, "retained_earnings": -3139350000.0, "preferred_stock": 1434420000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1431292000.0, "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:0001558370-20-006279" ], "value_sources": { "cash": [ "10-Q:0001558370-20-006279" ], "goodwill": [ "10-Q:0001558370-20-006279" ], "total_assets": [ "10-Q:0001558370-20-006279" ], "total_liabilities": [ "10-Q:0001558370-20-006279" ], "temporary_equity": [ "10-Q:0001558370-20-006279" ], "equity_parent": [ "10-Q:0001558370-20-006279" ], "nci": [ "10-Q:0001558370-20-006279" ], "equity_total": [ "10-Q:0001558370-20-006279" ], "liabilities_and_equity": [ "10-Q:0001558370-20-006279" ], "shares_outstanding": [ "10-Q:0001558370-20-006279" ], "retained_earnings": [ "10-Q:0001558370-20-006279" ], "preferred_stock": [ "10-Q:0001558370-20-006279" ], "operating_lease_liability": [ "10-Q:0001558370-20-006279" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 505174000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 7791522000.0, "intangibles": null, "total_assets": 33862638000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 16139405000.0, "temporary_equity": 40584000.0, "equity_parent": 16984527000.0, "nci": 698122000.0, "equity_total": 17682649000.0, "liabilities_and_equity": 33862638000.0, "shares_outstanding": 268399073.0, "retained_earnings": -3386525000.0, "preferred_stock": 1434420000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1451152000.0, "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:0001558370-20-009992" ], "value_sources": { "cash": [ "10-Q:0001558370-20-009992" ], "goodwill": [ "10-Q:0001558370-20-009992" ], "total_assets": [ "10-Q:0001558370-20-009992" ], "total_liabilities": [ "10-Q:0001558370-20-009992" ], "temporary_equity": [ "10-Q:0001558370-20-009992" ], "equity_parent": [ "10-Q:0001558370-20-009992" ], "nci": [ "10-Q:0001558370-20-009992" ], "equity_total": [ "10-Q:0001558370-20-009992" ], "liabilities_and_equity": [ "10-Q:0001558370-20-009992" ], "shares_outstanding": [ "10-Q:0001558370-20-009992" ], "retained_earnings": [ "10-Q:0001558370-20-009992" ], "preferred_stock": [ "10-Q:0001558370-20-009992" ], "operating_lease_liability": [ "10-Q:0001558370-20-009992" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 971305000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 8012256000.0, "intangibles": null, "total_assets": 35435333000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 16995581000.0, "temporary_equity": 41265000.0, "equity_parent": 17669845000.0, "nci": 728642000.0, "equity_total": 18398487000.0, "liabilities_and_equity": 35435333000.0, "shares_outstanding": 279920621.0, "retained_earnings": -3726901000.0, "preferred_stock": 950940000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1444060000.0, "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:0001558370-20-013155" ], "value_sources": { "cash": [ "10-Q:0001558370-20-013155" ], "goodwill": [ "10-Q:0001558370-20-013155" ], "total_assets": [ "10-Q:0001558370-20-013155" ], "total_liabilities": [ "10-Q:0001558370-20-013155" ], "temporary_equity": [ "10-Q:0001558370-20-013155" ], "equity_parent": [ "10-Q:0001558370-20-013155" ], "nci": [ "10-Q:0001558370-20-013155" ], "equity_total": [ "10-Q:0001558370-20-013155" ], "liabilities_and_equity": [ "10-Q:0001558370-20-013155" ], "shares_outstanding": [ "10-Q:0001558370-20-013155" ], "retained_earnings": [ "10-Q:0001558370-20-013155" ], "preferred_stock": [ "10-Q:0001558370-20-013155" ], "operating_lease_liability": [ "10-Q:0001558370-20-013155" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 108501000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 8330996000.0, "intangibles": null, "total_assets": 36076291000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 17587944000.0, "temporary_equity": 42011000.0, "equity_parent": 17717697000.0, "nci": 728639000.0, "equity_total": 18446336000.0, "liabilities_and_equity": 36076291000.0, "shares_outstanding": 280289726.0, "retained_earnings": -3997938000.0, "preferred_stock": 950940000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1468712000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.028, "operating_lease_payments_y1": 137324000.0, "operating_lease_payments_total": 1759811000.0, "operating_lease_imputed_interest": 291099000.0, "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:0001558370-21-002191", "10-K:0001558370-22-002195" ], "value_sources": { "cash": [ "10-K:0001558370-22-002195" ], "goodwill": [ "10-K:0001558370-22-002195" ], "total_assets": [ "10-K:0001558370-22-002195" ], "total_liabilities": [ "10-K:0001558370-22-002195" ], "temporary_equity": [ "10-K:0001558370-22-002195" ], "equity_parent": [ "10-K:0001558370-22-002195" ], "nci": [ "10-K:0001558370-22-002195" ], "equity_total": [ "10-K:0001558370-22-002195" ], "liabilities_and_equity": [ "10-K:0001558370-22-002195" ], "shares_outstanding": [ "10-K:0001558370-22-002195" ], "retained_earnings": [ "10-K:0001558370-22-002195" ], "preferred_stock": [ "10-K:0001558370-22-002195" ], "operating_lease_liability": [ "10-K:0001558370-22-002195" ], "operating_lease_discount_rate": [ "10-K:0001558370-21-002191" ], "operating_lease_payments_y1": [ "10-K:0001558370-21-002191" ], "operating_lease_payments_total": [ "10-K:0001558370-21-002191" ], "operating_lease_imputed_interest": [ "10-K:0001558370-21-002191" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 221140000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 8125706000.0, "intangibles": null, "total_assets": 35542491000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 17157070000.0, "temporary_equity": 40097000.0, "equity_parent": 17623737000.0, "nci": 721587000.0, "equity_total": 18345324000.0, "liabilities_and_equity": 35542491000.0, "shares_outstanding": 281372310.0, "retained_earnings": -3952497000.0, "preferred_stock": 950940000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1581759000.0, "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:0001558370-21-006512" ], "value_sources": { "cash": [ "10-Q:0001558370-21-006512" ], "goodwill": [ "10-Q:0001558370-21-006512" ], "total_assets": [ "10-Q:0001558370-21-006512" ], "total_liabilities": [ "10-Q:0001558370-21-006512" ], "temporary_equity": [ "10-Q:0001558370-21-006512" ], "equity_parent": [ "10-Q:0001558370-21-006512" ], "nci": [ "10-Q:0001558370-21-006512" ], "equity_total": [ "10-Q:0001558370-21-006512" ], "liabilities_and_equity": [ "10-Q:0001558370-21-006512" ], "shares_outstanding": [ "10-Q:0001558370-21-006512" ], "retained_earnings": [ "10-Q:0001558370-21-006512" ], "preferred_stock": [ "10-Q:0001558370-21-006512" ], "operating_lease_liability": [ "10-Q:0001558370-21-006512" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 120482000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 8185931000.0, "intangibles": null, "total_assets": 36151220000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 17945483000.0, "temporary_equity": 41490000.0, "equity_parent": 17457656000.0, "nci": 706591000.0, "equity_total": 18164247000.0, "liabilities_and_equity": 36151220000.0, "shares_outstanding": 282603152.0, "retained_earnings": -4153407000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1545689000.0, "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:0001558370-21-010824" ], "value_sources": { "cash": [ "10-Q:0001558370-21-010824" ], "goodwill": [ "10-Q:0001558370-21-010824" ], "total_assets": [ "10-Q:0001558370-21-010824" ], "total_liabilities": [ "10-Q:0001558370-21-010824" ], "temporary_equity": [ "10-Q:0001558370-21-010824" ], "equity_parent": [ "10-Q:0001558370-21-010824" ], "nci": [ "10-Q:0001558370-21-010824" ], "equity_total": [ "10-Q:0001558370-21-010824" ], "liabilities_and_equity": [ "10-Q:0001558370-21-010824" ], "shares_outstanding": [ "10-Q:0001558370-21-010824" ], "retained_earnings": [ "10-Q:0001558370-21-010824" ], "preferred_stock": [ "10-Q:0001558370-21-010824" ], "operating_lease_liability": [ "10-Q:0001558370-21-010824" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 116002000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 8062914000.0, "intangibles": null, "total_assets": 35847646000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 18040367000.0, "temporary_equity": 40920000.0, "equity_parent": 17274117000.0, "nci": 492242000.0, "equity_total": 17766359000.0, "liabilities_and_equity": 35847646000.0, "shares_outstanding": 283846802.0, "retained_earnings": -4359033000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1543231000.0, "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:0001558370-21-014831" ], "value_sources": { "cash": [ "10-Q:0001558370-21-014831" ], "goodwill": [ "10-Q:0001558370-21-014831" ], "total_assets": [ "10-Q:0001558370-21-014831" ], "total_liabilities": [ "10-Q:0001558370-21-014831" ], "temporary_equity": [ "10-Q:0001558370-21-014831" ], "equity_parent": [ "10-Q:0001558370-21-014831" ], "nci": [ "10-Q:0001558370-21-014831" ], "equity_total": [ "10-Q:0001558370-21-014831" ], "liabilities_and_equity": [ "10-Q:0001558370-21-014831" ], "shares_outstanding": [ "10-Q:0001558370-21-014831" ], "retained_earnings": [ "10-Q:0001558370-21-014831" ], "preferred_stock": [ "10-Q:0001558370-21-014831" ], "operating_lease_liability": [ "10-Q:0001558370-21-014831" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 142698000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 7937440000.0, "intangibles": null, "total_assets": 36369560000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 17845778000.0, "temporary_equity": 46995000.0, "equity_parent": 18004568000.0, "nci": 472219000.0, "equity_total": 18476787000.0, "liabilities_and_equity": 36369560000.0, "shares_outstanding": 284415000.0, "retained_earnings": -3631929000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1512187000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.027, "operating_lease_payments_y1": 158331000.0, "operating_lease_payments_total": 1778472000.0, "operating_lease_imputed_interest": 266285000.0, "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:0001558370-22-002195", "10-K:0001558370-23-002087" ], "value_sources": { "cash": [ "10-K:0001558370-23-002087" ], "goodwill": [ "10-K:0001558370-23-002087" ], "total_assets": [ "10-K:0001558370-23-002087" ], "total_liabilities": [ "10-K:0001558370-23-002087" ], "temporary_equity": [ "10-K:0001558370-23-002087" ], "equity_parent": [ "10-K:0001558370-23-002087" ], "nci": [ "10-K:0001558370-23-002087" ], "equity_total": [ "10-K:0001558370-23-002087" ], "liabilities_and_equity": [ "10-K:0001558370-23-002087" ], "shares_outstanding": [ "10-K:0001558370-23-002087" ], "retained_earnings": [ "10-K:0001558370-23-002087" ], "preferred_stock": [ "10-K:0001558370-23-002087" ], "operating_lease_liability": [ "10-K:0001558370-23-002087" ], "operating_lease_discount_rate": [ "10-K:0001558370-22-002195" ], "operating_lease_payments_y1": [ "10-K:0001558370-22-002195" ], "operating_lease_payments_total": [ "10-K:0001558370-22-002195" ], "operating_lease_imputed_interest": [ "10-K:0001558370-22-002195" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 157964000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 7802440000.0, "intangibles": null, "total_assets": 36680542000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 18429102000.0, "temporary_equity": 42734000.0, "equity_parent": 17698207000.0, "nci": 510499000.0, "equity_total": 18208706000.0, "liabilities_and_equity": 36680542000.0, "shares_outstanding": 284666082.0, "retained_earnings": -3916854000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1472510000.0, "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": 111471000.0, "debt_maturity_y2": 992470000.0, "debt_maturity_y3": 1244875000.0, "debt_maturity_y4": 1495598000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-22-007648" ], "value_sources": { "cash": [ "10-Q:0001558370-22-007648" ], "goodwill": [ "10-Q:0001558370-22-007648" ], "total_assets": [ "10-Q:0001558370-22-007648" ], "total_liabilities": [ "10-Q:0001558370-22-007648" ], "temporary_equity": [ "10-Q:0001558370-22-007648" ], "equity_parent": [ "10-Q:0001558370-22-007648" ], "nci": [ "10-Q:0001558370-22-007648" ], "equity_total": [ "10-Q:0001558370-22-007648" ], "liabilities_and_equity": [ "10-Q:0001558370-22-007648" ], "shares_outstanding": [ "10-Q:0001558370-22-007648" ], "retained_earnings": [ "10-Q:0001558370-22-007648" ], "preferred_stock": [ "10-Q:0001558370-22-007648" ], "operating_lease_liability": [ "10-Q:0001558370-22-007648" ], "debt_maturity_y1": [ "10-Q:0001558370-22-007648" ], "debt_maturity_y2": [ "10-Q:0001558370-22-007648" ], "debt_maturity_y3": [ "10-Q:0001558370-22-007648" ], "debt_maturity_y4": [ "10-Q:0001558370-22-007648" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 99226000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 7545107000.0, "intangibles": null, "total_assets": 35956057000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 18284791000.0, "temporary_equity": 41047000.0, "equity_parent": 17138632000.0, "nci": 491587000.0, "equity_total": 17630219000.0, "liabilities_and_equity": 35956057000.0, "shares_outstanding": 284734000.0, "retained_earnings": -4211685000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1418540000.0, "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": 107806000.0, "debt_maturity_y2": 933490000.0, "debt_maturity_y3": 1168580000.0, "debt_maturity_y4": 1415023000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-22-012450" ], "value_sources": { "cash": [ "10-Q:0001558370-22-012450" ], "goodwill": [ "10-Q:0001558370-22-012450" ], "total_assets": [ "10-Q:0001558370-22-012450" ], "total_liabilities": [ "10-Q:0001558370-22-012450" ], "temporary_equity": [ "10-Q:0001558370-22-012450" ], "equity_parent": [ "10-Q:0001558370-22-012450" ], "nci": [ "10-Q:0001558370-22-012450" ], "equity_total": [ "10-Q:0001558370-22-012450" ], "liabilities_and_equity": [ "10-Q:0001558370-22-012450" ], "shares_outstanding": [ "10-Q:0001558370-22-012450" ], "retained_earnings": [ "10-Q:0001558370-22-012450" ], "preferred_stock": [ "10-Q:0001558370-22-012450" ], "operating_lease_liability": [ "10-Q:0001558370-22-012450" ], "debt_maturity_y1": [ "10-Q:0001558370-22-012450" ], "debt_maturity_y2": [ "10-Q:0001558370-22-012450" ], "debt_maturity_y3": [ "10-Q:0001558370-22-012450" ], "debt_maturity_y4": [ "10-Q:0001558370-22-012450" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 176969000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 8728105000.0, "intangibles": null, "total_assets": 39215217000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 20230276000.0, "temporary_equity": 1429920000.0, "equity_parent": 17063920000.0, "nci": 491101000.0, "equity_total": 17555021000.0, "liabilities_and_equity": 39215217000.0, "shares_outstanding": 287508000.0, "retained_earnings": -4336201000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1363712000.0, "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": 110639000.0, "debt_maturity_y2": 876751000.0, "debt_maturity_y3": 1666770000.0, "debt_maturity_y4": 1443779000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-22-016456" ], "value_sources": { "cash": [ "10-Q:0001558370-22-016456" ], "goodwill": [ "10-Q:0001558370-22-016456" ], "total_assets": [ "10-Q:0001558370-22-016456" ], "total_liabilities": [ "10-Q:0001558370-22-016456" ], "temporary_equity": [ "10-Q:0001558370-22-016456" ], "equity_parent": [ "10-Q:0001558370-22-016456" ], "nci": [ "10-Q:0001558370-22-016456" ], "equity_total": [ "10-Q:0001558370-22-016456" ], "liabilities_and_equity": [ "10-Q:0001558370-22-016456" ], "shares_outstanding": [ "10-Q:0001558370-22-016456" ], "retained_earnings": [ "10-Q:0001558370-22-016456" ], "preferred_stock": [ "10-Q:0001558370-22-016456" ], "operating_lease_liability": [ "10-Q:0001558370-22-016456" ], "debt_maturity_y1": [ "10-Q:0001558370-22-016456" ], "debt_maturity_y2": [ "10-Q:0001558370-22-016456" ], "debt_maturity_y3": [ "10-Q:0001558370-22-016456" ], "debt_maturity_y4": [ "10-Q:0001558370-22-016456" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 141773000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9208497000.0, "intangibles": null, "total_assets": 41484998000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 21862854000.0, "temporary_equity": 1514679000.0, "equity_parent": 17583334000.0, "nci": 524131000.0, "equity_total": 18107465000.0, "liabilities_and_equity": 41484998000.0, "shares_outstanding": 291148000.0, "retained_earnings": -4698313000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1471044000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 190279000.0, "operating_lease_payments_total": 1798630000.0, "operating_lease_imputed_interest": 327586000.0, "debt_maturity_y1": 117456000.0, "debt_maturity_y2": 953756000.0, "debt_maturity_y3": 1580583000.0, "debt_maturity_y4": 3674583000.0, "debt_maturity_y5": 1698618000.0, "debt_maturity_after_y5": 8698859000.0 }, "sources": [ "10-K:0001558370-23-002087", "10-K:0001558370-24-001575" ], "value_sources": { "cash": [ "10-K:0001558370-24-001575" ], "goodwill": [ "10-K:0001558370-24-001575" ], "total_assets": [ "10-K:0001558370-24-001575" ], "total_liabilities": [ "10-K:0001558370-24-001575" ], "temporary_equity": [ "10-K:0001558370-24-001575" ], "equity_parent": [ "10-K:0001558370-24-001575" ], "nci": [ "10-K:0001558370-24-001575" ], "equity_total": [ "10-K:0001558370-24-001575" ], "liabilities_and_equity": [ "10-K:0001558370-24-001575" ], "shares_outstanding": [ "10-K:0001558370-24-001575" ], "retained_earnings": [ "10-K:0001558370-24-001575" ], "preferred_stock": [ "10-K:0001558370-24-001575" ], "operating_lease_liability": [ "10-K:0001558370-24-001575" ], "operating_lease_discount_rate": [ "10-K:0001558370-23-002087" ], "operating_lease_payments_y1": [ "10-K:0001558370-23-002087" ], "operating_lease_payments_total": [ "10-K:0001558370-23-002087" ], "operating_lease_imputed_interest": [ "10-K:0001558370-23-002087" ], "debt_maturity_y1": [ "10-K:0001558370-23-002087" ], "debt_maturity_y2": [ "10-K:0001558370-23-002087" ], "debt_maturity_y3": [ "10-K:0001558370-23-002087" ], "debt_maturity_y4": [ "10-K:0001558370-23-002087" ], "debt_maturity_y5": [ "10-K:0001558370-23-002087" ], "debt_maturity_after_y5": [ "10-K:0001558370-23-002087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 131406000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9199636000.0, "intangibles": null, "total_assets": 41953067000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 22799621000.0, "temporary_equity": 1448772000.0, "equity_parent": 17212489000.0, "nci": 492185000.0, "equity_total": 17704674000.0, "liabilities_and_equity": 41953067000.0, "shares_outstanding": 291299000.0, "retained_earnings": -4995982000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1443994000.0, "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": 115489000.0, "debt_maturity_y2": 968146000.0, "debt_maturity_y3": 2750940000.0, "debt_maturity_y4": 4052390000.0, "debt_maturity_y5": 1298853000.0, "debt_maturity_after_y5": 8819318000.0 }, "sources": [ "10-Q:0001558370-23-008142" ], "value_sources": { "cash": [ "10-Q:0001558370-23-008142" ], "goodwill": [ "10-Q:0001558370-23-008142" ], "total_assets": [ "10-Q:0001558370-23-008142" ], "total_liabilities": [ "10-Q:0001558370-23-008142" ], "temporary_equity": [ "10-Q:0001558370-23-008142" ], "equity_parent": [ "10-Q:0001558370-23-008142" ], "nci": [ "10-Q:0001558370-23-008142" ], "equity_total": [ "10-Q:0001558370-23-008142" ], "liabilities_and_equity": [ "10-Q:0001558370-23-008142" ], "shares_outstanding": [ "10-Q:0001558370-23-008142" ], "retained_earnings": [ "10-Q:0001558370-23-008142" ], "preferred_stock": [ "10-Q:0001558370-23-008142" ], "operating_lease_liability": [ "10-Q:0001558370-23-008142" ], "debt_maturity_y1": [ "10-Q:0001558370-23-008142" ], "debt_maturity_y2": [ "10-Q:0001558370-23-008142" ], "debt_maturity_y3": [ "10-Q:0001558370-23-008142" ], "debt_maturity_y4": [ "10-Q:0001558370-23-008142" ], "debt_maturity_y5": [ "10-Q:0001558370-23-008142" ], "debt_maturity_after_y5": [ "10-Q:0001558370-23-008142" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 124519000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9148603000.0, "intangibles": null, "total_assets": 42388734000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 22916154000.0, "temporary_equity": 1367422000.0, "equity_parent": 17621456000.0, "nci": 483702000.0, "equity_total": 18105158000.0, "liabilities_and_equity": 42388734000.0, "shares_outstanding": 299240000.0, "retained_earnings": -5253917000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1420239000.0, "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:0001558370-23-013321" ], "value_sources": { "cash": [ "10-Q:0001558370-23-013321" ], "goodwill": [ "10-Q:0001558370-23-013321" ], "total_assets": [ "10-Q:0001558370-23-013321" ], "total_liabilities": [ "10-Q:0001558370-23-013321" ], "temporary_equity": [ "10-Q:0001558370-23-013321" ], "equity_parent": [ "10-Q:0001558370-23-013321" ], "nci": [ "10-Q:0001558370-23-013321" ], "equity_total": [ "10-Q:0001558370-23-013321" ], "liabilities_and_equity": [ "10-Q:0001558370-23-013321" ], "shares_outstanding": [ "10-Q:0001558370-23-013321" ], "retained_earnings": [ "10-Q:0001558370-23-013321" ], "preferred_stock": [ "10-Q:0001558370-23-013321" ], "operating_lease_liability": [ "10-Q:0001558370-23-013321" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1062050000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 8998074000.0, "intangibles": null, "total_assets": 41932517000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 21895635000.0, "temporary_equity": 1360308000.0, "equity_parent": 18190026000.0, "nci": 486548000.0, "equity_total": 18676574000.0, "liabilities_and_equity": 41932517000.0, "shares_outstanding": 302846000.0, "retained_earnings": -4900758000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1404510000.0, "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:0001558370-23-018593" ], "value_sources": { "cash": [ "10-Q:0001558370-23-018593" ], "goodwill": [ "10-Q:0001558370-23-018593" ], "total_assets": [ "10-Q:0001558370-23-018593" ], "total_liabilities": [ "10-Q:0001558370-23-018593" ], "temporary_equity": [ "10-Q:0001558370-23-018593" ], "equity_parent": [ "10-Q:0001558370-23-018593" ], "nci": [ "10-Q:0001558370-23-018593" ], "equity_total": [ "10-Q:0001558370-23-018593" ], "liabilities_and_equity": [ "10-Q:0001558370-23-018593" ], "shares_outstanding": [ "10-Q:0001558370-23-018593" ], "retained_earnings": [ "10-Q:0001558370-23-018593" ], "preferred_stock": [ "10-Q:0001558370-23-018593" ], "operating_lease_liability": [ "10-Q:0001558370-23-018593" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1625495000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9239871000.0, "intangibles": null, "total_assets": 44113258000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 23116937000.0, "temporary_equity": 1394814000.0, "equity_parent": 19117534000.0, "nci": 483973000.0, "equity_total": 19601507000.0, "liabilities_and_equity": 44113258000.0, "shares_outstanding": 311608000.0, "retained_earnings": -5262648000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1542094000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 163799000.0, "operating_lease_payments_total": 1934026000.0, "operating_lease_imputed_interest": 391932000.0, "debt_maturity_y1": 980936000.0, "debt_maturity_y2": 2795284000.0, "debt_maturity_y3": 3449538000.0, "debt_maturity_y4": 1396780000.0, "debt_maturity_y5": 2395725000.0, "debt_maturity_after_y5": 6519389000.0 }, "sources": [ "10-K:0001558370-24-001575", "10-K:0001558370-25-001424" ], "value_sources": { "cash": [ "10-K:0001558370-25-001424" ], "goodwill": [ "10-K:0001558370-25-001424" ], "total_assets": [ "10-K:0001558370-25-001424" ], "total_liabilities": [ "10-K:0001558370-25-001424" ], "temporary_equity": [ "10-K:0001558370-25-001424" ], "equity_parent": [ "10-K:0001558370-25-001424" ], "nci": [ "10-K:0001558370-25-001424" ], "equity_total": [ "10-K:0001558370-25-001424" ], "liabilities_and_equity": [ "10-K:0001558370-25-001424" ], "shares_outstanding": [ "10-K:0001558370-25-001424" ], "retained_earnings": [ "10-K:0001558370-25-001424" ], "preferred_stock": [ "10-K:0001558370-25-001424" ], "operating_lease_liability": [ "10-K:0001558370-25-001424" ], "operating_lease_discount_rate": [ "10-K:0001558370-24-001575" ], "operating_lease_payments_y1": [ "10-K:0001558370-24-001575" ], "operating_lease_payments_total": [ "10-K:0001558370-24-001575" ], "operating_lease_imputed_interest": [ "10-K:0001558370-24-001575" ], "debt_maturity_y1": [ "10-K:0001558370-24-001575" ], "debt_maturity_y2": [ "10-K:0001558370-24-001575" ], "debt_maturity_y3": [ "10-K:0001558370-24-001575" ], "debt_maturity_y4": [ "10-K:0001558370-24-001575" ], "debt_maturity_y5": [ "10-K:0001558370-24-001575" ], "debt_maturity_after_y5": [ "10-K:0001558370-24-001575" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 1193784000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9105026000.0, "intangibles": null, "total_assets": 42633089000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 21792866000.0, "temporary_equity": 1350736000.0, "equity_parent": 19019850000.0, "nci": 469637000.0, "equity_total": 19489487000.0, "liabilities_and_equity": 42633089000.0, "shares_outstanding": 312421000.0, "retained_earnings": -5373529000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1357751000.0, "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:0001558370-24-006671" ], "value_sources": { "cash": [ "10-Q:0001558370-24-006671" ], "goodwill": [ "10-Q:0001558370-24-006671" ], "total_assets": [ "10-Q:0001558370-24-006671" ], "total_liabilities": [ "10-Q:0001558370-24-006671" ], "temporary_equity": [ "10-Q:0001558370-24-006671" ], "equity_parent": [ "10-Q:0001558370-24-006671" ], "nci": [ "10-Q:0001558370-24-006671" ], "equity_total": [ "10-Q:0001558370-24-006671" ], "liabilities_and_equity": [ "10-Q:0001558370-24-006671" ], "shares_outstanding": [ "10-Q:0001558370-24-006671" ], "retained_earnings": [ "10-Q:0001558370-24-006671" ], "preferred_stock": [ "10-Q:0001558370-24-006671" ], "operating_lease_liability": [ "10-Q:0001558370-24-006671" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 2282062000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9128811000.0, "intangibles": null, "total_assets": 43606883000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 21199178000.0, "temporary_equity": 1399889000.0, "equity_parent": 20537503000.0, "nci": 470313000.0, "equity_total": 21007816000.0, "liabilities_and_equity": 43606883000.0, "shares_outstanding": 325885000.0, "retained_earnings": -5701096000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1336839000.0, "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:0001558370-24-010734" ], "value_sources": { "cash": [ "10-Q:0001558370-24-010734" ], "goodwill": [ "10-Q:0001558370-24-010734" ], "total_assets": [ "10-Q:0001558370-24-010734" ], "total_liabilities": [ "10-Q:0001558370-24-010734" ], "temporary_equity": [ "10-Q:0001558370-24-010734" ], "equity_parent": [ "10-Q:0001558370-24-010734" ], "nci": [ "10-Q:0001558370-24-010734" ], "equity_total": [ "10-Q:0001558370-24-010734" ], "liabilities_and_equity": [ "10-Q:0001558370-24-010734" ], "shares_outstanding": [ "10-Q:0001558370-24-010734" ], "retained_earnings": [ "10-Q:0001558370-24-010734" ], "preferred_stock": [ "10-Q:0001558370-24-010734" ], "operating_lease_liability": [ "10-Q:0001558370-24-010734" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 2175605000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9395233000.0, "intangibles": null, "total_assets": 45295391000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 22118780000.0, "temporary_equity": 1465636000.0, "equity_parent": 21246111000.0, "nci": 464864000.0, "equity_total": 21710975000.0, "liabilities_and_equity": 45295391000.0, "shares_outstanding": 331347000.0, "retained_earnings": -6060642000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1343903000.0, "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:0001558370-24-014149" ], "value_sources": { "cash": [ "10-Q:0001558370-24-014149" ], "goodwill": [ "10-Q:0001558370-24-014149" ], "total_assets": [ "10-Q:0001558370-24-014149" ], "total_liabilities": [ "10-Q:0001558370-24-014149" ], "temporary_equity": [ "10-Q:0001558370-24-014149" ], "equity_parent": [ "10-Q:0001558370-24-014149" ], "nci": [ "10-Q:0001558370-24-014149" ], "equity_total": [ "10-Q:0001558370-24-014149" ], "liabilities_and_equity": [ "10-Q:0001558370-24-014149" ], "shares_outstanding": [ "10-Q:0001558370-24-014149" ], "retained_earnings": [ "10-Q:0001558370-24-014149" ], "preferred_stock": [ "10-Q:0001558370-24-014149" ], "operating_lease_liability": [ "10-Q:0001558370-24-014149" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3870891000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 8929431000.0, "intangibles": 1935203000.0, "total_assets": 45283616000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 22107836000.0, "temporary_equity": 1433185000.0, "equity_parent": 21340397000.0, "nci": 402198000.0, "equity_total": 21742595000.0, "liabilities_and_equity": 45283616000.0, "shares_outstanding": 336637.0, "retained_earnings": -6292085000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1294219000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 160633000.0, "operating_lease_payments_total": 1586356000.0, "operating_lease_imputed_interest": 292137000.0, "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:0001104659-26-015365", "10-K:0001558370-25-001424" ], "value_sources": { "cash": [ "10-K:0001104659-26-015365" ], "goodwill": [ "10-K:0001104659-26-015365" ], "intangibles": [ "10-K:0001104659-26-015365" ], "total_assets": [ "10-K:0001104659-26-015365" ], "total_liabilities": [ "10-K:0001104659-26-015365" ], "temporary_equity": [ "10-K:0001104659-26-015365" ], "equity_parent": [ "10-K:0001104659-26-015365" ], "nci": [ "10-K:0001104659-26-015365" ], "equity_total": [ "10-K:0001104659-26-015365" ], "liabilities_and_equity": [ "10-K:0001104659-26-015365" ], "shares_outstanding": [ "10-K:0001104659-26-015365" ], "retained_earnings": [ "10-K:0001104659-26-015365" ], "preferred_stock": [ "10-K:0001104659-26-015365" ], "operating_lease_liability": [ "10-K:0001104659-26-015365" ], "operating_lease_discount_rate": [ "10-K:0001558370-25-001424" ], "operating_lease_payments_y1": [ "10-K:0001558370-25-001424" ], "operating_lease_payments_total": [ "10-K:0001558370-25-001424" ], "operating_lease_imputed_interest": [ "10-K:0001558370-25-001424" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 2321885000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9174165000.0, "intangibles": 1886772000.0, "total_assets": 45080562000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 21902406000.0, "temporary_equity": 1459322000.0, "equity_parent": 21295598000.0, "nci": 423236000.0, "equity_total": 21718834000.0, "liabilities_and_equity": 45080562000.0, "shares_outstanding": 336743000.0, "retained_earnings": -6604217000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1281572000.0, "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:0001558370-25-006125" ], "value_sources": { "cash": [ "10-Q:0001558370-25-006125" ], "goodwill": [ "10-Q:0001558370-25-006125" ], "intangibles": [ "10-Q:0001558370-25-006125" ], "total_assets": [ "10-Q:0001558370-25-006125" ], "total_liabilities": [ "10-Q:0001558370-25-006125" ], "temporary_equity": [ "10-Q:0001558370-25-006125" ], "equity_parent": [ "10-Q:0001558370-25-006125" ], "nci": [ "10-Q:0001558370-25-006125" ], "equity_total": [ "10-Q:0001558370-25-006125" ], "liabilities_and_equity": [ "10-Q:0001558370-25-006125" ], "shares_outstanding": [ "10-Q:0001558370-25-006125" ], "retained_earnings": [ "10-Q:0001558370-25-006125" ], "preferred_stock": [ "10-Q:0001558370-25-006125" ], "operating_lease_liability": [ "10-Q:0001558370-25-006125" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 3554126000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9636513000.0, "intangibles": 1935306000.0, "total_assets": 48714995000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 23853149000.0, "temporary_equity": 1505889000.0, "equity_parent": 22914527000.0, "nci": 441430000.0, "equity_total": 23355957000.0, "liabilities_and_equity": 48714995000.0, "shares_outstanding": 340372000.0, "retained_earnings": -5997607000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1298085000.0, "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:0001558370-25-009991" ], "value_sources": { "cash": [ "10-Q:0001558370-25-009991" ], "goodwill": [ "10-Q:0001558370-25-009991" ], "intangibles": [ "10-Q:0001558370-25-009991" ], "total_assets": [ "10-Q:0001558370-25-009991" ], "total_liabilities": [ "10-Q:0001558370-25-009991" ], "temporary_equity": [ "10-Q:0001558370-25-009991" ], "equity_parent": [ "10-Q:0001558370-25-009991" ], "nci": [ "10-Q:0001558370-25-009991" ], "equity_total": [ "10-Q:0001558370-25-009991" ], "liabilities_and_equity": [ "10-Q:0001558370-25-009991" ], "shares_outstanding": [ "10-Q:0001558370-25-009991" ], "retained_earnings": [ "10-Q:0001558370-25-009991" ], "preferred_stock": [ "10-Q:0001558370-25-009991" ], "operating_lease_liability": [ "10-Q:0001558370-25-009991" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 3299703000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9647754000.0, "intangibles": 1855894000.0, "total_assets": 48728634000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 23739412000.0, "temporary_equity": 1535972000.0, "equity_parent": 23025030000.0, "nci": 428220000.0, "equity_total": 23453250000.0, "liabilities_and_equity": 48728634000.0, "shares_outstanding": 343041000.0, "retained_earnings": -6358501000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1285067000.0, "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:0001104659-25-104945" ], "value_sources": { "cash": [ "10-Q:0001104659-25-104945" ], "goodwill": [ "10-Q:0001104659-25-104945" ], "intangibles": [ "10-Q:0001104659-25-104945" ], "total_assets": [ "10-Q:0001104659-25-104945" ], "total_liabilities": [ "10-Q:0001104659-25-104945" ], "temporary_equity": [ "10-Q:0001104659-25-104945" ], "equity_parent": [ "10-Q:0001104659-25-104945" ], "nci": [ "10-Q:0001104659-25-104945" ], "equity_total": [ "10-Q:0001104659-25-104945" ], "liabilities_and_equity": [ "10-Q:0001104659-25-104945" ], "shares_outstanding": [ "10-Q:0001104659-25-104945" ], "retained_earnings": [ "10-Q:0001104659-25-104945" ], "preferred_stock": [ "10-Q:0001104659-25-104945" ], "operating_lease_liability": [ "10-Q:0001104659-25-104945" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 3451647000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9711953000.0, "intangibles": 1807372000.0, "total_assets": 49410468000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 24564494000.0, "temporary_equity": 1498975000.0, "equity_parent": 22925663000.0, "nci": 421336000.0, "equity_total": 23346999000.0, "liabilities_and_equity": 49410468000.0, "shares_outstanding": 343557000.0, "retained_earnings": -6690722000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1253217000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 164355000.0, "operating_lease_payments_total": 1524426000.0, "operating_lease_imputed_interest": 271209000.0, "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:0001104659-26-015365", "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "value_sources": { "cash": [ "10-Q:0001104659-26-120710" ], "goodwill": [ "10-Q:0001104659-26-120710" ], "intangibles": [ "10-Q:0001104659-26-089296" ], "total_assets": [ "10-Q:0001104659-26-120710" ], "total_liabilities": [ "10-Q:0001104659-26-120710" ], "temporary_equity": [ "10-Q:0001104659-26-120710" ], "equity_parent": [ "10-Q:0001104659-26-120710" ], "nci": [ "10-Q:0001104659-26-120710" ], "equity_total": [ "10-Q:0001104659-26-120710" ], "liabilities_and_equity": [ "10-Q:0001104659-26-120710" ], "shares_outstanding": [ "10-Q:0001104659-26-120710" ], "retained_earnings": [ "10-Q:0001104659-26-120710" ], "preferred_stock": [ "10-Q:0001104659-26-120710" ], "operating_lease_liability": [ "10-Q:0001104659-26-120710" ], "operating_lease_discount_rate": [ "10-K:0001104659-26-015365" ], "operating_lease_payments_y1": [ "10-K:0001104659-26-015365" ], "operating_lease_payments_total": [ "10-K:0001104659-26-015365" ], "operating_lease_imputed_interest": [ "10-K:0001104659-26-015365" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 2426631000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9591250000.0, "intangibles": 1726407000.0, "total_assets": 48859973000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 23462959000.0, "temporary_equity": 1594718000.0, "equity_parent": 23368753000.0, "nci": 433543000.0, "equity_total": 23802296000.0, "liabilities_and_equity": 48859973000.0, "shares_outstanding": 348924000.0, "retained_earnings": -6946676000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1218509000.0, "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:0001104659-26-054255" ], "value_sources": { "cash": [ "10-Q:0001104659-26-054255" ], "goodwill": [ "10-Q:0001104659-26-054255" ], "intangibles": [ "10-Q:0001104659-26-054255" ], "total_assets": [ "10-Q:0001104659-26-054255" ], "total_liabilities": [ "10-Q:0001104659-26-054255" ], "temporary_equity": [ "10-Q:0001104659-26-054255" ], "equity_parent": [ "10-Q:0001104659-26-054255" ], "nci": [ "10-Q:0001104659-26-054255" ], "equity_total": [ "10-Q:0001104659-26-054255" ], "liabilities_and_equity": [ "10-Q:0001104659-26-054255" ], "shares_outstanding": [ "10-Q:0001104659-26-054255" ], "retained_earnings": [ "10-Q:0001104659-26-054255" ], "preferred_stock": [ "10-Q:0001104659-26-054255" ], "operating_lease_liability": [ "10-Q:0001104659-26-054255" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 1864796000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 9592127000.0, "intangibles": null, "total_assets": 54517914000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 24971478000.0, "temporary_equity": 1567282000.0, "equity_parent": 27434470000.0, "nci": 544684000.0, "equity_total": 27979154000.0, "liabilities_and_equity": 54517914000.0, "shares_outstanding": 370010000.0, "retained_earnings": -6939476000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1209459000.0, "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:0001104659-26-089296" ], "value_sources": { "cash": [ "10-Q:0001104659-26-089296" ], "goodwill": [ "10-Q:0001104659-26-089296" ], "total_assets": [ "10-Q:0001104659-26-089296" ], "total_liabilities": [ "10-Q:0001104659-26-089296" ], "temporary_equity": [ "10-Q:0001104659-26-089296" ], "equity_parent": [ "10-Q:0001104659-26-089296" ], "nci": [ "10-Q:0001104659-26-089296" ], "equity_total": [ "10-Q:0001104659-26-089296" ], "liabilities_and_equity": [ "10-Q:0001104659-26-089296" ], "shares_outstanding": [ "10-Q:0001104659-26-089296" ], "retained_earnings": [ "10-Q:0001104659-26-089296" ], "preferred_stock": [ "10-Q:0001104659-26-089296" ], "operating_lease_liability": [ "10-Q:0001104659-26-089296" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 802903000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": 10050563000.0, "intangibles": null, "total_assets": 56524515000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 26284010000.0, "temporary_equity": 1596431000.0, "equity_parent": 28112327000.0, "nci": 531747000.0, "equity_total": 28644074000.0, "liabilities_and_equity": 56524515000.0, "shares_outstanding": 374888000.0, "retained_earnings": -7212298000.0, "preferred_stock": 731690000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1192434000.0, "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:0001104659-26-120710" ], "value_sources": { "cash": [ "10-Q:0001104659-26-120710" ], "goodwill": [ "10-Q:0001104659-26-120710" ], "total_assets": [ "10-Q:0001104659-26-120710" ], "total_liabilities": [ "10-Q:0001104659-26-120710" ], "temporary_equity": [ "10-Q:0001104659-26-120710" ], "equity_parent": [ "10-Q:0001104659-26-120710" ], "nci": [ "10-Q:0001104659-26-120710" ], "equity_total": [ "10-Q:0001104659-26-120710" ], "liabilities_and_equity": [ "10-Q:0001104659-26-120710" ], "shares_outstanding": [ "10-Q:0001104659-26-120710" ], "retained_earnings": [ "10-Q:0001104659-26-120710" ], "preferred_stock": [ "10-Q:0001104659-26-120710" ], "operating_lease_liability": [ "10-Q:0001104659-26-120710" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 226660000.0, "cfi": -137443000.0, "cff": 91010000.0, "capex": null, "d_and_a": 291457000.0, "sbc": null, "dividends_paid": 560602000.0, "buybacks": null, "interest_paid": 110100000.0, "taxes_paid": 6600000.0, "depreciation": null, "amortisation_intangibles": 76568000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -19287000.0, "change_inventories": null, "change_payables": -68923000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1801377000.0 }, "sources": [ "10-Q:0001558370-20-006279", "10-Q:0001558370-21-006512" ], "value_sources": { "cfo": [ "10-Q:0001558370-21-006512" ], "cfi": [ "10-Q:0001558370-21-006512" ], "cff": [ "10-Q:0001558370-21-006512" ], "d_and_a": [ "10-Q:0001558370-21-006512" ], "dividends_paid": [ "10-Q:0001558370-21-006512" ], "interest_paid": [ "10-Q:0001558370-21-006512" ], "taxes_paid": [ "10-Q:0001558370-21-006512" ], "amortisation_intangibles": [ "10-Q:0001558370-20-006279" ], "change_receivables": [ "10-Q:0001558370-20-006279" ], "change_payables": [ "10-Q:0001558370-21-006512" ], "proceeds_debt_issuance": [ "10-Q:0001558370-21-006512" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 485710000.0, "cfi": -541372000.0, "cff": 313818000.0, "capex": null, "d_and_a": 349165000.0, "sbc": null, "dividends_paid": 332309000.0, "buybacks": null, "interest_paid": 41400000.0, "taxes_paid": 2000000.0, "depreciation": null, "amortisation_intangibles": 102114000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 4172000.0, "change_inventories": null, "change_payables": 51107000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 556040000.0 }, "sources": [ "10-Q:0001558370-20-006279", "10-Q:0001558370-20-009992", "10-Q:0001558370-21-006512", "10-Q:0001558370-21-010824" ], "value_sources": { "cfo": [ "10-Q:0001558370-21-006512", "10-Q:0001558370-21-010824" ], "cfi": [ "10-Q:0001558370-21-006512", "10-Q:0001558370-21-010824" ], "cff": [ "10-Q:0001558370-21-006512", "10-Q:0001558370-21-010824" ], "d_and_a": [ "10-Q:0001558370-21-010824" ], "dividends_paid": [ "10-Q:0001558370-21-006512", "10-Q:0001558370-21-010824" ], "interest_paid": [ "10-Q:0001558370-21-006512", "10-Q:0001558370-21-010824" ], "taxes_paid": [ "10-Q:0001558370-21-006512", "10-Q:0001558370-21-010824" ], "amortisation_intangibles": [ "10-Q:0001558370-20-006279", "10-Q:0001558370-20-009992" ], "change_receivables": [ "10-Q:0001558370-20-006279", "10-Q:0001558370-20-009992" ], "change_payables": [ "10-Q:0001558370-21-006512", "10-Q:0001558370-21-010824" ], "proceeds_debt_issuance": [ "10-Q:0001558370-21-006512", "10-Q:0001558370-21-010824" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "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": 468369000.0, "cfi": -840704000.0, "cff": 826322000.0, "capex": null, "d_and_a": 365842000.0, "sbc": null, "dividends_paid": 332636000.0, "buybacks": null, "interest_paid": 109700000.0, "taxes_paid": 6700000.0, "depreciation": null, "amortisation_intangibles": 90162000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 41155000.0, "change_inventories": null, "change_payables": 74855000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1215704000.0 }, "sources": [ "10-Q:0001558370-20-009992", "10-Q:0001558370-20-013155", "10-Q:0001558370-21-010824", "10-Q:0001558370-21-014831" ], "value_sources": { "cfo": [ "10-Q:0001558370-21-010824", "10-Q:0001558370-21-014831" ], "cfi": [ "10-Q:0001558370-21-010824", "10-Q:0001558370-21-014831" ], "cff": [ "10-Q:0001558370-21-010824", "10-Q:0001558370-21-014831" ], "d_and_a": [ "10-Q:0001558370-21-014831" ], "dividends_paid": [ "10-Q:0001558370-21-010824", "10-Q:0001558370-21-014831" ], "interest_paid": [ "10-Q:0001558370-21-010824", "10-Q:0001558370-21-014831" ], "taxes_paid": [ "10-Q:0001558370-21-010824", "10-Q:0001558370-21-014831" ], "amortisation_intangibles": [ "10-Q:0001558370-20-009992", "10-Q:0001558370-20-013155" ], "change_receivables": [ "10-Q:0001558370-20-009992", "10-Q:0001558370-20-013155" ], "change_payables": [ "10-Q:0001558370-21-010824", "10-Q:0001558370-21-014831" ], "proceeds_debt_issuance": [ "10-Q:0001558370-21-010824", "10-Q:0001558370-21-014831" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 525802000.0, "cfi": -1079828000.0, "cff": -295461000.0, "capex": null, "d_and_a": 359915000.0, "sbc": null, "dividends_paid": 13771000.0, "buybacks": null, "interest_paid": 40700000.0, "taxes_paid": 4800000.0, "depreciation": null, "amortisation_intangibles": 86997000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -28472000.0, "change_inventories": null, "change_payables": 37870000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001558370-21-002191", "10-K:0001558370-22-002195", "10-Q:0001558370-20-013155", "10-Q:0001558370-21-014831" ], "value_sources": { "cfo": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "cfi": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "cff": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "d_and_a": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "dividends_paid": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "interest_paid": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "taxes_paid": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "amortisation_intangibles": [ "10-K:0001558370-21-002191", "10-Q:0001558370-20-013155" ], "change_receivables": [ "10-K:0001558370-21-002191", "10-Q:0001558370-20-013155" ], "change_payables": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 327875000.0, "cfi": 185458000.0, "cff": -416665000.0, "capex": null, "d_and_a": 369733000.0, "sbc": null, "dividends_paid": 673747000.0, "buybacks": null, "interest_paid": 120300000.0, "taxes_paid": 4600000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -76297000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1215890000.0 }, "sources": [ "10-Q:0001558370-22-007648" ], "value_sources": { "cfo": [ "10-Q:0001558370-22-007648" ], "cfi": [ "10-Q:0001558370-22-007648" ], "cff": [ "10-Q:0001558370-22-007648" ], "d_and_a": [ "10-Q:0001558370-22-007648" ], "dividends_paid": [ "10-Q:0001558370-22-007648" ], "interest_paid": [ "10-Q:0001558370-22-007648" ], "taxes_paid": [ "10-Q:0001558370-22-007648" ], "change_payables": [ "10-Q:0001558370-22-007648" ], "proceeds_debt_issuance": [ "10-Q:0001558370-22-007648" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 522616000.0, "cfi": -744103000.0, "cff": 141317000.0, "capex": null, "d_and_a": 368981000.0, "sbc": null, "dividends_paid": 348146000.0, "buybacks": null, "interest_paid": 31400000.0, "taxes_paid": 8100000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 8925000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2760000.0 }, "sources": [ "10-Q:0001558370-22-007648", "10-Q:0001558370-22-012450" ], "value_sources": { "cfo": [ "10-Q:0001558370-22-007648", "10-Q:0001558370-22-012450" ], "cfi": [ "10-Q:0001558370-22-007648", "10-Q:0001558370-22-012450" ], "cff": [ "10-Q:0001558370-22-007648", "10-Q:0001558370-22-012450" ], "d_and_a": [ "10-Q:0001558370-22-012450" ], "dividends_paid": [ "10-Q:0001558370-22-007648", "10-Q:0001558370-22-012450" ], "interest_paid": [ "10-Q:0001558370-22-007648", "10-Q:0001558370-22-012450" ], "taxes_paid": [ "10-Q:0001558370-22-007648", "10-Q:0001558370-22-012450" ], "change_payables": [ "10-Q:0001558370-22-007648", "10-Q:0001558370-22-012450" ], "proceeds_debt_issuance": [ "10-Q:0001558370-22-007648", "10-Q:0001558370-22-012450" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 399798000.0, "cfi": -621172000.0, "cff": 198178000.0, "capex": null, "d_and_a": 369035000.0, "sbc": null, "dividends_paid": 347358000.0, "buybacks": null, "interest_paid": 89200000.0, "taxes_paid": 6900000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 26918000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 597528000.0 }, "sources": [ "10-Q:0001558370-22-012450", "10-Q:0001558370-22-016456" ], "value_sources": { "cfo": [ "10-Q:0001558370-22-012450", "10-Q:0001558370-22-016456" ], "cfi": [ "10-Q:0001558370-22-012450", "10-Q:0001558370-22-016456" ], "cff": [ "10-Q:0001558370-22-012450", "10-Q:0001558370-22-016456" ], "d_and_a": [ "10-Q:0001558370-22-016456" ], "dividends_paid": [ "10-Q:0001558370-22-012450", "10-Q:0001558370-22-016456" ], "interest_paid": [ "10-Q:0001558370-22-012450", "10-Q:0001558370-22-016456" ], "taxes_paid": [ "10-Q:0001558370-22-012450", "10-Q:0001558370-22-016456" ], "change_payables": [ "10-Q:0001558370-22-012450", "10-Q:0001558370-22-016456" ], "proceeds_debt_issuance": [ "10-Q:0001558370-22-012450", "10-Q:0001558370-22-016456" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 451939000.0, "cfi": 118096000.0, "cff": -513460000.0, "capex": null, "d_and_a": 378883000.0, "sbc": null, "dividends_paid": 9947000.0, "buybacks": null, "interest_paid": 33800000.0, "taxes_paid": 10300000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 102906000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 8211000.0 }, "sources": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "value_sources": { "cfo": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "cfi": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "cff": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "d_and_a": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "dividends_paid": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "interest_paid": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "taxes_paid": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "change_payables": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ], "proceeds_debt_issuance": [ "10-K:0001558370-23-002087", "10-Q:0001558370-22-016456" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 277685000.0, "cfi": -719092000.0, "cff": 478296000.0, "capex": null, "d_and_a": 382132000.0, "sbc": null, "dividends_paid": 704911000.0, "buybacks": null, "interest_paid": 119000000.0, "taxes_paid": 7600000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -51362000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1125318000.0 }, "sources": [ "10-Q:0001558370-23-008142" ], "value_sources": { "cfo": [ "10-Q:0001558370-23-008142" ], "cfi": [ "10-Q:0001558370-23-008142" ], "cff": [ "10-Q:0001558370-23-008142" ], "d_and_a": [ "10-Q:0001558370-23-008142" ], "dividends_paid": [ "10-Q:0001558370-23-008142" ], "interest_paid": [ "10-Q:0001558370-23-008142" ], "taxes_paid": [ "10-Q:0001558370-23-008142" ], "change_payables": [ "10-Q:0001558370-23-008142" ], "proceeds_debt_issuance": [ "10-Q:0001558370-23-008142" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 505893000.0, "cfi": -708740000.0, "cff": 154795000.0, "capex": null, "d_and_a": 376967000.0, "sbc": null, "dividends_paid": 366475000.0, "buybacks": null, "interest_paid": 25100000.0, "taxes_paid": 8800000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 88448000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 133000.0 }, "sources": [ "10-Q:0001558370-23-008142", "10-Q:0001558370-23-013321" ], "value_sources": { "cfo": [ "10-Q:0001558370-23-008142", "10-Q:0001558370-23-013321" ], "cfi": [ "10-Q:0001558370-23-008142", "10-Q:0001558370-23-013321" ], "cff": [ "10-Q:0001558370-23-008142", "10-Q:0001558370-23-013321" ], "d_and_a": [ "10-Q:0001558370-23-013321" ], "dividends_paid": [ "10-Q:0001558370-23-008142", "10-Q:0001558370-23-013321" ], "interest_paid": [ "10-Q:0001558370-23-008142", "10-Q:0001558370-23-013321" ], "taxes_paid": [ "10-Q:0001558370-23-008142", "10-Q:0001558370-23-013321" ], "change_payables": [ "10-Q:0001558370-23-008142", "10-Q:0001558370-23-013321" ], "proceeds_debt_issuance": [ "10-Q:0001558370-23-008142", "10-Q:0001558370-23-013321" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 419386000.0, "cfi": -2300102000.0, "cff": 1934437000.0, "capex": null, "d_and_a": 388704000.0, "sbc": null, "dividends_paid": 369095000.0, "buybacks": null, "interest_paid": 108400000.0, "taxes_paid": 13500000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -31220000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1301414000.0 }, "sources": [ "10-Q:0001558370-23-013321", "10-Q:0001558370-23-018593" ], "value_sources": { "cfo": [ "10-Q:0001558370-23-013321", "10-Q:0001558370-23-018593" ], "cfi": [ "10-Q:0001558370-23-013321", "10-Q:0001558370-23-018593" ], "cff": [ "10-Q:0001558370-23-013321", "10-Q:0001558370-23-018593" ], "d_and_a": [ "10-Q:0001558370-23-018593" ], "dividends_paid": [ "10-Q:0001558370-23-013321", "10-Q:0001558370-23-018593" ], "interest_paid": [ "10-Q:0001558370-23-013321", "10-Q:0001558370-23-018593" ], "taxes_paid": [ "10-Q:0001558370-23-013321", "10-Q:0001558370-23-018593" ], "change_payables": [ "10-Q:0001558370-23-013321", "10-Q:0001558370-23-018593" ], "proceeds_debt_issuance": [ "10-Q:0001558370-23-013321", "10-Q:0001558370-23-018593" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "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": 456424000.0, "cfi": -971469000.0, "cff": 401621000.0, "capex": null, "d_and_a": 430130000.0, "sbc": null, "dividends_paid": 10156000.0, "buybacks": null, "interest_paid": 19000000.0, "taxes_paid": 11800000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 36248000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 364162000.0 }, "sources": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "value_sources": { "cfo": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "cfi": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "cff": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "d_and_a": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "dividends_paid": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "interest_paid": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "taxes_paid": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "change_payables": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ], "proceeds_debt_issuance": [ "10-K:0001558370-24-001575", "10-Q:0001558370-23-018593" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 349726000.0, "cfi": -749007000.0, "cff": 390908000.0, "capex": null, "d_and_a": 421198000.0, "sbc": null, "dividends_paid": 737976000.0, "buybacks": null, "interest_paid": 140400000.0, "taxes_paid": 6500000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -12418000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 790962000.0 }, "sources": [ "10-Q:0001558370-24-006671" ], "value_sources": { "cfo": [ "10-Q:0001558370-24-006671" ], "cfi": [ "10-Q:0001558370-24-006671" ], "cff": [ "10-Q:0001558370-24-006671" ], "d_and_a": [ "10-Q:0001558370-24-006671" ], "dividends_paid": [ "10-Q:0001558370-24-006671" ], "interest_paid": [ "10-Q:0001558370-24-006671" ], "taxes_paid": [ "10-Q:0001558370-24-006671" ], "change_payables": [ "10-Q:0001558370-24-006671" ], "proceeds_debt_issuance": [ "10-Q:0001558370-24-006671" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 464388000.0, "cfi": -529999000.0, "cff": 93424000.0, "capex": null, "d_and_a": 432573000.0, "sbc": null, "dividends_paid": 384015000.0, "buybacks": null, "interest_paid": 50500000.0, "taxes_paid": 16300000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 80008000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 15223000.0 }, "sources": [ "10-Q:0001558370-24-006671", "10-Q:0001558370-24-010734" ], "value_sources": { "cfo": [ "10-Q:0001558370-24-006671", "10-Q:0001558370-24-010734" ], "cfi": [ "10-Q:0001558370-24-006671", "10-Q:0001558370-24-010734" ], "cff": [ "10-Q:0001558370-24-006671", "10-Q:0001558370-24-010734" ], "d_and_a": [ "10-Q:0001558370-24-010734" ], "dividends_paid": [ "10-Q:0001558370-24-006671", "10-Q:0001558370-24-010734" ], "interest_paid": [ "10-Q:0001558370-24-006671", "10-Q:0001558370-24-010734" ], "taxes_paid": [ "10-Q:0001558370-24-006671", "10-Q:0001558370-24-010734" ], "change_payables": [ "10-Q:0001558370-24-006671", "10-Q:0001558370-24-010734" ], "proceeds_debt_issuance": [ "10-Q:0001558370-24-006671", "10-Q:0001558370-24-010734" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 358361000.0, "cfi": 1180300000.0, "cff": -592607000.0, "capex": null, "d_and_a": 420613000.0, "sbc": null, "dividends_paid": 388472000.0, "buybacks": null, "interest_paid": 154900000.0, "taxes_paid": 37300000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -54972000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 21574000.0 }, "sources": [ "10-Q:0001558370-24-010734", "10-Q:0001558370-24-014149" ], "value_sources": { "cfo": [ "10-Q:0001558370-24-010734", "10-Q:0001558370-24-014149" ], "cfi": [ "10-Q:0001558370-24-010734", "10-Q:0001558370-24-014149" ], "cff": [ "10-Q:0001558370-24-010734", "10-Q:0001558370-24-014149" ], "d_and_a": [ "10-Q:0001558370-24-014149" ], "dividends_paid": [ "10-Q:0001558370-24-010734", "10-Q:0001558370-24-014149" ], "interest_paid": [ "10-Q:0001558370-24-010734", "10-Q:0001558370-24-014149" ], "taxes_paid": [ "10-Q:0001558370-24-010734", "10-Q:0001558370-24-014149" ], "change_payables": [ "10-Q:0001558370-24-010734", "10-Q:0001558370-24-014149" ], "proceeds_debt_issuance": [ "10-Q:0001558370-24-010734", "10-Q:0001558370-24-014149" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 462305000.0, "cfi": -1016405000.0, "cff": 1071749000.0, "capex": null, "d_and_a": 420475000.0, "sbc": null, "dividends_paid": 10181000.0, "buybacks": null, "interest_paid": 47600000.0, "taxes_paid": 28700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -237052000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 41373000.0 }, "sources": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "value_sources": { "cfo": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "cfi": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "cff": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "d_and_a": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "dividends_paid": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "interest_paid": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "taxes_paid": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "change_payables": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ], "proceeds_debt_issuance": [ "10-K:0001558370-25-001424", "10-Q:0001558370-24-014149" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 352275000.0, "cfi": 6619000.0, "cff": -809714000.0, "capex": null, "d_and_a": 431102000.0, "sbc": null, "dividends_paid": 788525000.0, "buybacks": null, "interest_paid": 165000000.0, "taxes_paid": 8500000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -147557000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5568000.0 }, "sources": [ "10-Q:0001558370-25-006125" ], "value_sources": { "cfo": [ "10-Q:0001558370-25-006125" ], "cfi": [ "10-Q:0001558370-25-006125" ], "cff": [ "10-Q:0001558370-25-006125" ], "d_and_a": [ "10-Q:0001558370-25-006125" ], "dividends_paid": [ "10-Q:0001558370-25-006125" ], "interest_paid": [ "10-Q:0001558370-25-006125" ], "taxes_paid": [ "10-Q:0001558370-25-006125" ], "change_payables": [ "10-Q:0001558370-25-006125" ], "proceeds_debt_issuance": [ "10-Q:0001558370-25-006125" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 573212000.0, "cfi": -281839000.0, "cff": 857297000.0, "capex": null, "d_and_a": 425343000.0, "sbc": null, "dividends_paid": 415779000.0, "buybacks": null, "interest_paid": 59100000.0, "taxes_paid": 25200000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 208258000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 41383000.0 }, "sources": [ "10-Q:0001558370-25-006125", "10-Q:0001558370-25-009991" ], "value_sources": { "cfo": [ "10-Q:0001558370-25-006125", "10-Q:0001558370-25-009991" ], "cfi": [ "10-Q:0001558370-25-006125", "10-Q:0001558370-25-009991" ], "cff": [ "10-Q:0001558370-25-006125", "10-Q:0001558370-25-009991" ], "d_and_a": [ "10-Q:0001558370-25-009991" ], "dividends_paid": [ "10-Q:0001558370-25-006125", "10-Q:0001558370-25-009991" ], "interest_paid": [ "10-Q:0001558370-25-006125", "10-Q:0001558370-25-009991" ], "taxes_paid": [ "10-Q:0001558370-25-006125", "10-Q:0001558370-25-009991" ], "change_payables": [ "10-Q:0001558370-25-006125", "10-Q:0001558370-25-009991" ], "proceeds_debt_issuance": [ "10-Q:0001558370-25-006125", "10-Q:0001558370-25-009991" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 566515000.0, "cfi": -1118947000.0, "cff": 474351000.0, "capex": null, "d_and_a": 459997000.0, "sbc": null, "dividends_paid": 418758000.0, "buybacks": null, "interest_paid": 167500000.0, "taxes_paid": 19700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 3338000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 980556000.0 }, "sources": [ "10-Q:0001104659-25-104945", "10-Q:0001558370-25-009991" ], "value_sources": { "cfo": [ "10-Q:0001104659-25-104945", "10-Q:0001558370-25-009991" ], "cfi": [ "10-Q:0001104659-25-104945", "10-Q:0001558370-25-009991" ], "cff": [ "10-Q:0001104659-25-104945", "10-Q:0001558370-25-009991" ], "d_and_a": [ "10-Q:0001104659-25-104945" ], "dividends_paid": [ "10-Q:0001104659-25-104945", "10-Q:0001558370-25-009991" ], "interest_paid": [ "10-Q:0001104659-25-104945", "10-Q:0001558370-25-009991" ], "taxes_paid": [ "10-Q:0001104659-25-104945", "10-Q:0001558370-25-009991" ], "change_payables": [ "10-Q:0001104659-25-104945", "10-Q:0001558370-25-009991" ], "proceeds_debt_issuance": [ "10-Q:0001104659-25-104945", "10-Q:0001558370-25-009991" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "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": 769475000.0, "cfi": -511990000.0, "cff": 1541499000.0, "capex": null, "d_and_a": 455355000.0, "sbc": null, "dividends_paid": 10185000.0, "buybacks": null, "interest_paid": 46600000.0, "taxes_paid": 17800000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 302694000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1207492000.0 }, "sources": [ "10-K:0001104659-26-015365", "10-K:0001558370-25-001424", "10-Q:0001104659-25-104945" ], "value_sources": { "cfo": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "cfi": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "cff": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "d_and_a": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "dividends_paid": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "interest_paid": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "taxes_paid": [ "10-K:0001558370-25-001424", "10-Q:0001104659-25-104945" ], "change_payables": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "proceeds_debt_issuance": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "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": 399085000.0, "cfi": -903180000.0, "cff": -1017997000.0, "capex": null, "d_and_a": 443009000.0, "sbc": null, "dividends_paid": 848613000.0, "buybacks": null, "interest_paid": 143900000.0, "taxes_paid": 43000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -133793000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 871286000.0 }, "sources": [ "10-Q:0001104659-26-054255" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-054255" ], "cfi": [ "10-Q:0001104659-26-054255" ], "cff": [ "10-Q:0001104659-26-054255" ], "d_and_a": [ "10-Q:0001104659-26-054255" ], "dividends_paid": [ "10-Q:0001104659-26-054255" ], "interest_paid": [ "10-Q:0001104659-26-054255" ], "taxes_paid": [ "10-Q:0001104659-26-054255" ], "change_payables": [ "10-Q:0001104659-26-054255" ], "proceeds_debt_issuance": [ "10-Q:0001104659-26-054255" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 641237000.0, "cfi": 161340000.0, "cff": 555831000.0, "capex": null, "d_and_a": 461167000.0, "sbc": null, "dividends_paid": 433297000.0, "buybacks": null, "interest_paid": 17300000.0, "taxes_paid": 29500000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 173690000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 997607000.0 }, "sources": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "cfi": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "cff": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "d_and_a": [ "10-Q:0001104659-26-089296" ], "dividends_paid": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "interest_paid": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "taxes_paid": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "change_payables": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "proceeds_debt_issuance": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 652861000.0, "cfi": -729558000.0, "cff": -176504000.0, "capex": null, "d_and_a": 497002000.0, "sbc": null, "dividends_paid": 436375000.0, "buybacks": null, "interest_paid": 154800000.0, "taxes_paid": 21100000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 74680000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7438000.0 }, "sources": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "cfi": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "cff": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "d_and_a": [ "10-Q:0001104659-26-120710" ], "dividends_paid": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "interest_paid": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "taxes_paid": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "change_payables": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "proceeds_debt_issuance": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 718953000.0, "cfi": -759074000.0, "cff": 151932000.0, "capex": null, "d_and_a": 493458000.0, "sbc": null, "dividends_paid": 10181000.0, "buybacks": null, "interest_paid": 64500000.0, "taxes_paid": 19428000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 261773000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1612577000.0 }, "sources": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "value_sources": { "cfo": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "cfi": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "cff": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "d_and_a": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "dividends_paid": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "interest_paid": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "taxes_paid": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "change_payables": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ], "proceeds_debt_issuance": [ "10-K:0001104659-26-015365", "10-Q:0001104659-25-104945" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 532421000.0, "cfi": -1332902000.0, "cff": -217949000.0, "capex": null, "d_and_a": 499511000.0, "sbc": null, "dividends_paid": 871358000.0, "buybacks": null, "interest_paid": 146700000.0, "taxes_paid": 12500000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -169942000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 39008000.0 }, "sources": [ "10-Q:0001104659-26-054255" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-054255" ], "cfi": [ "10-Q:0001104659-26-054255" ], "cff": [ "10-Q:0001104659-26-054255" ], "d_and_a": [ "10-Q:0001104659-26-054255" ], "dividends_paid": [ "10-Q:0001104659-26-054255" ], "interest_paid": [ "10-Q:0001104659-26-054255" ], "taxes_paid": [ "10-Q:0001104659-26-054255" ], "change_payables": [ "10-Q:0001104659-26-054255" ], "proceeds_debt_issuance": [ "10-Q:0001104659-26-054255" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1062806000.0, "cfi": -2913645000.0, "cff": 1198190000.0, "capex": null, "d_and_a": 507106000.0, "sbc": null, "dividends_paid": 454424000.0, "buybacks": null, "interest_paid": 9000000.0, "taxes_paid": 33000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 203159000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 285000.0 }, "sources": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "cfi": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "cff": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "d_and_a": [ "10-Q:0001104659-26-089296" ], "dividends_paid": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "interest_paid": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "taxes_paid": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "change_payables": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ], "proceeds_debt_issuance": [ "10-Q:0001104659-26-054255", "10-Q:0001104659-26-089296" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 382259000.0, "cfi": -2355400000.0, "cff": 963153000.0, "capex": 802800000.0, "d_and_a": 539471000.0, "sbc": null, "dividends_paid": 476392000.0, "buybacks": null, "interest_paid": 154900000.0, "taxes_paid": 34700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 177214000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 29567000.0 }, "sources": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "cfi": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "cff": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "capex": [ "10-Q:0001104659-26-120710" ], "d_and_a": [ "10-Q:0001104659-26-120710" ], "dividends_paid": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "interest_paid": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "taxes_paid": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "change_payables": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ], "proceeds_debt_issuance": [ "10-Q:0001104659-26-089296", "10-Q:0001104659-26-120710" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 1706541000.0, "cfi": -2599347000.0, "cff": 935689000.0, "capex": null, "d_and_a": 1366379000.0, "sbc": null, "dividends_paid": 1239318000.0, "buybacks": null, "interest_paid": 301900000.0, "taxes_paid": 20100000.0, "depreciation": null, "amortisation_intangibles": 355841000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -2432000.0, "change_inventories": null, "change_payables": 84364000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3573120000.0 }, "sources": [ "10-K:0001558370-21-002191", "10-K:0001558370-23-002087" ], "value_sources": { "cfo": [ "10-K:0001558370-23-002087" ], "cfi": [ "10-K:0001558370-23-002087" ], "cff": [ "10-K:0001558370-23-002087" ], "d_and_a": [ "10-K:0001558370-23-002087" ], "dividends_paid": [ "10-K:0001558370-23-002087" ], "interest_paid": [ "10-K:0001558370-23-002087" ], "taxes_paid": [ "10-K:0001558370-23-002087" ], "amortisation_intangibles": [ "10-K:0001558370-21-002191" ], "change_receivables": [ "10-K:0001558370-21-002191" ], "change_payables": [ "10-K:0001558370-23-002087" ], "proceeds_debt_issuance": [ "10-K:0001558370-23-002087" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 1702228000.0, "cfi": -1061721000.0, "cff": -590630000.0, "capex": null, "d_and_a": 1486632000.0, "sbc": null, "dividends_paid": 1379198000.0, "buybacks": null, "interest_paid": 274700000.0, "taxes_paid": 29900000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 62452000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1824389000.0 }, "sources": [ "10-K:0001558370-24-001575" ], "value_sources": { "cfo": [ "10-K:0001558370-24-001575" ], "cfi": [ "10-K:0001558370-24-001575" ], "cff": [ "10-K:0001558370-24-001575" ], "d_and_a": [ "10-K:0001558370-24-001575" ], "dividends_paid": [ "10-K:0001558370-24-001575" ], "interest_paid": [ "10-K:0001558370-24-001575" ], "taxes_paid": [ "10-K:0001558370-24-001575" ], "change_payables": [ "10-K:0001558370-24-001575" ], "proceeds_debt_issuance": [ "10-K:0001558370-24-001575" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 1659388000.0, "cfi": -4699403000.0, "cff": 2969149000.0, "capex": null, "d_and_a": 1577933000.0, "sbc": null, "dividends_paid": 1450637000.0, "buybacks": null, "interest_paid": 271500000.0, "taxes_paid": 41700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 42114000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2791027000.0 }, "sources": [ "10-K:0001558370-25-001424" ], "value_sources": { "cfo": [ "10-K:0001558370-25-001424" ], "cfi": [ "10-K:0001558370-25-001424" ], "cff": [ "10-K:0001558370-25-001424" ], "d_and_a": [ "10-K:0001558370-25-001424" ], "dividends_paid": [ "10-K:0001558370-25-001424" ], "interest_paid": [ "10-K:0001558370-25-001424" ], "taxes_paid": [ "10-K:0001558370-25-001424" ], "change_payables": [ "10-K:0001558370-25-001424" ], "proceeds_debt_issuance": [ "10-K:0001558370-25-001424" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 1634780000.0, "cfi": -1115111000.0, "cff": 963474000.0, "capex": null, "d_and_a": 1694859000.0, "sbc": null, "dividends_paid": 1520644000.0, "buybacks": null, "interest_paid": 393400000.0, "taxes_paid": 88800000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -224434000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 869132000.0 }, "sources": [ "10-K:0001104659-26-015365", "10-K:0001558370-25-001424" ], "value_sources": { "cfo": [ "10-K:0001104659-26-015365" ], "cfi": [ "10-K:0001104659-26-015365" ], "cff": [ "10-K:0001104659-26-015365" ], "d_and_a": [ "10-K:0001104659-26-015365" ], "dividends_paid": [ "10-K:0001104659-26-015365" ], "interest_paid": [ "10-K:0001104659-26-015365" ], "taxes_paid": [ "10-K:0001558370-25-001424" ], "change_payables": [ "10-K:0001104659-26-015365" ], "proceeds_debt_issuance": [ "10-K:0001104659-26-015365" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 2261477000.0, "cfi": -1906157000.0, "cff": 2063433000.0, "capex": null, "d_and_a": 1771797000.0, "sbc": null, "dividends_paid": 1633247000.0, "buybacks": null, "interest_paid": 438200000.0, "taxes_paid": 71200000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 366733000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2234999000.0 }, "sources": [ "10-K:0001104659-26-015365", "10-K:0001558370-25-001424" ], "value_sources": { "cfo": [ "10-K:0001104659-26-015365" ], "cfi": [ "10-K:0001104659-26-015365" ], "cff": [ "10-K:0001104659-26-015365" ], "d_and_a": [ "10-K:0001104659-26-015365" ], "dividends_paid": [ "10-K:0001104659-26-015365" ], "interest_paid": [ "10-K:0001104659-26-015365" ], "taxes_paid": [ "10-K:0001558370-25-001424" ], "change_payables": [ "10-K:0001104659-26-015365" ], "proceeds_debt_issuance": [ "10-K:0001104659-26-015365" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 2412136000.0, "cfi": -2230472000.0, "cff": -486738000.0, "capex": null, "d_and_a": 1894636000.0, "sbc": null, "dividends_paid": 1728466000.0, "buybacks": null, "interest_paid": 380500000.0, "taxes_paid": 113028000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -101085000.0, "change_receivables": null, "change_inventories": null, "change_payables": 376350000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3488908000.0 }, "sources": [ "10-K:0001104659-26-015365" ], "value_sources": { "cfo": [ "10-K:0001104659-26-015365" ], "cfi": [ "10-K:0001104659-26-015365" ], "cff": [ "10-K:0001104659-26-015365" ], "d_and_a": [ "10-K:0001104659-26-015365" ], "dividends_paid": [ "10-K:0001104659-26-015365" ], "interest_paid": [ "10-K:0001104659-26-015365" ], "taxes_paid": [ "10-K:0001104659-26-015365" ], "deferred_tax": [ "10-K:0001104659-26-015365" ], "change_payables": [ "10-K:0001104659-26-015365" ], "proceeds_debt_issuance": [ "10-K:0001104659-26-015365" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001104659-26-015365": { "kind": "filing", "form": "10-K", "accession": "0001104659-26-015365", "report_date": "2025-12-31", "filed": "2026-02-13", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000110465926015365/dlr-20251231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000110465926015365/" }, "10-K:0001558370-21-002191": { "kind": "filing", "form": "10-K", "accession": "0001558370-21-002191", "report_date": "2020-12-31", "filed": "2021-03-01", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837021002191/dlr-20201231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837021002191/" }, "10-K:0001558370-22-002195": { "kind": "filing", "form": "10-K", "accession": "0001558370-22-002195", "report_date": "2021-12-31", "filed": "2022-02-25", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837022002195/dlr-20211231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837022002195/" }, "10-K:0001558370-23-002087": { "kind": "filing", "form": "10-K", "accession": "0001558370-23-002087", "report_date": "2022-12-31", "filed": "2023-02-27", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837023002087/dlr-20221231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837023002087/" }, "10-K:0001558370-24-001575": { "kind": "filing", "form": "10-K", "accession": "0001558370-24-001575", "report_date": "2023-12-31", "filed": "2024-02-23", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837024001575/dlr-20231231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837024001575/" }, "10-K:0001558370-25-001424": { "kind": "filing", "form": "10-K", "accession": "0001558370-25-001424", "report_date": "2024-12-31", "filed": "2025-02-25", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837025001424/dlr-20241231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837025001424/" }, "10-Q:0001104659-25-104945": { "kind": "filing", "form": "10-Q", "accession": "0001104659-25-104945", "report_date": "2025-09-30", "filed": "2025-10-31", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000110465925104945/dlr-20250930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000110465925104945/" }, "10-Q:0001104659-26-054255": { "kind": "filing", "form": "10-Q", "accession": "0001104659-26-054255", "report_date": "2026-03-31", "filed": "2026-05-01", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000110465926054255/dlr-20260331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000110465926054255/" }, "10-Q:0001104659-26-089296": { "kind": "filing", "form": "10-Q", "accession": "0001104659-26-089296", "report_date": "2026-06-30", "filed": "2026-07-31", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000110465926089296/dlr-20260630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000110465926089296/" }, "10-Q:0001104659-26-120710": { "kind": "filing", "form": "10-Q", "accession": "0001104659-26-120710", "report_date": "2026-09-30", "filed": "2026-10-30", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000110465926120710/dlr-20260930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000110465926120710/" }, "10-Q:0001558370-20-006279": { "kind": "filing", "form": "10-Q", "accession": "0001558370-20-006279", "report_date": "2020-03-31", "filed": "2020-05-11", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837020006279/dlr-20200511x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837020006279/" }, "10-Q:0001558370-20-009992": { "kind": "filing", "form": "10-Q", "accession": "0001558370-20-009992", "report_date": "2020-06-30", "filed": "2020-08-10", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837020009992/dlr-20200630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837020009992/" }, "10-Q:0001558370-20-013155": { "kind": "filing", "form": "10-Q", "accession": "0001558370-20-013155", "report_date": "2020-09-30", "filed": "2020-11-06", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837020013155/dlr-20200930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837020013155/" }, "10-Q:0001558370-21-006512": { "kind": "filing", "form": "10-Q", "accession": "0001558370-21-006512", "report_date": "2021-03-31", "filed": "2021-05-07", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837021006512/dlr-20210331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837021006512/" }, "10-Q:0001558370-21-010824": { "kind": "filing", "form": "10-Q", "accession": "0001558370-21-010824", "report_date": "2021-06-30", "filed": "2021-08-06", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837021010824/dlr-20210630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837021010824/" }, "10-Q:0001558370-21-014831": { "kind": "filing", "form": "10-Q", "accession": "0001558370-21-014831", "report_date": "2021-09-30", "filed": "2021-11-05", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837021014831/dlr-20210930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837021014831/" }, "10-Q:0001558370-22-007648": { "kind": "filing", "form": "10-Q", "accession": "0001558370-22-007648", "report_date": "2022-03-31", "filed": "2022-05-06", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837022007648/dlr-20220331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837022007648/" }, "10-Q:0001558370-22-012450": { "kind": "filing", "form": "10-Q", "accession": "0001558370-22-012450", "report_date": "2022-06-30", "filed": "2022-08-05", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837022012450/dlr-20220630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837022012450/" }, "10-Q:0001558370-22-016456": { "kind": "filing", "form": "10-Q", "accession": "0001558370-22-016456", "report_date": "2022-09-30", "filed": "2022-11-04", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837022016456/dlr-20220930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837022016456/" }, "10-Q:0001558370-23-008142": { "kind": "filing", "form": "10-Q", "accession": "0001558370-23-008142", "report_date": "2023-03-31", "filed": "2023-05-04", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837023008142/dlr-20230331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837023008142/" }, "10-Q:0001558370-23-013321": { "kind": "filing", "form": "10-Q", "accession": "0001558370-23-013321", "report_date": "2023-06-30", "filed": "2023-08-04", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837023013321/dlr-20230630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837023013321/" }, "10-Q:0001558370-23-018593": { "kind": "filing", "form": "10-Q", "accession": "0001558370-23-018593", "report_date": "2023-09-30", "filed": "2023-11-09", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837023018593/dlr-20230930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837023018593/" }, "10-Q:0001558370-24-006671": { "kind": "filing", "form": "10-Q", "accession": "0001558370-24-006671", "report_date": "2024-03-31", "filed": "2024-05-03", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837024006671/dlr-20240331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837024006671/" }, "10-Q:0001558370-24-010734": { "kind": "filing", "form": "10-Q", "accession": "0001558370-24-010734", "report_date": "2024-06-30", "filed": "2024-08-02", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837024010734/dlr-20240630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837024010734/" }, "10-Q:0001558370-24-014149": { "kind": "filing", "form": "10-Q", "accession": "0001558370-24-014149", "report_date": "2024-09-30", "filed": "2024-11-01", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837024014149/dlr-20240930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837024014149/" }, "10-Q:0001558370-25-006125": { "kind": "filing", "form": "10-Q", "accession": "0001558370-25-006125", "report_date": "2025-03-31", "filed": "2025-05-01", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837025006125/dlr-20250331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837025006125/" }, "10-Q:0001558370-25-009991": { "kind": "filing", "form": "10-Q", "accession": "0001558370-25-009991", "report_date": "2025-06-30", "filed": "2025-08-01", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837025009991/dlr-20250630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000155837025009991/" }, "8-K:0001193125-20-072868": { "kind": "filing", "form": "8-K", "accession": "0001193125-20-072868", "report_date": "2020-03-09", "filed": "2020-03-13", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1297996/000119312520072868/d903260d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1297996/000119312520072868/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "interest_paid", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 110121000.0, "source": "10-Q:0001558370-20-006279", "filed": "2020-05-11" }, "latest": { "value": 110100000.0, "source": "10-Q:0001558370-21-006512", "filed": "2021-05-07" }, "used": { "value": 110100000.0, "source": "10-Q:0001558370-21-006512", "filed": "2021-05-07" } }, { "period": "FY2020 Q2", "item": "interest_paid", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 151517000.0, "source": "10-Q:0001558370-20-009992", "filed": "2020-08-10" }, "latest": { "value": 151500000.0, "source": "10-Q:0001558370-21-010824", "filed": "2021-08-06" }, "used": { "value": 151500000.0, "source": "10-Q:0001558370-21-010824", "filed": "2021-08-06" } }, { "period": "FY2020 Q3", "item": "interest_paid", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 261272000.0, "source": "10-Q:0001558370-20-013155", "filed": "2020-11-06" }, "latest": { "value": 261200000.0, "source": "10-Q:0001558370-21-014831", "filed": "2021-11-05" }, "used": { "value": 261200000.0, "source": "10-Q:0001558370-21-014831", "filed": "2021-11-05" } }, { "period": "FY2020", "item": "change_payables", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 94909000.0, "source": "10-K:0001558370-22-002195", "filed": "2022-02-25" }, "latest": { "value": 84364000.0, "source": "10-K:0001558370-23-002087", "filed": "2023-02-27" }, "used": { "value": 94909000.0, "source": "10-K:0001558370-22-002195", "filed": "2022-02-25" } }, { "period": "FY2020 Q4", "item": "goodwill", "start": null, "end": "2020-12-31", "first": { "value": 8330996000.0, "source": "10-K:0001558370-21-002191", "filed": "2021-03-01" }, "latest": { "value": 8330997000.0, "source": "10-K:0001558370-23-002087", "filed": "2023-02-27" }, "used": { "value": 8330996000.0, "source": "10-K:0001558370-22-002195", "filed": "2022-02-25" } }, { "period": "FY2020", "item": "interest_paid", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 301938000.0, "source": "10-K:0001558370-21-002191", "filed": "2021-03-01" }, "latest": { "value": 301900000.0, "source": "10-K:0001558370-23-002087", "filed": "2023-02-27" }, "used": { "value": 301900000.0, "source": "10-K:0001558370-22-002195", "filed": "2022-02-25" } }, { "period": "FY2020", "item": "shares_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 260098978.0, "source": "10-K:0001558370-21-002191", "filed": "2021-03-01" }, "latest": { "value": 260099.0, "source": "10-K:0001558370-23-002087", "filed": "2023-02-27" }, "used": { "value": 260099.0, "source": "10-K:0001558370-23-002087", "filed": "2023-02-27" } }, { "period": "FY2020", "item": "shares_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 262522508.0, "source": "10-K:0001558370-21-002191", "filed": "2021-03-01" }, "latest": { "value": 262523.0, "source": "10-K:0001558370-23-002087", "filed": "2023-02-27" }, "used": { "value": 262523.0, "source": "10-K:0001558370-23-002087", "filed": "2023-02-27" } }, { "period": "FY2021 Q1", "item": "change_payables", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": -86433000.0, "source": "10-Q:0001558370-21-006512", "filed": "2021-05-07" }, "latest": { "value": -76297000.0, "source": "10-Q:0001558370-22-007648", "filed": "2022-05-06" }, "used": { "value": -76297000.0, "source": "10-Q:0001558370-22-007648", "filed": "2022-05-06" } }, { "period": "FY2021 Q1", "item": "shares_basic", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 281094798.0, "source": "10-Q:0001558370-21-006512", "filed": "2021-05-07" }, "latest": { "value": 281095.0, "source": "10-Q:0001558370-22-007648", "filed": "2022-05-06" }, "used": { "value": 281095.0, "source": "10-Q:0001558370-22-007648", "filed": "2022-05-06" } }, { "period": "FY2021 Q1", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 281916961.0, "source": "10-Q:0001558370-21-006512", "filed": "2021-05-07" }, "latest": { "value": 281917.0, "source": "10-Q:0001558370-22-007648", "filed": "2022-05-06" }, "used": { "value": 281917.0, "source": "10-Q:0001558370-22-007648", "filed": "2022-05-06" } }, { "period": "FY2021 Q2", "item": "cfo", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 849922000.0, "source": "10-Q:0001558370-21-010824", "filed": "2021-08-06" }, "latest": { "value": 850491000.0, "source": "10-Q:0001558370-22-012450", "filed": "2022-08-05" }, "used": { "value": 850491000.0, "source": "10-Q:0001558370-22-012450", "filed": "2022-08-05" } }, { "period": "FY2021 Q2", "item": "change_payables", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": -33945000.0, "source": "10-Q:0001558370-21-010824", "filed": "2021-08-06" }, "latest": { "value": -67372000.0, "source": "10-Q:0001558370-22-012450", "filed": "2022-08-05" }, "used": { "value": -67372000.0, "source": "10-Q:0001558370-22-012450", "filed": "2022-08-05" } }, { "period": "FY2021 Q2", "item": "shares_basic", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 281791855.0, "source": "10-Q:0001558370-21-010824", "filed": "2021-08-06" }, "latest": { "value": 281792000.0, "source": "10-Q:0001558370-22-012450", "filed": "2022-08-05" }, "used": { "value": 281792000.0, "source": "10-Q:0001558370-22-012450", "filed": "2022-08-05" } }, { "period": "FY2021 Q2", "item": "shares_diluted", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 282433857.0, "source": "10-Q:0001558370-21-010824", "filed": "2021-08-06" }, "latest": { "value": 282434000.0, "source": "10-Q:0001558370-22-012450", "filed": "2022-08-05" }, "used": { "value": 282434000.0, "source": "10-Q:0001558370-22-012450", "filed": "2022-08-05" } }, { "period": "FY2021 Q3", "item": "cfo", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 1250290000.0, "source": "10-Q:0001558370-21-014831", "filed": "2021-11-05" }, "latest": { "value": 1250289000.0, "source": "10-Q:0001558370-22-016456", "filed": "2022-11-04" }, "used": { "value": 1250289000.0, "source": "10-Q:0001558370-22-016456", "filed": "2022-11-04" } }, { "period": "FY2021 Q3", "item": "shares_basic", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 283105966.0, "source": "10-Q:0001558370-21-014831", "filed": "2021-11-05" }, "latest": { "value": 283106000.0, "source": "10-Q:0001558370-22-016456", "filed": "2022-11-04" }, "used": { "value": 283106000.0, "source": "10-Q:0001558370-22-016456", "filed": "2022-11-04" } }, { "period": "FY2021 Q3", "item": "shares_diluted", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 283799538.0, "source": "10-Q:0001558370-21-014831", "filed": "2021-11-05" }, "latest": { "value": 283800000.0, "source": "10-Q:0001558370-22-016456", "filed": "2022-11-04" }, "used": { "value": 283800000.0, "source": "10-Q:0001558370-22-016456", "filed": "2022-11-04" } }, { "period": "FY2021", "item": "change_payables", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 116149000.0, "source": "10-K:0001558370-22-002195", "filed": "2022-02-25" }, "latest": { "value": 62452000.0, "source": "10-K:0001558370-24-001575", "filed": "2024-02-23" }, "used": { "value": 62452000.0, "source": "10-K:0001558370-23-002087", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "shares_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 282474927.0, "source": "10-K:0001558370-22-002195", "filed": "2022-02-25" }, "latest": { "value": 282475000.0, "source": "10-K:0001558370-24-001575", "filed": "2024-02-23" }, "used": { "value": 282475000.0, "source": "10-K:0001558370-24-001575", "filed": "2024-02-23" } }, { "period": "FY2021", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 283221968.0, "source": "10-K:0001558370-22-002195", "filed": "2022-02-25" }, "latest": { "value": 283222000.0, "source": "10-K:0001558370-24-001575", "filed": "2024-02-23" }, "used": { "value": 283222000.0, "source": "10-K:0001558370-24-001575", "filed": "2024-02-23" } }, { "period": "FY2021 Q4", "item": "shares_outstanding", "start": null, "end": "2021-12-31", "first": { "value": 284415013.0, "source": "10-K:0001558370-22-002195", "filed": "2022-02-25" }, "latest": { "value": 284415000.0, "source": "10-K:0001558370-23-002087", "filed": "2023-02-27" }, "used": { "value": 284415000.0, "source": "10-K:0001558370-23-002087", "filed": "2023-02-27" } }, { "period": "FY2022 Q2", "item": "taxes_paid", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": 8800000.0, "source": "10-Q:0001558370-22-012450", "filed": "2022-08-05" }, "latest": { "value": 16400000.0, "source": "10-Q:0001558370-23-013321", "filed": "2023-08-04" }, "used": { "value": 16400000.0, "source": "10-Q:0001558370-23-013321", "filed": "2023-08-04" } }, { "period": "FY2022", "item": "shares_basic", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 286334.0, "source": "10-K:0001558370-23-002087", "filed": "2023-02-27" }, "latest": { "value": 286334000.0, "source": "10-K:0001558370-25-001424", "filed": "2025-02-25" }, "used": { "value": 286334000.0, "source": "10-K:0001558370-25-001424", "filed": "2025-02-25" } }, { "period": "FY2022", "item": "shares_diluted", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 297919.0, "source": "10-K:0001558370-23-002087", "filed": "2023-02-27" }, "latest": { "value": 297919000.0, "source": "10-K:0001558370-25-001424", "filed": "2025-02-25" }, "used": { "value": 297919000.0, "source": "10-K:0001558370-25-001424", "filed": "2025-02-25" } }, { "period": "FY2023 Q1", "item": "shares_basic", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 291219.0, "source": "10-Q:0001558370-23-008142", "filed": "2023-05-04" }, "latest": { "value": 291219000.0, "source": "10-Q:0001558370-24-006671", "filed": "2024-05-03" }, "used": { "value": 291219000.0, "source": "10-Q:0001558370-24-006671", "filed": "2024-05-03" } }, { "period": "FY2023 Q1", "item": "shares_diluted", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 303065.0, "source": "10-Q:0001558370-23-008142", "filed": "2023-05-04" }, "latest": { "value": 303065000.0, "source": "10-Q:0001558370-24-006671", "filed": "2024-05-03" }, "used": { "value": 303065000.0, "source": "10-Q:0001558370-24-006671", "filed": "2024-05-03" } }, { "period": "FY2023 Q2", "item": "eps_diluted", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 0.37, "source": "10-Q:0001558370-23-013321", "filed": "2023-08-04" }, "latest": { "value": 0.34, "source": "10-K:0001558370-25-001424", "filed": "2025-02-25" }, "used": { "value": 0.34, "source": "10-Q:0001558370-24-010734", "filed": "2024-08-02" } }, { "period": "FY2023 Q3", "item": "eps_diluted", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 2.33, "source": "10-Q:0001558370-23-018593", "filed": "2023-11-09" }, "latest": { "value": 2.31, "source": "10-K:0001558370-25-001424", "filed": "2025-02-25" }, "used": { "value": 2.31, "source": "10-Q:0001558370-24-014149", "filed": "2024-11-01" } }, { "period": "FY2023", "item": "eps_diluted", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 3.0, "source": "10-K:0001558370-24-001575", "filed": "2024-02-23" }, "latest": { "value": 2.88, "source": "10-K:0001104659-26-015365", "filed": "2026-02-13" }, "used": { "value": 2.88, "source": "10-K:0001104659-26-015365", "filed": "2026-02-13" } }, { "period": "FY2023", "item": "interest_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 391400000.0, "source": "10-K:0001558370-24-001575", "filed": "2024-02-23" }, "latest": { "value": 393400000.0, "source": "10-K:0001104659-26-015365", "filed": "2026-02-13" }, "used": { "value": 393400000.0, "source": "10-K:0001558370-25-001424", "filed": "2025-02-25" } }, { "period": "FY2024 Q4", "item": "shares_outstanding", "start": null, "end": "2024-12-31", "first": { "value": 336637000.0, "source": "10-K:0001558370-25-001424", "filed": "2025-02-25" }, "latest": { "value": 336637.0, "source": "10-K:0001104659-26-015365", "filed": "2026-02-13" }, "used": { "value": 336637.0, "source": "10-K:0001104659-26-015365", "filed": "2026-02-13" } }, { "period": "FY2025 Q1", "item": "operating_income", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 195750000.0, "source": "10-Q:0001558370-25-006125", "filed": "2025-05-01" }, "latest": { "value": 196861000.0, "source": "10-Q:0001104659-26-054255", "filed": "2026-05-01" }, "used": { "value": 196861000.0, "source": "10-Q:0001104659-26-054255", "filed": "2026-05-01" } }, { "period": "FY2025 Q2", "item": "operating_income", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 211697000.0, "source": "10-Q:0001558370-25-009991", "filed": "2025-08-01" }, "latest": { "value": 1143527000.0, "source": "10-Q:0001104659-26-089296", "filed": "2026-07-31" }, "used": { "value": 1143527000.0, "source": "10-Q:0001104659-26-089296", "filed": "2026-07-31" } }, { "period": "FY2025 Q3", "item": "operating_income", "start": "2025-07-01", "end": "2025-09-30", "first": { "value": 138421000.0, "source": "10-Q:0001104659-25-104945", "filed": "2025-10-31" }, "latest": { "value": 158201000.0, "source": "10-Q:0001104659-26-120710", "filed": "2026-10-30" }, "used": { "value": 158201000.0, "source": "10-Q:0001104659-26-120710", "filed": "2026-10-30" } }, { "period": "FY2025 Q3", "item": "operating_income", "start": "2025-01-01", "end": "2025-09-30", "first": { "value": 545868000.0, "source": "10-Q:0001104659-25-104945", "filed": "2025-10-31" }, "latest": { "value": 1498589000.0, "source": "10-Q:0001104659-26-120710", "filed": "2026-10-30" }, "used": { "value": 545868000.0, "source": "10-Q:0001104659-25-104945", "filed": "2025-10-31" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2020 Q4", "item": "proceeds_debt_issuance", "value": -1000.0, "sources": [ "10-K:0001558370-22-002195", "10-Q:0001558370-21-014831" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "acquisition:2020-03-13:8-K:0001193125-20-072868", "type": "acquisition", "date": "2020-03-13", "fiscal_period": "FY2020 Q1", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-20-072868" ] } ] }