{ "schema": "annalist.dataset/0.1", "company": { "id": "duke-energy", "name": "Duke Energy Corporation", "country": "US", "template": "corporate", "cik": "0001326160", "tickers": [ "DUK" ], "entity_name": "Duke Energy CORP", "fiscal_year_end": "1231", "sic": "4931", "sic_description": "Electric & Other Services Combined", "exchanges": [ "NYSE", "NYSE", "NYSE", "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-04" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 5949000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1488000000.0, "interest_expense": 551000000.0, "pretax_income": 1027000000.0, "income_tax": 137000000.0, "net_income_incl_nci": 890000000.0, "nci_profit": -48000000.0, "net_income": 938000000.0, "net_income_common": 899000000.0, "eps_basic": 1.24, "eps_diluted": 1.24, "shares_basic": 734000000.0, "shares_diluted": 736000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ], "value_sources": { "revenue": [ "10-Q:0001326160-21-000136" ], "operating_income": [ "10-Q:0001326160-21-000136" ], "interest_expense": [ "10-Q:0001326160-21-000136" ], "pretax_income": [ "10-Q:0001326160-21-000136" ], "income_tax": [ "10-Q:0001326160-21-000136" ], "net_income_incl_nci": [ "10-Q:0001326160-21-000136" ], "nci_profit": [ "10-Q:0001326160-21-000216" ], "net_income": [ "10-Q:0001326160-21-000136" ], "net_income_common": [ "10-Q:0001326160-21-000136" ], "eps_basic": [ "10-Q:0001326160-21-000136" ], "eps_diluted": [ "10-Q:0001326160-21-000136" ], "shares_basic": [ "10-Q:0001326160-21-000136" ], "shares_diluted": [ "10-Q:0001326160-21-000136" ] }, "method": "derived", "value_methods": { "nci_profit": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 5421000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1177000000.0, "interest_expense": 554000000.0, "pretax_income": -1208000000.0, "income_tax": -316000000.0, "net_income_incl_nci": -892000000.0, "nci_profit": -90000000.0, "net_income": -802000000.0, "net_income_common": -817000000.0, "eps_basic": -1.13, "eps_diluted": -1.13, "shares_basic": 735000000.0, "shares_diluted": 735000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-21-000216" ], "value_sources": { "revenue": [ "10-Q:0001326160-21-000216" ], "operating_income": [ "10-Q:0001326160-21-000216" ], "interest_expense": [ "10-Q:0001326160-21-000216" ], "pretax_income": [ "10-Q:0001326160-21-000216" ], "income_tax": [ "10-Q:0001326160-21-000216" ], "net_income_incl_nci": [ "10-Q:0001326160-21-000216" ], "nci_profit": [ "10-Q:0001326160-21-000216" ], "net_income": [ "10-Q:0001326160-21-000216" ], "net_income_common": [ "10-Q:0001326160-21-000216" ], "eps_basic": [ "10-Q:0001326160-21-000216" ], "eps_diluted": [ "10-Q:0001326160-21-000216" ], "shares_basic": [ "10-Q:0001326160-21-000216" ], "shares_diluted": [ "10-Q:0001326160-21-000216" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 6721000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1814000000.0, "interest_expense": 522000000.0, "pretax_income": 1339000000.0, "income_tax": 105000000.0, "net_income_incl_nci": 1234000000.0, "nci_profit": -70000000.0, "net_income": 1304000000.0, "net_income_common": 1265000000.0, "eps_basic": 1.74, "eps_diluted": 1.74, "shares_basic": 735000000.0, "shares_diluted": 735000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-21-000231" ], "value_sources": { "revenue": [ "10-Q:0001326160-21-000231" ], "operating_income": [ "10-Q:0001326160-21-000231" ], "interest_expense": [ "10-Q:0001326160-21-000231" ], "pretax_income": [ "10-Q:0001326160-21-000231" ], "income_tax": [ "10-Q:0001326160-21-000231" ], "net_income_incl_nci": [ "10-Q:0001326160-21-000231" ], "nci_profit": [ "10-Q:0001326160-21-000231" ], "net_income": [ "10-Q:0001326160-21-000231" ], "net_income_common": [ "10-Q:0001326160-21-000231" ], "eps_basic": [ "10-Q:0001326160-21-000231" ], "eps_diluted": [ "10-Q:0001326160-21-000231" ], "shares_basic": [ "10-Q:0001326160-21-000231" ], "shares_diluted": [ "10-Q:0001326160-21-000231" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 5777000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 74000000.0, "interest_expense": 535000000.0, "pretax_income": -319000000.0, "income_tax": -162000000.0, "net_income_incl_nci": -150000000.0, "nci_profit": null, "net_income": -63000000.0, "net_income_common": -77000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "value_sources": { "revenue": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "operating_income": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "interest_expense": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "pretax_income": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "income_tax": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "net_income_incl_nci": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "net_income": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "net_income_common": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 6150000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1450000000.0, "interest_expense": 535000000.0, "pretax_income": 1025000000.0, "income_tax": 84000000.0, "net_income_incl_nci": 941000000.0, "nci_profit": -51000000.0, "net_income": 992000000.0, "net_income_common": 953000000.0, "eps_basic": 1.25, "eps_diluted": 1.25, "shares_basic": 769000000.0, "shares_diluted": 769000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-22-000179" ], "value_sources": { "revenue": [ "10-Q:0001326160-22-000179" ], "operating_income": [ "10-Q:0001326160-22-000179" ], "interest_expense": [ "10-Q:0001326160-22-000179" ], "pretax_income": [ "10-Q:0001326160-22-000179" ], "income_tax": [ "10-Q:0001326160-22-000179" ], "net_income_incl_nci": [ "10-Q:0001326160-22-000179" ], "nci_profit": [ "10-Q:0001326160-21-000216" ], "net_income": [ "10-Q:0001326160-22-000179" ], "net_income_common": [ "10-Q:0001326160-22-000179" ], "eps_basic": [ "10-Q:0001326160-22-000179" ], "eps_diluted": [ "10-Q:0001326160-22-000179" ], "shares_basic": [ "10-Q:0001326160-22-000179" ], "shares_diluted": [ "10-Q:0001326160-22-000179" ] }, "method": "derived", "value_methods": { "nci_profit": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 5758000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1169000000.0, "interest_expense": 572000000.0, "pretax_income": 734000000.0, "income_tax": 36000000.0, "net_income_incl_nci": 698000000.0, "nci_profit": -67000000.0, "net_income": 765000000.0, "net_income_common": 751000000.0, "eps_basic": 0.96, "eps_diluted": 0.96, "shares_basic": 769000000.0, "shares_diluted": 769000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-22-000246" ], "value_sources": { "revenue": [ "10-Q:0001326160-22-000246" ], "operating_income": [ "10-Q:0001326160-22-000246" ], "interest_expense": [ "10-Q:0001326160-22-000246" ], "pretax_income": [ "10-Q:0001326160-22-000246" ], "income_tax": [ "10-Q:0001326160-22-000246" ], "net_income_incl_nci": [ "10-Q:0001326160-22-000246" ], "nci_profit": [ "10-Q:0001326160-22-000246" ], "net_income": [ "10-Q:0001326160-22-000246" ], "net_income_common": [ "10-Q:0001326160-22-000246" ], "eps_basic": [ "10-Q:0001326160-22-000246" ], "eps_diluted": [ "10-Q:0001326160-22-000246" ], "shares_basic": [ "10-Q:0001326160-22-000246" ], "shares_diluted": [ "10-Q:0001326160-22-000246" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 6951000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1687000000.0, "interest_expense": 581000000.0, "pretax_income": 1366000000.0, "income_tax": 90000000.0, "net_income_incl_nci": 1276000000.0, "nci_profit": -129000000.0, "net_income": 1405000000.0, "net_income_common": 1366000000.0, "eps_basic": 1.79, "eps_diluted": 1.79, "shares_basic": 769000000.0, "shares_diluted": 769000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-22-000279" ], "value_sources": { "revenue": [ "10-Q:0001326160-22-000279" ], "operating_income": [ "10-Q:0001326160-22-000279" ], "interest_expense": [ "10-Q:0001326160-22-000279" ], "pretax_income": [ "10-Q:0001326160-22-000279" ], "income_tax": [ "10-Q:0001326160-22-000279" ], "net_income_incl_nci": [ "10-Q:0001326160-22-000279" ], "nci_profit": [ "10-Q:0001326160-22-000279" ], "net_income": [ "10-Q:0001326160-22-000279" ], "net_income_common": [ "10-Q:0001326160-22-000279" ], "eps_basic": [ "10-Q:0001326160-22-000279" ], "eps_diluted": [ "10-Q:0001326160-22-000279" ], "shares_basic": [ "10-Q:0001326160-22-000279" ], "shares_diluted": [ "10-Q:0001326160-22-000279" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 6238000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1067000000.0, "interest_expense": 592000000.0, "pretax_income": 639000000.0, "income_tax": -18000000.0, "net_income_incl_nci": 664000000.0, "nci_profit": -82000000.0, "net_income": 746000000.0, "net_income_common": 732000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "value_sources": { "revenue": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "operating_income": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "interest_expense": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "pretax_income": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "income_tax": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "net_income_incl_nci": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "nci_profit": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "net_income": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "net_income_common": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 7011000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1314000000.0, "interest_expense": 569000000.0, "pretax_income": 860000000.0, "income_tax": 25000000.0, "net_income_incl_nci": 820000000.0, "nci_profit": -37000000.0, "net_income": 857000000.0, "net_income_common": 818000000.0, "eps_basic": 1.08, "eps_diluted": 1.08, "shares_basic": 770000000.0, "shares_diluted": 770000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-23-000148" ], "value_sources": { "revenue": [ "10-Q:0001326160-23-000148" ], "operating_income": [ "10-Q:0001326160-23-000148" ], "interest_expense": [ "10-Q:0001326160-23-000148" ], "pretax_income": [ "10-Q:0001326160-23-000148" ], "income_tax": [ "10-Q:0001326160-23-000148" ], "net_income_incl_nci": [ "10-Q:0001326160-23-000148" ], "nci_profit": [ "10-Q:0001326160-23-000148" ], "net_income": [ "10-Q:0001326160-23-000148" ], "net_income_common": [ "10-Q:0001326160-23-000148" ], "eps_basic": [ "10-Q:0001326160-23-000148" ], "eps_diluted": [ "10-Q:0001326160-23-000148" ], "shares_basic": [ "10-Q:0001326160-23-000148" ], "shares_diluted": [ "10-Q:0001326160-23-000148" ] }, "comparison": { "operating_income": { "value": 1279000000.0, "earlier": 1450000000.0, "sources": [ "10-Q:0001326160-22-000179" ], "basis": "FY2022" }, "pretax_income": { "value": 806000000.0, "earlier": 1025000000.0, "sources": [ "10-Q:0001326160-22-000179" ], "basis": "FY2022" }, "revenue": { "value": 7132000000.0, "earlier": 6150000000.0, "sources": [ "10-Q:0001326160-22-000179" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 6564000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1448000000.0, "interest_expense": 588000000.0, "pretax_income": 1012000000.0, "income_tax": 114000000.0, "net_income_incl_nci": 880000000.0, "nci_profit": -27000000.0, "net_income": 907000000.0, "net_income_common": 893000000.0, "eps_basic": 1.14, "eps_diluted": 1.14, "shares_basic": 770000000.0, "shares_diluted": 770000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-23-000172" ], "value_sources": { "revenue": [ "10-Q:0001326160-23-000172" ], "operating_income": [ "10-Q:0001326160-23-000172" ], "interest_expense": [ "10-Q:0001326160-23-000172" ], "pretax_income": [ "10-Q:0001326160-23-000172" ], "income_tax": [ "10-Q:0001326160-23-000172" ], "net_income_incl_nci": [ "10-Q:0001326160-23-000172" ], "nci_profit": [ "10-Q:0001326160-23-000172" ], "net_income": [ "10-Q:0001326160-23-000172" ], "net_income_common": [ "10-Q:0001326160-23-000172" ], "eps_basic": [ "10-Q:0001326160-23-000172" ], "eps_diluted": [ "10-Q:0001326160-23-000172" ], "shares_basic": [ "10-Q:0001326160-23-000172" ], "shares_diluted": [ "10-Q:0001326160-23-000172" ] }, "comparison": { "operating_income": { "value": 1413000000.0, "earlier": 1169000000.0, "sources": [ "10-Q:0001326160-22-000246" ], "basis": "FY2022" }, "pretax_income": { "value": 957000000.0, "earlier": 734000000.0, "sources": [ "10-Q:0001326160-22-000246" ], "basis": "FY2022" }, "revenue": { "value": 6685000000.0, "earlier": 5758000000.0, "sources": [ "10-Q:0001326160-22-000246" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 7842000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2056000000.0, "interest_expense": 603000000.0, "pretax_income": 1568000000.0, "income_tax": 158000000.0, "net_income_incl_nci": 1413000000.0, "nci_profit": -9000000.0, "net_income": 1422000000.0, "net_income_common": 1383000000.0, "eps_basic": 1.81, "eps_diluted": 1.81, "shares_basic": 770000000.0, "shares_diluted": 770000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-23-000191" ], "value_sources": { "revenue": [ "10-Q:0001326160-23-000191" ], "operating_income": [ "10-Q:0001326160-23-000191" ], "interest_expense": [ "10-Q:0001326160-23-000191" ], "pretax_income": [ "10-Q:0001326160-23-000191" ], "income_tax": [ "10-Q:0001326160-23-000191" ], "net_income_incl_nci": [ "10-Q:0001326160-23-000191" ], "nci_profit": [ "10-Q:0001326160-23-000191" ], "net_income": [ "10-Q:0001326160-23-000191" ], "net_income_common": [ "10-Q:0001326160-23-000191" ], "eps_basic": [ "10-Q:0001326160-23-000191" ], "eps_diluted": [ "10-Q:0001326160-23-000191" ], "shares_basic": [ "10-Q:0001326160-23-000191" ], "shares_diluted": [ "10-Q:0001326160-23-000191" ] }, "comparison": { "operating_income": { "value": 2024000000.0, "earlier": 1687000000.0, "sources": [ "10-Q:0001326160-22-000279" ], "basis": "FY2022" }, "pretax_income": { "value": 1518000000.0, "earlier": 1366000000.0, "sources": [ "10-Q:0001326160-22-000279" ], "basis": "FY2022" }, "revenue": { "value": 7968000000.0, "earlier": 6951000000.0, "sources": [ "10-Q:0001326160-22-000279" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 7351000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1194000000.0, "interest_expense": 679000000.0, "pretax_income": 638000000.0, "income_tax": 3000000.0, "net_income_incl_nci": -658000000.0, "nci_profit": -22000000.0, "net_income": -636000000.0, "net_income_common": -650000000.0, "eps_basic": -0.86, "eps_diluted": -0.86, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "value_sources": { "revenue": [ "10-K:0001326160-24-000037" ], "operating_income": [ "10-K:0001326160-24-000037" ], "interest_expense": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "pretax_income": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "income_tax": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "net_income_incl_nci": [ "10-K:0001326160-24-000037" ], "nci_profit": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "net_income": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "net_income_common": [ "10-K:0001326160-24-000037" ], "eps_basic": [ "10-K:0001326160-24-000037" ], "eps_diluted": [ "10-K:0001326160-24-000037" ] }, "comparison": { "operating_income": { "value": 1296000000.0, "earlier": 1194000000.0, "sources": [ "10-K:0001326160-23-000073", "10-Q:0001326160-22-000279" ], "basis": "FY2022" }, "pretax_income": { "value": 797000000.0, "earlier": 866000000.0, "sources": [ "10-K:0001326160-23-000073", "10-Q:0001326160-22-000279" ], "basis": "FY2022" }, "revenue": { "value": 6983000000.0, "earlier": 5762000000.0, "sources": [ "10-K:0001326160-23-000073", "10-Q:0001326160-22-000279" ], "basis": "FY2022" } }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 7276000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1674000000.0, "interest_expense": 720000000.0, "pretax_income": 1125000000.0, "income_tax": 155000000.0, "net_income_incl_nci": 761000000.0, "nci_profit": -43000000.0, "net_income": 804000000.0, "net_income_common": 765000000.0, "eps_basic": 1.01, "eps_diluted": 1.01, "shares_basic": 770000000.0, "shares_diluted": 770000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-24-000108" ], "value_sources": { "revenue": [ "10-Q:0001326160-24-000108" ], "operating_income": [ "10-Q:0001326160-24-000108" ], "interest_expense": [ "10-Q:0001326160-24-000108" ], "pretax_income": [ "10-Q:0001326160-24-000108" ], "income_tax": [ "10-Q:0001326160-24-000108" ], "net_income_incl_nci": [ "10-Q:0001326160-24-000108" ], "nci_profit": [ "10-Q:0001326160-24-000108" ], "net_income": [ "10-Q:0001326160-24-000108" ], "net_income_common": [ "10-Q:0001326160-24-000108" ], "eps_basic": [ "10-Q:0001326160-24-000108" ], "eps_diluted": [ "10-Q:0001326160-24-000108" ], "shares_basic": [ "10-Q:0001326160-24-000108" ], "shares_diluted": [ "10-Q:0001326160-24-000108" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 6578000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1430000000.0, "interest_expense": 727000000.0, "pretax_income": 870000000.0, "income_tax": 119000000.0, "net_income_incl_nci": -204000000.0, "nci_profit": 16000000.0, "net_income": -220000000.0, "net_income_common": -234000000.0, "eps_basic": -0.32, "eps_diluted": -0.32, "shares_basic": 771000000.0, "shares_diluted": 771000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-24-000167" ], "value_sources": { "revenue": [ "10-Q:0001326160-24-000167" ], "operating_income": [ "10-Q:0001326160-24-000167" ], "interest_expense": [ "10-Q:0001326160-24-000167" ], "pretax_income": [ "10-Q:0001326160-24-000167" ], "income_tax": [ "10-Q:0001326160-24-000167" ], "net_income_incl_nci": [ "10-Q:0001326160-24-000167" ], "nci_profit": [ "10-Q:0001326160-24-000167" ], "net_income": [ "10-Q:0001326160-24-000167" ], "net_income_common": [ "10-Q:0001326160-24-000167" ], "eps_basic": [ "10-Q:0001326160-24-000167" ], "eps_diluted": [ "10-Q:0001326160-24-000167" ], "shares_basic": [ "10-Q:0001326160-24-000167" ], "shares_diluted": [ "10-Q:0001326160-24-000167" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 7994000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2111000000.0, "interest_expense": 774000000.0, "pretax_income": 1515000000.0, "income_tax": 42000000.0, "net_income_incl_nci": 1321000000.0, "nci_profit": 69000000.0, "net_income": 1252000000.0, "net_income_common": 1213000000.0, "eps_basic": 1.59, "eps_diluted": 1.59, "shares_basic": 771000000.0, "shares_diluted": 771000000.0, "dps_declared": 1.025, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-24-000181" ], "value_sources": { "revenue": [ "10-Q:0001326160-24-000181" ], "operating_income": [ "10-Q:0001326160-24-000181" ], "interest_expense": [ "10-Q:0001326160-24-000181" ], "pretax_income": [ "10-Q:0001326160-24-000181" ], "income_tax": [ "10-Q:0001326160-24-000181" ], "net_income_incl_nci": [ "10-Q:0001326160-24-000181" ], "nci_profit": [ "10-Q:0001326160-24-000181" ], "net_income": [ "10-Q:0001326160-24-000181" ], "net_income_common": [ "10-Q:0001326160-24-000181" ], "eps_basic": [ "10-Q:0001326160-24-000181" ], "eps_diluted": [ "10-Q:0001326160-24-000181" ], "shares_basic": [ "10-Q:0001326160-24-000181" ], "shares_diluted": [ "10-Q:0001326160-24-000181" ], "dps_declared": [ "10-Q:0001326160-24-000181" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 7212000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1855000000.0, "interest_expense": 793000000.0, "pretax_income": 1257000000.0, "income_tax": 122000000.0, "net_income_incl_nci": 996000000.0, "nci_profit": -9000000.0, "net_income": 1005000000.0, "net_income_common": 991000000.0, "eps_basic": 1.27, "eps_diluted": 1.27, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001326160-24-000037", "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "value_sources": { "revenue": [ "10-K:0001326160-24-000037" ], "operating_income": [ "10-K:0001326160-24-000037" ], "interest_expense": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "pretax_income": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "income_tax": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "net_income_incl_nci": [ "10-K:0001326160-24-000037" ], "nci_profit": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "net_income": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "net_income_common": [ "10-K:0001326160-24-000037" ], "eps_basic": [ "10-K:0001326160-24-000037" ], "eps_diluted": [ "10-K:0001326160-24-000037" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 7671000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1963000000.0, "interest_expense": 817000000.0, "pretax_income": 1332000000.0, "income_tax": 178000000.0, "net_income_incl_nci": 1151000000.0, "nci_profit": 13000000.0, "net_income": 1138000000.0, "net_income_common": 1099000000.0, "eps_basic": 1.44, "eps_diluted": 1.44, "shares_basic": 771000000.0, "shares_diluted": 771000000.0, "dps_declared": 1.025, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-25-000150" ], "value_sources": { "revenue": [ "10-Q:0001326160-25-000150" ], "operating_income": [ "10-Q:0001326160-25-000150" ], "interest_expense": [ "10-Q:0001326160-25-000150" ], "pretax_income": [ "10-Q:0001326160-25-000150" ], "income_tax": [ "10-Q:0001326160-25-000150" ], "net_income_incl_nci": [ "10-Q:0001326160-25-000150" ], "nci_profit": [ "10-Q:0001326160-25-000150" ], "net_income": [ "10-Q:0001326160-25-000150" ], "net_income_common": [ "10-Q:0001326160-25-000150" ], "eps_basic": [ "10-Q:0001326160-25-000150" ], "eps_diluted": [ "10-Q:0001326160-25-000150" ], "shares_basic": [ "10-Q:0001326160-25-000150" ], "shares_diluted": [ "10-Q:0001326160-25-000150" ], "dps_declared": [ "10-Q:0001326160-25-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 7172000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1707000000.0, "interest_expense": 824000000.0, "pretax_income": 1071000000.0, "income_tax": 140000000.0, "net_income_incl_nci": 921000000.0, "nci_profit": 21000000.0, "net_income": 900000000.0, "net_income_common": 886000000.0, "eps_basic": 1.13, "eps_diluted": 1.13, "shares_basic": 772000000.0, "shares_diluted": 772000000.0, "dps_declared": 1.025, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-25-000168" ], "value_sources": { "revenue": [ "10-Q:0001326160-25-000168" ], "operating_income": [ "10-Q:0001326160-25-000168" ], "interest_expense": [ "10-Q:0001326160-25-000168" ], "pretax_income": [ "10-Q:0001326160-25-000168" ], "income_tax": [ "10-Q:0001326160-25-000168" ], "net_income_incl_nci": [ "10-Q:0001326160-25-000168" ], "nci_profit": [ "10-Q:0001326160-25-000168" ], "net_income": [ "10-Q:0001326160-25-000168" ], "net_income_common": [ "10-Q:0001326160-25-000168" ], "eps_basic": [ "10-Q:0001326160-25-000168" ], "eps_diluted": [ "10-Q:0001326160-25-000168" ], "shares_basic": [ "10-Q:0001326160-25-000168" ], "shares_diluted": [ "10-Q:0001326160-25-000168" ], "dps_declared": [ "10-Q:0001326160-25-000168" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 8154000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2144000000.0, "interest_expense": 872000000.0, "pretax_income": 1453000000.0, "income_tax": 163000000.0, "net_income_incl_nci": 1315000000.0, "nci_profit": 34000000.0, "net_income": 1281000000.0, "net_income_common": 1226000000.0, "eps_basic": 1.6, "eps_diluted": 1.6, "shares_basic": 772000000.0, "shares_diluted": 773000000.0, "dps_declared": 1.045, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-25-000192" ], "value_sources": { "revenue": [ "10-Q:0001326160-25-000192" ], "operating_income": [ "10-Q:0001326160-25-000192" ], "interest_expense": [ "10-Q:0001326160-25-000192" ], "pretax_income": [ "10-Q:0001326160-25-000192" ], "income_tax": [ "10-Q:0001326160-25-000192" ], "net_income_incl_nci": [ "10-Q:0001326160-25-000192" ], "nci_profit": [ "10-Q:0001326160-25-000192" ], "net_income": [ "10-Q:0001326160-25-000192" ], "net_income_common": [ "10-Q:0001326160-25-000192" ], "eps_basic": [ "10-Q:0001326160-25-000192" ], "eps_diluted": [ "10-Q:0001326160-25-000192" ], "shares_basic": [ "10-Q:0001326160-25-000192" ], "shares_diluted": [ "10-Q:0001326160-25-000192" ], "dps_declared": [ "10-Q:0001326160-25-000192" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 7360000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2112000000.0, "interest_expense": 871000000.0, "pretax_income": 1338000000.0, "income_tax": 109000000.0, "net_income_incl_nci": 1227000000.0, "nci_profit": 22000000.0, "net_income": 1205000000.0, "net_income_common": 1191000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "value_sources": { "revenue": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "operating_income": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "interest_expense": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "pretax_income": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "income_tax": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "net_income_incl_nci": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "nci_profit": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "net_income": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "net_income_common": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 8249000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2343000000.0, "interest_expense": 889000000.0, "pretax_income": 1597000000.0, "income_tax": 193000000.0, "net_income_incl_nci": 1404000000.0, "nci_profit": 25000000.0, "net_income": 1379000000.0, "net_income_common": 1365000000.0, "eps_basic": 1.76, "eps_diluted": 1.76, "shares_basic": 777000000.0, "shares_diluted": 777000000.0, "dps_declared": 1.045, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-26-000026" ], "value_sources": { "revenue": [ "10-Q:0001326160-26-000026" ], "operating_income": [ "10-Q:0001326160-26-000026" ], "interest_expense": [ "10-Q:0001326160-26-000026" ], "pretax_income": [ "10-Q:0001326160-26-000026" ], "income_tax": [ "10-Q:0001326160-26-000026" ], "net_income_incl_nci": [ "10-Q:0001326160-26-000026" ], "nci_profit": [ "10-Q:0001326160-26-000026" ], "net_income": [ "10-Q:0001326160-26-000026" ], "net_income_common": [ "10-Q:0001326160-26-000026" ], "eps_basic": [ "10-Q:0001326160-26-000026" ], "eps_diluted": [ "10-Q:0001326160-26-000026" ], "shares_basic": [ "10-Q:0001326160-26-000026" ], "shares_diluted": [ "10-Q:0001326160-26-000026" ], "dps_declared": [ "10-Q:0001326160-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 7508000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1830000000.0, "interest_expense": 897000000.0, "pretax_income": 1127000000.0, "income_tax": 119000000.0, "net_income_incl_nci": 1007000000.0, "nci_profit": 23000000.0, "net_income": 984000000.0, "net_income_common": 971000000.0, "eps_basic": 1.25, "eps_diluted": 1.25, "shares_basic": 777000000.0, "shares_diluted": 777000000.0, "dps_declared": 1.045, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-26-000040" ], "value_sources": { "revenue": [ "10-Q:0001326160-26-000040" ], "operating_income": [ "10-Q:0001326160-26-000040" ], "interest_expense": [ "10-Q:0001326160-26-000040" ], "pretax_income": [ "10-Q:0001326160-26-000040" ], "income_tax": [ "10-Q:0001326160-26-000040" ], "net_income_incl_nci": [ "10-Q:0001326160-26-000040" ], "nci_profit": [ "10-Q:0001326160-26-000040" ], "net_income": [ "10-Q:0001326160-26-000040" ], "net_income_common": [ "10-Q:0001326160-26-000040" ], "eps_basic": [ "10-Q:0001326160-26-000040" ], "eps_diluted": [ "10-Q:0001326160-26-000040" ], "shares_basic": [ "10-Q:0001326160-26-000040" ], "shares_diluted": [ "10-Q:0001326160-26-000040" ], "dps_declared": [ "10-Q:0001326160-26-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 8542000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2334000000.0, "interest_expense": 902000000.0, "pretax_income": 1630000000.0, "income_tax": 176000000.0, "net_income_incl_nci": 1454000000.0, "nci_profit": 33000000.0, "net_income": 1421000000.0, "net_income_common": 1407000000.0, "eps_basic": 1.81, "eps_diluted": 1.81, "shares_basic": 778000000.0, "shares_diluted": 778000000.0, "dps_declared": 1.065, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-25-000192" ], "value_sources": { "revenue": [ "10-Q:0001326160-25-000192" ], "operating_income": [ "10-Q:0001326160-25-000192" ], "interest_expense": [ "10-Q:0001326160-25-000192" ], "pretax_income": [ "10-Q:0001326160-25-000192" ], "income_tax": [ "10-Q:0001326160-25-000192" ], "net_income_incl_nci": [ "10-Q:0001326160-25-000192" ], "nci_profit": [ "10-Q:0001326160-25-000192" ], "net_income": [ "10-Q:0001326160-25-000192" ], "net_income_common": [ "10-Q:0001326160-25-000192" ], "eps_basic": [ "10-Q:0001326160-25-000192" ], "eps_diluted": [ "10-Q:0001326160-25-000192" ], "shares_basic": [ "10-Q:0001326160-25-000192" ], "shares_diluted": [ "10-Q:0001326160-25-000192" ], "dps_declared": [ "10-Q:0001326160-25-000192" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 7938000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2119000000.0, "interest_expense": 946000000.0, "pretax_income": 1358000000.0, "income_tax": 154000000.0, "net_income_incl_nci": 1206000000.0, "nci_profit": 22000000.0, "net_income": 1184000000.0, "net_income_common": 1169000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "value_sources": { "revenue": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "operating_income": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "interest_expense": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "pretax_income": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "income_tax": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "net_income_incl_nci": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "nci_profit": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "net_income": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "net_income_common": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 9178000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2725000000.0, "interest_expense": 968000000.0, "pretax_income": 1897000000.0, "income_tax": 333000000.0, "net_income_incl_nci": 1577000000.0, "nci_profit": 27000000.0, "net_income": 1550000000.0, "net_income_common": 1536000000.0, "eps_basic": 1.97, "eps_diluted": 1.97, "shares_basic": 778000000.0, "shares_diluted": 779000000.0, "dps_declared": 1.065, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-26-000026" ], "value_sources": { "revenue": [ "10-Q:0001326160-26-000026" ], "operating_income": [ "10-Q:0001326160-26-000026" ], "interest_expense": [ "10-Q:0001326160-26-000026" ], "pretax_income": [ "10-Q:0001326160-26-000026" ], "income_tax": [ "10-Q:0001326160-26-000026" ], "net_income_incl_nci": [ "10-Q:0001326160-26-000026" ], "nci_profit": [ "10-Q:0001326160-26-000026" ], "net_income": [ "10-Q:0001326160-26-000026" ], "net_income_common": [ "10-Q:0001326160-26-000026" ], "eps_basic": [ "10-Q:0001326160-26-000026" ], "eps_diluted": [ "10-Q:0001326160-26-000026" ], "shares_basic": [ "10-Q:0001326160-26-000026" ], "shares_diluted": [ "10-Q:0001326160-26-000026" ], "dps_declared": [ "10-Q:0001326160-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 7592000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2049000000.0, "interest_expense": 957000000.0, "pretax_income": 1305000000.0, "income_tax": 160000000.0, "net_income_incl_nci": 1145000000.0, "nci_profit": 53000000.0, "net_income": 1092000000.0, "net_income_common": 1077000000.0, "eps_basic": 1.38, "eps_diluted": 1.38, "shares_basic": 779000000.0, "shares_diluted": 779000000.0, "dps_declared": 1.065, "operating_lease_cost": null }, "sources": [ "10-Q:0001326160-26-000040" ], "value_sources": { "revenue": [ "10-Q:0001326160-26-000040" ], "operating_income": [ "10-Q:0001326160-26-000040" ], "interest_expense": [ "10-Q:0001326160-26-000040" ], "pretax_income": [ "10-Q:0001326160-26-000040" ], "income_tax": [ "10-Q:0001326160-26-000040" ], "net_income_incl_nci": [ "10-Q:0001326160-26-000040" ], "nci_profit": [ "10-Q:0001326160-26-000040" ], "net_income": [ "10-Q:0001326160-26-000040" ], "net_income_common": [ "10-Q:0001326160-26-000040" ], "eps_basic": [ "10-Q:0001326160-26-000040" ], "eps_diluted": [ "10-Q:0001326160-26-000040" ], "shares_basic": [ "10-Q:0001326160-26-000040" ], "shares_diluted": [ "10-Q:0001326160-26-000040" ], "dps_declared": [ "10-Q:0001326160-26-000040" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 23366000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4571000000.0, "interest_expense": 2097000000.0, "pretax_income": 920000000.0, "income_tax": -169000000.0, "net_income_incl_nci": 1082000000.0, "nci_profit": null, "net_income": 1377000000.0, "net_income_common": 1270000000.0, "eps_basic": 1.72, "eps_diluted": 1.72, "shares_basic": 737000000.0, "shares_diluted": 738000000.0, "dps_declared": 3.82, "operating_lease_cost": 283000000.0 }, "sources": [ "10-K:0001326160-22-000072", "10-K:0001326160-23-000073" ], "value_sources": { "revenue": [ "10-K:0001326160-23-000073" ], "operating_income": [ "10-K:0001326160-23-000073" ], "interest_expense": [ "10-K:0001326160-23-000073" ], "pretax_income": [ "10-K:0001326160-23-000073" ], "income_tax": [ "10-K:0001326160-23-000073" ], "net_income_incl_nci": [ "10-K:0001326160-23-000073" ], "net_income": [ "10-K:0001326160-23-000073" ], "net_income_common": [ "10-K:0001326160-23-000073" ], "eps_basic": [ "10-K:0001326160-23-000073" ], "eps_diluted": [ "10-K:0001326160-23-000073" ], "shares_basic": [ "10-K:0001326160-23-000073" ], "shares_diluted": [ "10-K:0001326160-23-000073" ], "dps_declared": [ "10-K:0001326160-23-000073" ], "operating_lease_cost": [ "10-K:0001326160-22-000072" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 24621000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5500000000.0, "interest_expense": 2207000000.0, "pretax_income": 3991000000.0, "income_tax": 268000000.0, "net_income_incl_nci": 3579000000.0, "nci_profit": -329000000.0, "net_income": 3908000000.0, "net_income_common": 3802000000.0, "eps_basic": 4.94, "eps_diluted": 4.94, "shares_basic": 769000000.0, "shares_diluted": 769000000.0, "dps_declared": 3.9, "operating_lease_cost": 245000000.0 }, "sources": [ "10-K:0001326160-23-000073", "10-K:0001326160-24-000037" ], "value_sources": { "revenue": [ "10-K:0001326160-24-000037" ], "operating_income": [ "10-K:0001326160-24-000037" ], "interest_expense": [ "10-K:0001326160-24-000037" ], "pretax_income": [ "10-K:0001326160-24-000037" ], "income_tax": [ "10-K:0001326160-24-000037" ], "net_income_incl_nci": [ "10-K:0001326160-24-000037" ], "nci_profit": [ "10-K:0001326160-24-000037" ], "net_income": [ "10-K:0001326160-24-000037" ], "net_income_common": [ "10-K:0001326160-24-000037" ], "eps_basic": [ "10-K:0001326160-24-000037" ], "eps_diluted": [ "10-K:0001326160-24-000037" ], "shares_basic": [ "10-K:0001326160-24-000037" ], "shares_diluted": [ "10-K:0001326160-24-000037" ], "dps_declared": [ "10-K:0001326160-24-000037" ], "operating_lease_cost": [ "10-K:0001326160-23-000073" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 28768000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 6012000000.0, "interest_expense": 2439000000.0, "pretax_income": 4078000000.0, "income_tax": 300000000.0, "net_income_incl_nci": 2455000000.0, "nci_profit": -95000000.0, "net_income": 2550000000.0, "net_income_common": 2444000000.0, "eps_basic": 3.17, "eps_diluted": 3.17, "shares_basic": 770000000.0, "shares_diluted": 770000000.0, "dps_declared": 3.98, "operating_lease_cost": 229000000.0 }, "sources": [ "10-K:0001326160-24-000037", "10-K:0001326160-25-000072" ], "value_sources": { "revenue": [ "10-K:0001326160-25-000072" ], "operating_income": [ "10-K:0001326160-25-000072" ], "interest_expense": [ "10-K:0001326160-25-000072" ], "pretax_income": [ "10-K:0001326160-25-000072" ], "income_tax": [ "10-K:0001326160-25-000072" ], "net_income_incl_nci": [ "10-K:0001326160-25-000072" ], "nci_profit": [ "10-K:0001326160-25-000072" ], "net_income": [ "10-K:0001326160-25-000072" ], "net_income_common": [ "10-K:0001326160-25-000072" ], "eps_basic": [ "10-K:0001326160-25-000072" ], "eps_diluted": [ "10-K:0001326160-25-000072" ], "shares_basic": [ "10-K:0001326160-25-000072" ], "shares_diluted": [ "10-K:0001326160-25-000072" ], "dps_declared": [ "10-K:0001326160-25-000072" ], "operating_lease_cost": [ "10-K:0001326160-24-000037" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 29060000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 7070000000.0, "interest_expense": 3014000000.0, "pretax_income": 4767000000.0, "income_tax": 438000000.0, "net_income_incl_nci": 2874000000.0, "nci_profit": 33000000.0, "net_income": 2841000000.0, "net_income_common": 2735000000.0, "eps_basic": 3.54, "eps_diluted": 3.54, "shares_basic": 771000000.0, "shares_diluted": 771000000.0, "dps_declared": 4.06, "operating_lease_cost": 236000000.0 }, "sources": [ "10-K:0001326160-25-000072", "10-K:0001326160-26-000014" ], "value_sources": { "revenue": [ "10-K:0001326160-26-000014" ], "operating_income": [ "10-K:0001326160-26-000014" ], "interest_expense": [ "10-K:0001326160-26-000014" ], "pretax_income": [ "10-K:0001326160-26-000014" ], "income_tax": [ "10-K:0001326160-26-000014" ], "net_income_incl_nci": [ "10-K:0001326160-26-000014" ], "nci_profit": [ "10-K:0001326160-26-000014" ], "net_income": [ "10-K:0001326160-26-000014" ], "net_income_common": [ "10-K:0001326160-26-000014" ], "eps_basic": [ "10-K:0001326160-26-000014" ], "eps_diluted": [ "10-K:0001326160-26-000014" ], "shares_basic": [ "10-K:0001326160-26-000014" ], "shares_diluted": [ "10-K:0001326160-26-000014" ], "dps_declared": [ "10-K:0001326160-26-000014" ], "operating_lease_cost": [ "10-K:0001326160-25-000072" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 30357000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 7926000000.0, "interest_expense": 3384000000.0, "pretax_income": 5194000000.0, "income_tax": 590000000.0, "net_income_incl_nci": 4614000000.0, "nci_profit": 90000000.0, "net_income": 4524000000.0, "net_income_common": 4402000000.0, "eps_basic": 5.71, "eps_diluted": 5.71, "shares_basic": 772000000.0, "shares_diluted": 772000000.0, "dps_declared": 4.14, "operating_lease_cost": 275000000.0 }, "sources": [ "10-K:0001326160-26-000014" ], "value_sources": { "revenue": [ "10-K:0001326160-26-000014" ], "operating_income": [ "10-K:0001326160-26-000014" ], "interest_expense": [ "10-K:0001326160-26-000014" ], "pretax_income": [ "10-K:0001326160-26-000014" ], "income_tax": [ "10-K:0001326160-26-000014" ], "net_income_incl_nci": [ "10-K:0001326160-26-000014" ], "nci_profit": [ "10-K:0001326160-26-000014" ], "net_income": [ "10-K:0001326160-26-000014" ], "net_income_common": [ "10-K:0001326160-26-000014" ], "eps_basic": [ "10-K:0001326160-26-000014" ], "eps_diluted": [ "10-K:0001326160-26-000014" ], "shares_basic": [ "10-K:0001326160-26-000014" ], "shares_diluted": [ "10-K:0001326160-26-000014" ], "dps_declared": [ "10-K:0001326160-26-000014" ], "operating_lease_cost": [ "10-K:0001326160-26-000014" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 32237000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 8626000000.0, "interest_expense": 3634000000.0, "pretax_income": 5712000000.0, "income_tax": 642000000.0, "net_income_incl_nci": 5071000000.0, "nci_profit": 103000000.0, "net_income": 4968000000.0, "net_income_common": 4912000000.0, "eps_basic": 6.31, "eps_diluted": 6.31, "shares_basic": 777000000.0, "shares_diluted": 777000000.0, "dps_declared": 4.22, "operating_lease_cost": 283000000.0 }, "sources": [ "10-K:0001326160-26-000014" ], "value_sources": { "revenue": [ "10-K:0001326160-26-000014" ], "operating_income": [ "10-K:0001326160-26-000014" ], "interest_expense": [ "10-K:0001326160-26-000014" ], "pretax_income": [ "10-K:0001326160-26-000014" ], "income_tax": [ "10-K:0001326160-26-000014" ], "net_income_incl_nci": [ "10-K:0001326160-26-000014" ], "nci_profit": [ "10-K:0001326160-26-000014" ], "net_income": [ "10-K:0001326160-26-000014" ], "net_income_common": [ "10-K:0001326160-26-000014" ], "eps_basic": [ "10-K:0001326160-26-000014" ], "eps_diluted": [ "10-K:0001326160-26-000014" ], "shares_basic": [ "10-K:0001326160-26-000014" ], "shares_diluted": [ "10-K:0001326160-26-000014" ], "dps_declared": [ "10-K:0001326160-26-000014" ], "operating_lease_cost": [ "10-K:0001326160-26-000014" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 1450000000.0, "short_term_investments": null, "receivables": 1828000000.0, "inventory": null, "current_assets": 10181000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 160072000000.0, "accounts_payable": 2364000000.0, "short_term_borrowings": 3033000000.0, "debt_current": 5077000000.0, "current_liabilities": 15170000000.0, "long_term_debt": 56311000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 46921000000.0, "nci": 1162000000.0, "equity_total": 48083000000.0, "liabilities_and_equity": 160072000000.0, "shares_outstanding": 735000000.0, "retained_earnings": 4221000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2067000000.0, "accrued_taxes_current": 493000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-20-000152" ], "value_sources": { "cash": [ "10-Q:0001326160-20-000152" ], "receivables": [ "10-Q:0001326160-20-000152" ], "current_assets": [ "10-Q:0001326160-20-000152" ], "goodwill": [ "10-Q:0001326160-20-000152" ], "total_assets": [ "10-Q:0001326160-20-000152" ], "accounts_payable": [ "10-Q:0001326160-20-000152" ], "short_term_borrowings": [ "10-Q:0001326160-20-000152" ], "debt_current": [ "10-Q:0001326160-20-000152" ], "current_liabilities": [ "10-Q:0001326160-20-000152" ], "long_term_debt": [ "10-Q:0001326160-20-000152" ], "equity_parent": [ "10-Q:0001326160-20-000152" ], "nci": [ "10-Q:0001326160-20-000152" ], "equity_total": [ "10-Q:0001326160-20-000152" ], "liabilities_and_equity": [ "10-Q:0001326160-20-000152" ], "shares_outstanding": [ "10-Q:0001326160-20-000152" ], "retained_earnings": [ "10-Q:0001326160-20-000152" ], "equity_method_investments": [ "10-Q:0001326160-20-000152" ], "accrued_taxes_current": [ "10-Q:0001326160-20-000152" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 341000000.0, "short_term_investments": null, "receivables": 2049000000.0, "inventory": null, "current_assets": 9237000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 160049000000.0, "accounts_payable": 2398000000.0, "short_term_borrowings": 4785000000.0, "debt_current": 3756000000.0, "current_liabilities": 16690000000.0, "long_term_debt": 56143000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 45484000000.0, "nci": 1127000000.0, "equity_total": 46611000000.0, "liabilities_and_equity": 160049000000.0, "shares_outstanding": 735000000.0, "retained_earnings": 2707000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 861000000.0, "accrued_taxes_current": 657000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-20-000201" ], "value_sources": { "cash": [ "10-Q:0001326160-20-000201" ], "receivables": [ "10-Q:0001326160-20-000201" ], "current_assets": [ "10-Q:0001326160-20-000201" ], "goodwill": [ "10-Q:0001326160-20-000201" ], "total_assets": [ "10-Q:0001326160-20-000201" ], "accounts_payable": [ "10-Q:0001326160-20-000201" ], "short_term_borrowings": [ "10-Q:0001326160-20-000201" ], "debt_current": [ "10-Q:0001326160-20-000201" ], "current_liabilities": [ "10-Q:0001326160-20-000201" ], "long_term_debt": [ "10-Q:0001326160-20-000201" ], "equity_parent": [ "10-Q:0001326160-20-000201" ], "nci": [ "10-Q:0001326160-20-000201" ], "equity_total": [ "10-Q:0001326160-20-000201" ], "liabilities_and_equity": [ "10-Q:0001326160-20-000201" ], "shares_outstanding": [ "10-Q:0001326160-20-000201" ], "retained_earnings": [ "10-Q:0001326160-20-000201" ], "equity_method_investments": [ "10-Q:0001326160-20-000201" ], "accrued_taxes_current": [ "10-Q:0001326160-20-000201" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 308000000.0, "short_term_investments": null, "receivables": 2320000000.0, "inventory": null, "current_assets": 8679000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 161409000000.0, "accounts_payable": 2486000000.0, "short_term_borrowings": 3425000000.0, "debt_current": 4669000000.0, "current_liabilities": 16693000000.0, "long_term_debt": 56049000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 46006000000.0, "nci": 1289000000.0, "equity_total": 47295000000.0, "liabilities_and_equity": 161409000000.0, "shares_outstanding": 736000000.0, "retained_earnings": 3260000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 924000000.0, "accrued_taxes_current": 768000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-20-000224" ], "value_sources": { "cash": [ "10-Q:0001326160-20-000224" ], "receivables": [ "10-Q:0001326160-20-000224" ], "current_assets": [ "10-Q:0001326160-20-000224" ], "goodwill": [ "10-Q:0001326160-20-000224" ], "total_assets": [ "10-Q:0001326160-20-000224" ], "accounts_payable": [ "10-Q:0001326160-20-000224" ], "short_term_borrowings": [ "10-Q:0001326160-20-000224" ], "debt_current": [ "10-Q:0001326160-20-000224" ], "current_liabilities": [ "10-Q:0001326160-20-000224" ], "long_term_debt": [ "10-Q:0001326160-20-000224" ], "equity_parent": [ "10-Q:0001326160-20-000224" ], "nci": [ "10-Q:0001326160-20-000224" ], "equity_total": [ "10-Q:0001326160-20-000224" ], "liabilities_and_equity": [ "10-Q:0001326160-20-000224" ], "shares_outstanding": [ "10-Q:0001326160-20-000224" ], "retained_earnings": [ "10-Q:0001326160-20-000224" ], "equity_method_investments": [ "10-Q:0001326160-20-000224" ], "accrued_taxes_current": [ "10-Q:0001326160-20-000224" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 259000000.0, "short_term_investments": null, "receivables": 2144000000.0, "inventory": null, "current_assets": 8682000000.0, "ppe_net": 106782000000.0, "goodwill": 19303000000.0, "intangibles": 295000000.0, "total_assets": 162388000000.0, "accounts_payable": 3144000000.0, "short_term_borrowings": 2873000000.0, "debt_current": 4238000000.0, "current_liabilities": 16305000000.0, "long_term_debt": 55625000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 47964000000.0, "nci": 1220000000.0, "equity_total": 49184000000.0, "liabilities_and_equity": 162388000000.0, "shares_outstanding": 769000000.0, "retained_earnings": 2471000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 961000000.0, "accrued_taxes_current": 482000000.0, "commercial_paper": null, "operating_lease_liability": 1517000000.0, "operating_lease_liability_current": 177000000.0, "operating_lease_liability_noncurrent": 1340000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1861000000.0, "operating_lease_imputed_interest": 344000000.0, "debt_maturity_y1": 4238000000.0, "debt_maturity_y2": 4905000000.0, "debt_maturity_y3": 3356000000.0, "debt_maturity_y4": 1344000000.0, "debt_maturity_y5": 3153000000.0, "debt_maturity_after_y5": 41983000000.0 }, "sources": [ "10-K:0001326160-21-000063", "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "value_sources": { "cash": [ "10-K:0001326160-22-000072" ], "receivables": [ "10-K:0001326160-22-000072" ], "current_assets": [ "10-K:0001326160-22-000072" ], "ppe_net": [ "10-K:0001326160-22-000072" ], "goodwill": [ "10-K:0001326160-22-000072" ], "intangibles": [ "10-K:0001326160-22-000072" ], "total_assets": [ "10-K:0001326160-22-000072" ], "accounts_payable": [ "10-K:0001326160-22-000072" ], "short_term_borrowings": [ "10-K:0001326160-22-000072" ], "debt_current": [ "10-K:0001326160-22-000072" ], "current_liabilities": [ "10-K:0001326160-22-000072" ], "long_term_debt": [ "10-K:0001326160-22-000072" ], "equity_parent": [ "10-K:0001326160-22-000072" ], "nci": [ "10-K:0001326160-22-000072" ], "equity_total": [ "10-K:0001326160-22-000072" ], "liabilities_and_equity": [ "10-K:0001326160-22-000072" ], "shares_outstanding": [ "10-Q:0001326160-21-000231" ], "retained_earnings": [ "10-K:0001326160-22-000072" ], "equity_method_investments": [ "10-K:0001326160-22-000072" ], "accrued_taxes_current": [ "10-K:0001326160-22-000072" ], "operating_lease_liability": [ "10-K:0001326160-21-000063" ], "operating_lease_liability_current": [ "10-K:0001326160-22-000072" ], "operating_lease_liability_noncurrent": [ "10-K:0001326160-22-000072" ], "operating_lease_discount_rate": [ "10-K:0001326160-22-000072" ], "operating_lease_payments_total": [ "10-K:0001326160-21-000063" ], "operating_lease_imputed_interest": [ "10-K:0001326160-21-000063" ], "debt_maturity_y1": [ "10-K:0001326160-21-000063" ], "debt_maturity_y2": [ "10-K:0001326160-21-000063" ], "debt_maturity_y3": [ "10-K:0001326160-21-000063" ], "debt_maturity_y4": [ "10-K:0001326160-21-000063" ], "debt_maturity_y5": [ "10-K:0001326160-21-000063" ], "debt_maturity_after_y5": [ "10-K:0001326160-21-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 379000000.0, "short_term_investments": null, "receivables": 1834000000.0, "inventory": null, "current_assets": 8508000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 163465000000.0, "accounts_payable": 2497000000.0, "short_term_borrowings": 4064000000.0, "debt_current": 5586000000.0, "current_liabilities": 17333000000.0, "long_term_debt": 54768000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 48186000000.0, "nci": 1472000000.0, "equity_total": 49658000000.0, "liabilities_and_equity": 163465000000.0, "shares_outstanding": 769000000.0, "retained_earnings": 2680000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 919000000.0, "accrued_taxes_current": 574000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-21-000136" ], "value_sources": { "cash": [ "10-Q:0001326160-21-000136" ], "receivables": [ "10-Q:0001326160-21-000136" ], "current_assets": [ "10-Q:0001326160-21-000136" ], "goodwill": [ "10-Q:0001326160-21-000136" ], "total_assets": [ "10-Q:0001326160-21-000136" ], "accounts_payable": [ "10-Q:0001326160-21-000136" ], "short_term_borrowings": [ "10-Q:0001326160-21-000136" ], "debt_current": [ "10-Q:0001326160-21-000136" ], "current_liabilities": [ "10-Q:0001326160-21-000136" ], "long_term_debt": [ "10-Q:0001326160-21-000136" ], "equity_parent": [ "10-Q:0001326160-21-000136" ], "nci": [ "10-Q:0001326160-21-000136" ], "equity_total": [ "10-Q:0001326160-21-000136" ], "liabilities_and_equity": [ "10-Q:0001326160-21-000136" ], "shares_outstanding": [ "10-Q:0001326160-21-000136" ], "retained_earnings": [ "10-Q:0001326160-21-000136" ], "equity_method_investments": [ "10-Q:0001326160-21-000136" ], "accrued_taxes_current": [ "10-Q:0001326160-21-000136" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 367000000.0, "short_term_investments": null, "receivables": 868000000.0, "inventory": null, "current_assets": 8985000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 165385000000.0, "accounts_payable": 2716000000.0, "short_term_borrowings": 3296000000.0, "debt_current": 4976000000.0, "current_liabilities": 16211000000.0, "long_term_debt": 57410000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 48132000000.0, "nci": 1413000000.0, "equity_total": 49545000000.0, "liabilities_and_equity": 165385000000.0, "shares_outstanding": 769000000.0, "retained_earnings": 2687000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 938000000.0, "accrued_taxes_current": 692000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-21-000216" ], "value_sources": { "cash": [ "10-Q:0001326160-21-000216" ], "receivables": [ "10-Q:0001326160-21-000216" ], "current_assets": [ "10-Q:0001326160-21-000216" ], "goodwill": [ "10-Q:0001326160-21-000216" ], "total_assets": [ "10-Q:0001326160-21-000216" ], "accounts_payable": [ "10-Q:0001326160-21-000216" ], "short_term_borrowings": [ "10-Q:0001326160-21-000216" ], "debt_current": [ "10-Q:0001326160-21-000216" ], "current_liabilities": [ "10-Q:0001326160-21-000216" ], "long_term_debt": [ "10-Q:0001326160-21-000216" ], "equity_parent": [ "10-Q:0001326160-21-000216" ], "nci": [ "10-Q:0001326160-21-000216" ], "equity_total": [ "10-Q:0001326160-21-000216" ], "liabilities_and_equity": [ "10-Q:0001326160-21-000216" ], "shares_outstanding": [ "10-Q:0001326160-21-000216" ], "retained_earnings": [ "10-Q:0001326160-21-000216" ], "equity_method_investments": [ "10-Q:0001326160-21-000216" ], "accrued_taxes_current": [ "10-Q:0001326160-21-000216" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 548000000.0, "short_term_investments": null, "receivables": 998000000.0, "inventory": null, "current_assets": 9436000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 167007000000.0, "accounts_payable": 2888000000.0, "short_term_borrowings": 2098000000.0, "debt_current": 4873000000.0, "current_liabilities": 15556000000.0, "long_term_debt": 57929000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 49307000000.0, "nci": 1933000000.0, "equity_total": 51240000000.0, "liabilities_and_equity": 167007000000.0, "shares_outstanding": 769000000.0, "retained_earnings": 3293000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 951000000.0, "accrued_taxes_current": 908000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-21-000231" ], "value_sources": { "cash": [ "10-Q:0001326160-21-000231" ], "receivables": [ "10-Q:0001326160-21-000231" ], "current_assets": [ "10-Q:0001326160-21-000231" ], "goodwill": [ "10-Q:0001326160-21-000231" ], "total_assets": [ "10-Q:0001326160-21-000231" ], "accounts_payable": [ "10-Q:0001326160-21-000231" ], "short_term_borrowings": [ "10-Q:0001326160-21-000231" ], "debt_current": [ "10-Q:0001326160-21-000231" ], "current_liabilities": [ "10-Q:0001326160-21-000231" ], "long_term_debt": [ "10-Q:0001326160-21-000231" ], "equity_parent": [ "10-Q:0001326160-21-000231" ], "nci": [ "10-Q:0001326160-21-000231" ], "equity_total": [ "10-Q:0001326160-21-000231" ], "liabilities_and_equity": [ "10-Q:0001326160-21-000231" ], "shares_outstanding": [ "10-Q:0001326160-21-000231" ], "retained_earnings": [ "10-Q:0001326160-21-000231" ], "equity_method_investments": [ "10-Q:0001326160-21-000231" ], "accrued_taxes_current": [ "10-Q:0001326160-21-000231" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 341000000.0, "short_term_investments": null, "receivables": 2437000000.0, "inventory": null, "current_assets": 9940000000.0, "ppe_net": 105536000000.0, "goodwill": 19303000000.0, "intangibles": 236000000.0, "total_assets": 169587000000.0, "accounts_payable": 3531000000.0, "short_term_borrowings": 3304000000.0, "debt_current": 3387000000.0, "current_liabilities": 15931000000.0, "long_term_debt": 60448000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 49296000000.0, "nci": 1840000000.0, "equity_total": 51136000000.0, "liabilities_and_equity": 169587000000.0, "shares_outstanding": 769000000.0, "retained_earnings": 3265000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 457000000.0, "accrued_taxes_current": 731000000.0, "commercial_paper": null, "operating_lease_liability": 1261000000.0, "operating_lease_liability_current": 184000000.0, "operating_lease_liability_noncurrent": 940000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1508000000.0, "operating_lease_imputed_interest": 247000000.0, "debt_maturity_y1": 3387000000.0, "debt_maturity_y2": 4725000000.0, "debt_maturity_y3": 1917000000.0, "debt_maturity_y4": 3078000000.0, "debt_maturity_y5": 3125000000.0, "debt_maturity_after_y5": 46844000000.0 }, "sources": [ "10-K:0001326160-22-000072", "10-K:0001326160-23-000073" ], "value_sources": { "cash": [ "10-K:0001326160-23-000073" ], "receivables": [ "10-K:0001326160-23-000073" ], "current_assets": [ "10-K:0001326160-23-000073" ], "ppe_net": [ "10-K:0001326160-23-000073" ], "goodwill": [ "10-K:0001326160-23-000073" ], "intangibles": [ "10-K:0001326160-23-000073" ], "total_assets": [ "10-K:0001326160-23-000073" ], "accounts_payable": [ "10-K:0001326160-23-000073" ], "short_term_borrowings": [ "10-K:0001326160-23-000073" ], "debt_current": [ "10-K:0001326160-23-000073" ], "current_liabilities": [ "10-K:0001326160-23-000073" ], "long_term_debt": [ "10-K:0001326160-23-000073" ], "equity_parent": [ "10-K:0001326160-23-000073" ], "nci": [ "10-K:0001326160-23-000073" ], "equity_total": [ "10-K:0001326160-23-000073" ], "liabilities_and_equity": [ "10-K:0001326160-23-000073" ], "shares_outstanding": [ "10-K:0001326160-23-000073" ], "retained_earnings": [ "10-K:0001326160-23-000073" ], "equity_method_investments": [ "10-K:0001326160-23-000073" ], "accrued_taxes_current": [ "10-K:0001326160-23-000073" ], "operating_lease_liability": [ "10-K:0001326160-22-000072" ], "operating_lease_liability_current": [ "10-K:0001326160-23-000073" ], "operating_lease_liability_noncurrent": [ "10-K:0001326160-23-000073" ], "operating_lease_discount_rate": [ "10-K:0001326160-23-000073" ], "operating_lease_payments_total": [ "10-K:0001326160-22-000072" ], "operating_lease_imputed_interest": [ "10-K:0001326160-22-000072" ], "debt_maturity_y1": [ "10-K:0001326160-22-000072" ], "debt_maturity_y2": [ "10-K:0001326160-22-000072" ], "debt_maturity_y3": [ "10-K:0001326160-22-000072" ], "debt_maturity_y4": [ "10-K:0001326160-22-000072" ], "debt_maturity_y5": [ "10-K:0001326160-22-000072" ], "debt_maturity_after_y5": [ "10-K:0001326160-22-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 853000000.0, "short_term_investments": null, "receivables": 1148000000.0, "inventory": null, "current_assets": 11042000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 171220000000.0, "accounts_payable": 3175000000.0, "short_term_borrowings": 3262000000.0, "debt_current": 3884000000.0, "current_liabilities": 15425000000.0, "long_term_debt": 62196000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 49446000000.0, "nci": 1806000000.0, "equity_total": 51252000000.0, "liabilities_and_equity": 171220000000.0, "shares_outstanding": 770000000.0, "retained_earnings": 3323000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 976000000.0, "accrued_taxes_current": 642000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-22-000179" ], "value_sources": { "cash": [ "10-Q:0001326160-22-000179" ], "receivables": [ "10-Q:0001326160-22-000179" ], "current_assets": [ "10-Q:0001326160-22-000179" ], "goodwill": [ "10-Q:0001326160-22-000179" ], "total_assets": [ "10-Q:0001326160-22-000179" ], "accounts_payable": [ "10-Q:0001326160-22-000179" ], "short_term_borrowings": [ "10-Q:0001326160-22-000179" ], "debt_current": [ "10-Q:0001326160-22-000179" ], "current_liabilities": [ "10-Q:0001326160-22-000179" ], "long_term_debt": [ "10-Q:0001326160-22-000179" ], "equity_parent": [ "10-Q:0001326160-22-000179" ], "nci": [ "10-Q:0001326160-22-000179" ], "equity_total": [ "10-Q:0001326160-22-000179" ], "liabilities_and_equity": [ "10-Q:0001326160-22-000179" ], "shares_outstanding": [ "10-Q:0001326160-22-000179" ], "retained_earnings": [ "10-Q:0001326160-22-000179" ], "equity_method_investments": [ "10-Q:0001326160-22-000179" ], "accrued_taxes_current": [ "10-Q:0001326160-22-000179" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 428000000.0, "short_term_investments": null, "receivables": 907000000.0, "inventory": null, "current_assets": 11561000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 172383000000.0, "accounts_payable": 3971000000.0, "short_term_borrowings": 3875000000.0, "debt_current": 3171000000.0, "current_liabilities": 16544000000.0, "long_term_debt": 63147000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 49720000000.0, "nci": 1864000000.0, "equity_total": 51584000000.0, "liabilities_and_equity": 172383000000.0, "shares_outstanding": 770000000.0, "retained_earnings": 3457000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 983000000.0, "accrued_taxes_current": 682000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-22-000246" ], "value_sources": { "cash": [ "10-Q:0001326160-22-000246" ], "receivables": [ "10-Q:0001326160-22-000246" ], "current_assets": [ "10-Q:0001326160-22-000246" ], "goodwill": [ "10-Q:0001326160-22-000246" ], "total_assets": [ "10-Q:0001326160-22-000246" ], "accounts_payable": [ "10-Q:0001326160-22-000246" ], "short_term_borrowings": [ "10-Q:0001326160-22-000246" ], "debt_current": [ "10-Q:0001326160-22-000246" ], "current_liabilities": [ "10-Q:0001326160-22-000246" ], "long_term_debt": [ "10-Q:0001326160-22-000246" ], "equity_parent": [ "10-Q:0001326160-22-000246" ], "nci": [ "10-Q:0001326160-22-000246" ], "equity_total": [ "10-Q:0001326160-22-000246" ], "liabilities_and_equity": [ "10-Q:0001326160-22-000246" ], "shares_outstanding": [ "10-Q:0001326160-22-000246" ], "retained_earnings": [ "10-Q:0001326160-22-000246" ], "equity_method_investments": [ "10-Q:0001326160-22-000246" ], "accrued_taxes_current": [ "10-Q:0001326160-22-000246" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 453000000.0, "short_term_investments": null, "receivables": 1092000000.0, "inventory": null, "current_assets": 12972000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 176340000000.0, "accounts_payable": 4175000000.0, "short_term_borrowings": 3606000000.0, "debt_current": 3249000000.0, "current_liabilities": 16912000000.0, "long_term_debt": 66060000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 50345000000.0, "nci": 1824000000.0, "equity_total": 52169000000.0, "liabilities_and_equity": 176340000000.0, "shares_outstanding": 770000000.0, "retained_earnings": 4063000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 951000000.0, "accrued_taxes_current": 946000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-22-000279" ], "value_sources": { "cash": [ "10-Q:0001326160-22-000279" ], "receivables": [ "10-Q:0001326160-22-000279" ], "current_assets": [ "10-Q:0001326160-22-000279" ], "goodwill": [ "10-Q:0001326160-22-000279" ], "total_assets": [ "10-Q:0001326160-22-000279" ], "accounts_payable": [ "10-Q:0001326160-22-000279" ], "short_term_borrowings": [ "10-Q:0001326160-22-000279" ], "debt_current": [ "10-Q:0001326160-22-000279" ], "current_liabilities": [ "10-Q:0001326160-22-000279" ], "long_term_debt": [ "10-Q:0001326160-22-000279" ], "equity_parent": [ "10-Q:0001326160-22-000279" ], "nci": [ "10-Q:0001326160-22-000279" ], "equity_total": [ "10-Q:0001326160-22-000279" ], "liabilities_and_equity": [ "10-Q:0001326160-22-000279" ], "shares_outstanding": [ "10-Q:0001326160-22-000279" ], "retained_earnings": [ "10-Q:0001326160-22-000279" ], "equity_method_investments": [ "10-Q:0001326160-22-000279" ], "accrued_taxes_current": [ "10-Q:0001326160-22-000279" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 409000000.0, "short_term_investments": null, "receivables": 3106000000.0, "inventory": null, "current_assets": 13222000000.0, "ppe_net": 111748000000.0, "goodwill": 19303000000.0, "intangibles": 265000000.0, "total_assets": 178086000000.0, "accounts_payable": 4754000000.0, "short_term_borrowings": 3952000000.0, "debt_current": 3878000000.0, "current_liabilities": 18873000000.0, "long_term_debt": 65873000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 49322000000.0, "nci": 2531000000.0, "equity_total": 51853000000.0, "liabilities_and_equity": 178086000000.0, "shares_outstanding": 770000000.0, "retained_earnings": 2637000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 455000000.0, "accrued_taxes_current": 722000000.0, "commercial_paper": null, "operating_lease_liability": 1055000000.0, "operating_lease_liability_current": 179000000.0, "operating_lease_liability_noncurrent": 876000000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1224000000.0, "operating_lease_imputed_interest": 169000000.0, "debt_maturity_y1": 4154000000.0, "debt_maturity_y2": 3216000000.0, "debt_maturity_y3": 4322000000.0, "debt_maturity_y4": 2682000000.0, "debt_maturity_y5": 3203000000.0, "debt_maturity_after_y5": 52999000000.0 }, "sources": [ "10-K:0001326160-23-000073", "10-K:0001326160-24-000037" ], "value_sources": { "cash": [ "10-K:0001326160-24-000037" ], "receivables": [ "10-K:0001326160-24-000037" ], "current_assets": [ "10-K:0001326160-24-000037" ], "ppe_net": [ "10-K:0001326160-24-000037" ], "goodwill": [ "10-K:0001326160-24-000037" ], "intangibles": [ "10-K:0001326160-24-000037" ], "total_assets": [ "10-K:0001326160-24-000037" ], "accounts_payable": [ "10-K:0001326160-24-000037" ], "short_term_borrowings": [ "10-K:0001326160-24-000037" ], "debt_current": [ "10-K:0001326160-24-000037" ], "current_liabilities": [ "10-K:0001326160-24-000037" ], "long_term_debt": [ "10-K:0001326160-24-000037" ], "equity_parent": [ "10-K:0001326160-24-000037" ], "nci": [ "10-K:0001326160-24-000037" ], "equity_total": [ "10-K:0001326160-24-000037" ], "liabilities_and_equity": [ "10-K:0001326160-24-000037" ], "shares_outstanding": [ "10-K:0001326160-24-000037" ], "retained_earnings": [ "10-K:0001326160-24-000037" ], "equity_method_investments": [ "10-K:0001326160-24-000037" ], "accrued_taxes_current": [ "10-K:0001326160-24-000037" ], "operating_lease_liability": [ "10-K:0001326160-23-000073" ], "operating_lease_liability_current": [ "10-K:0001326160-24-000037" ], "operating_lease_liability_noncurrent": [ "10-K:0001326160-24-000037" ], "operating_lease_discount_rate": [ "10-K:0001326160-24-000037" ], "operating_lease_payments_total": [ "10-K:0001326160-23-000073" ], "operating_lease_imputed_interest": [ "10-K:0001326160-23-000073" ], "debt_maturity_y1": [ "10-K:0001326160-23-000073" ], "debt_maturity_y2": [ "10-K:0001326160-23-000073" ], "debt_maturity_y3": [ "10-K:0001326160-23-000073" ], "debt_maturity_y4": [ "10-K:0001326160-23-000073" ], "debt_maturity_y5": [ "10-K:0001326160-23-000073" ], "debt_maturity_after_y5": [ "10-K:0001326160-23-000073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": null, "short_term_investments": null, "receivables": 1035000000.0, "inventory": null, "current_assets": 12314000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 178833000000.0, "accounts_payable": 3214000000.0, "short_term_borrowings": 3731000000.0, "debt_current": 3330000000.0, "current_liabilities": 16015000000.0, "long_term_debt": 69107000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 49260000000.0, "nci": 2691000000.0, "equity_total": 51951000000.0, "liabilities_and_equity": 178833000000.0, "shares_outstanding": 771000000.0, "retained_earnings": 2626000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 465000000.0, "accrued_taxes_current": 586000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-23-000148" ], "value_sources": { "receivables": [ "10-Q:0001326160-23-000148" ], "current_assets": [ "10-Q:0001326160-23-000148" ], "goodwill": [ "10-Q:0001326160-23-000148" ], "total_assets": [ "10-Q:0001326160-23-000148" ], "accounts_payable": [ "10-Q:0001326160-23-000148" ], "short_term_borrowings": [ "10-Q:0001326160-23-000148" ], "debt_current": [ "10-Q:0001326160-23-000148" ], "current_liabilities": [ "10-Q:0001326160-23-000148" ], "long_term_debt": [ "10-Q:0001326160-23-000148" ], "equity_parent": [ "10-Q:0001326160-23-000148" ], "nci": [ "10-Q:0001326160-23-000148" ], "equity_total": [ "10-Q:0001326160-23-000148" ], "liabilities_and_equity": [ "10-Q:0001326160-23-000148" ], "shares_outstanding": [ "10-Q:0001326160-23-000148" ], "retained_earnings": [ "10-Q:0001326160-23-000148" ], "equity_method_investments": [ "10-Q:0001326160-23-000148" ], "accrued_taxes_current": [ "10-Q:0001326160-23-000148" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": null, "short_term_investments": null, "receivables": 1016000000.0, "inventory": null, "current_assets": 13088000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 180076000000.0, "accounts_payable": 3225000000.0, "short_term_borrowings": 3455000000.0, "debt_current": 4609000000.0, "current_liabilities": 17375000000.0, "long_term_debt": 69914000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 48333000000.0, "nci": 2738000000.0, "equity_total": 51071000000.0, "liabilities_and_equity": 180076000000.0, "shares_outstanding": 771000000.0, "retained_earnings": 1615000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 479000000.0, "accrued_taxes_current": 708000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-23-000172" ], "value_sources": { "receivables": [ "10-Q:0001326160-23-000172" ], "current_assets": [ "10-Q:0001326160-23-000172" ], "goodwill": [ "10-Q:0001326160-23-000172" ], "total_assets": [ "10-Q:0001326160-23-000172" ], "accounts_payable": [ "10-Q:0001326160-23-000172" ], "short_term_borrowings": [ "10-Q:0001326160-23-000172" ], "debt_current": [ "10-Q:0001326160-23-000172" ], "current_liabilities": [ "10-Q:0001326160-23-000172" ], "long_term_debt": [ "10-Q:0001326160-23-000172" ], "equity_parent": [ "10-Q:0001326160-23-000172" ], "nci": [ "10-Q:0001326160-23-000172" ], "equity_total": [ "10-Q:0001326160-23-000172" ], "liabilities_and_equity": [ "10-Q:0001326160-23-000172" ], "shares_outstanding": [ "10-Q:0001326160-23-000172" ], "retained_earnings": [ "10-Q:0001326160-23-000172" ], "equity_method_investments": [ "10-Q:0001326160-23-000172" ], "accrued_taxes_current": [ "10-Q:0001326160-23-000172" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 324000000.0, "short_term_investments": null, "receivables": 831000000.0, "inventory": null, "current_assets": 13048000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 181160000000.0, "accounts_payable": 3539000000.0, "short_term_borrowings": 3154000000.0, "debt_current": 4034000000.0, "current_liabilities": 17160000000.0, "long_term_debt": 71353000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 49006000000.0, "nci": 2820000000.0, "equity_total": 51826000000.0, "liabilities_and_equity": 181160000000.0, "shares_outstanding": 771000000.0, "retained_earnings": 2036000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 505000000.0, "accrued_taxes_current": 991000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-23-000191" ], "value_sources": { "cash": [ "10-Q:0001326160-23-000191" ], "receivables": [ "10-Q:0001326160-23-000191" ], "current_assets": [ "10-Q:0001326160-23-000191" ], "goodwill": [ "10-Q:0001326160-23-000191" ], "total_assets": [ "10-Q:0001326160-23-000191" ], "accounts_payable": [ "10-Q:0001326160-23-000191" ], "short_term_borrowings": [ "10-Q:0001326160-23-000191" ], "debt_current": [ "10-Q:0001326160-23-000191" ], "current_liabilities": [ "10-Q:0001326160-23-000191" ], "long_term_debt": [ "10-Q:0001326160-23-000191" ], "equity_parent": [ "10-Q:0001326160-23-000191" ], "nci": [ "10-Q:0001326160-23-000191" ], "equity_total": [ "10-Q:0001326160-23-000191" ], "liabilities_and_equity": [ "10-Q:0001326160-23-000191" ], "shares_outstanding": [ "10-Q:0001326160-23-000191" ], "retained_earnings": [ "10-Q:0001326160-23-000191" ], "equity_method_investments": [ "10-Q:0001326160-23-000191" ], "accrued_taxes_current": [ "10-Q:0001326160-23-000191" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 253000000.0, "short_term_investments": null, "receivables": 3019000000.0, "inventory": null, "current_assets": 12769000000.0, "ppe_net": 115315000000.0, "goodwill": 19303000000.0, "intangibles": 282000000.0, "total_assets": 176893000000.0, "accounts_payable": 4228000000.0, "short_term_borrowings": 4288000000.0, "debt_current": 2800000000.0, "current_liabilities": 17283000000.0, "long_term_debt": 72452000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 49112000000.0, "nci": 1075000000.0, "equity_total": 50187000000.0, "liabilities_and_equity": 176893000000.0, "shares_outstanding": 771000000.0, "retained_earnings": 2235000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 492000000.0, "accrued_taxes_current": 816000000.0, "commercial_paper": null, "operating_lease_liability": 1105000000.0, "operating_lease_liability_current": 188000000.0, "operating_lease_liability_noncurrent": 917000000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1353000000.0, "operating_lease_imputed_interest": 248000000.0, "debt_maturity_y1": 2800000000.0, "debt_maturity_y2": 4177000000.0, "debt_maturity_y3": 4280000000.0, "debt_maturity_y4": 2472000000.0, "debt_maturity_y5": 4593000000.0, "debt_maturity_after_y5": 56375000000.0 }, "sources": [ "10-K:0001326160-24-000037", "10-K:0001326160-25-000072" ], "value_sources": { "cash": [ "10-K:0001326160-25-000072" ], "receivables": [ "10-K:0001326160-25-000072" ], "current_assets": [ "10-K:0001326160-25-000072" ], "ppe_net": [ "10-K:0001326160-25-000072" ], "goodwill": [ "10-K:0001326160-25-000072" ], "intangibles": [ "10-K:0001326160-25-000072" ], "total_assets": [ "10-K:0001326160-25-000072" ], "accounts_payable": [ "10-K:0001326160-25-000072" ], "short_term_borrowings": [ "10-K:0001326160-25-000072" ], "debt_current": [ "10-K:0001326160-25-000072" ], "current_liabilities": [ "10-K:0001326160-25-000072" ], "long_term_debt": [ "10-K:0001326160-25-000072" ], "equity_parent": [ "10-K:0001326160-25-000072" ], "nci": [ "10-K:0001326160-25-000072" ], "equity_total": [ "10-K:0001326160-25-000072" ], "liabilities_and_equity": [ "10-K:0001326160-25-000072" ], "shares_outstanding": [ "10-K:0001326160-25-000072" ], "retained_earnings": [ "10-K:0001326160-25-000072" ], "equity_method_investments": [ "10-K:0001326160-25-000072" ], "accrued_taxes_current": [ "10-K:0001326160-25-000072" ], "operating_lease_liability": [ "10-K:0001326160-24-000037" ], "operating_lease_liability_current": [ "10-K:0001326160-25-000072" ], "operating_lease_liability_noncurrent": [ "10-K:0001326160-25-000072" ], "operating_lease_discount_rate": [ "10-K:0001326160-25-000072" ], "operating_lease_payments_total": [ "10-K:0001326160-24-000037" ], "operating_lease_imputed_interest": [ "10-K:0001326160-24-000037" ], "debt_maturity_y1": [ "10-K:0001326160-24-000037" ], "debt_maturity_y2": [ "10-K:0001326160-24-000037" ], "debt_maturity_y3": [ "10-K:0001326160-24-000037" ], "debt_maturity_y4": [ "10-K:0001326160-24-000037" ], "debt_maturity_y5": [ "10-K:0001326160-24-000037" ], "debt_maturity_after_y5": [ "10-K:0001326160-24-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 459000000.0, "short_term_investments": null, "receivables": 1646000000.0, "inventory": null, "current_assets": 12091000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 178670000000.0, "accounts_payable": 3364000000.0, "short_term_borrowings": 4155000000.0, "debt_current": 2274000000.0, "current_liabilities": 15546000000.0, "long_term_debt": 74979000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 49551000000.0, "nci": 1087000000.0, "equity_total": 50638000000.0, "liabilities_and_equity": 178670000000.0, "shares_outstanding": 772000000.0, "retained_earnings": 2542000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 502000000.0, "accrued_taxes_current": 708000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-24-000108" ], "value_sources": { "cash": [ "10-Q:0001326160-24-000108" ], "receivables": [ "10-Q:0001326160-24-000108" ], "current_assets": [ "10-Q:0001326160-24-000108" ], "goodwill": [ "10-Q:0001326160-24-000108" ], "total_assets": [ "10-Q:0001326160-24-000108" ], "accounts_payable": [ "10-Q:0001326160-24-000108" ], "short_term_borrowings": [ "10-Q:0001326160-24-000108" ], "debt_current": [ "10-Q:0001326160-24-000108" ], "current_liabilities": [ "10-Q:0001326160-24-000108" ], "long_term_debt": [ "10-Q:0001326160-24-000108" ], "equity_parent": [ "10-Q:0001326160-24-000108" ], "nci": [ "10-Q:0001326160-24-000108" ], "equity_total": [ "10-Q:0001326160-24-000108" ], "liabilities_and_equity": [ "10-Q:0001326160-24-000108" ], "shares_outstanding": [ "10-Q:0001326160-24-000108" ], "retained_earnings": [ "10-Q:0001326160-24-000108" ], "equity_method_investments": [ "10-Q:0001326160-24-000108" ], "accrued_taxes_current": [ "10-Q:0001326160-24-000108" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 390000000.0, "short_term_investments": null, "receivables": 2009000000.0, "inventory": null, "current_assets": 12557000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 181575000000.0, "accounts_payable": 3777000000.0, "short_term_borrowings": 3670000000.0, "debt_current": 2340000000.0, "current_liabilities": 15482000000.0, "long_term_debt": 76439000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 49707000000.0, "nci": 1099000000.0, "equity_total": 50806000000.0, "liabilities_and_equity": 181575000000.0, "shares_outstanding": 772000000.0, "retained_earnings": 2635000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 483000000.0, "accrued_taxes_current": 748000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-24-000167" ], "value_sources": { "cash": [ "10-Q:0001326160-24-000167" ], "receivables": [ "10-Q:0001326160-24-000167" ], "current_assets": [ "10-Q:0001326160-24-000167" ], "goodwill": [ "10-Q:0001326160-24-000167" ], "total_assets": [ "10-Q:0001326160-24-000167" ], "accounts_payable": [ "10-Q:0001326160-24-000167" ], "short_term_borrowings": [ "10-Q:0001326160-24-000167" ], "debt_current": [ "10-Q:0001326160-24-000167" ], "current_liabilities": [ "10-Q:0001326160-24-000167" ], "long_term_debt": [ "10-Q:0001326160-24-000167" ], "equity_parent": [ "10-Q:0001326160-24-000167" ], "nci": [ "10-Q:0001326160-24-000167" ], "equity_total": [ "10-Q:0001326160-24-000167" ], "liabilities_and_equity": [ "10-Q:0001326160-24-000167" ], "shares_outstanding": [ "10-Q:0001326160-24-000167" ], "retained_earnings": [ "10-Q:0001326160-24-000167" ], "equity_method_investments": [ "10-Q:0001326160-24-000167" ], "accrued_taxes_current": [ "10-Q:0001326160-24-000167" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 376000000.0, "short_term_investments": null, "receivables": 1971000000.0, "inventory": null, "current_assets": 12142000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 183566000000.0, "accounts_payable": 3953000000.0, "short_term_borrowings": 3947000000.0, "debt_current": 3597000000.0, "current_liabilities": 17427000000.0, "long_term_debt": 76524000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 49133000000.0, "nci": 1116000000.0, "equity_total": 50249000000.0, "liabilities_and_equity": 183566000000.0, "shares_outstanding": 772000000.0, "retained_earnings": 3052000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 477000000.0, "accrued_taxes_current": 1016000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-24-000181" ], "value_sources": { "cash": [ "10-Q:0001326160-24-000181" ], "receivables": [ "10-Q:0001326160-24-000181" ], "current_assets": [ "10-Q:0001326160-24-000181" ], "goodwill": [ "10-Q:0001326160-24-000181" ], "total_assets": [ "10-Q:0001326160-24-000181" ], "accounts_payable": [ "10-Q:0001326160-24-000181" ], "short_term_borrowings": [ "10-Q:0001326160-24-000181" ], "debt_current": [ "10-Q:0001326160-24-000181" ], "current_liabilities": [ "10-Q:0001326160-24-000181" ], "long_term_debt": [ "10-Q:0001326160-24-000181" ], "equity_parent": [ "10-Q:0001326160-24-000181" ], "nci": [ "10-Q:0001326160-24-000181" ], "equity_total": [ "10-Q:0001326160-24-000181" ], "liabilities_and_equity": [ "10-Q:0001326160-24-000181" ], "shares_outstanding": [ "10-Q:0001326160-24-000181" ], "retained_earnings": [ "10-Q:0001326160-24-000181" ], "equity_method_investments": [ "10-Q:0001326160-24-000181" ], "accrued_taxes_current": [ "10-Q:0001326160-24-000181" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 314000000.0, "short_term_investments": null, "receivables": 1889000000.0, "inventory": null, "current_assets": 12950000000.0, "ppe_net": 121626000000.0, "goodwill": 19010000000.0, "intangibles": 277000000.0, "total_assets": 186343000000.0, "accounts_payable": 5436000000.0, "short_term_borrowings": 3584000000.0, "debt_current": 4349000000.0, "current_liabilities": 19357000000.0, "long_term_debt": 76340000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 50127000000.0, "nci": 1129000000.0, "equity_total": 51256000000.0, "liabilities_and_equity": 186343000000.0, "shares_outstanding": 776000000.0, "retained_earnings": 3431000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 353000000.0, "accrued_taxes_current": 851000000.0, "commercial_paper": null, "operating_lease_liability": 1165000000.0, "operating_lease_liability_current": 208000000.0, "operating_lease_liability_noncurrent": 957000000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1419000000.0, "operating_lease_imputed_interest": 254000000.0, "debt_maturity_y1": 4349000000.0, "debt_maturity_y2": 4925000000.0, "debt_maturity_y3": 3082000000.0, "debt_maturity_y4": 3937000000.0, "debt_maturity_y5": 4971000000.0, "debt_maturity_after_y5": 58976000000.0 }, "sources": [ "10-K:0001326160-25-000072", "10-K:0001326160-26-000014" ], "value_sources": { "cash": [ "10-K:0001326160-26-000014" ], "receivables": [ "10-K:0001326160-26-000014" ], "current_assets": [ "10-K:0001326160-26-000014" ], "ppe_net": [ "10-K:0001326160-26-000014" ], "goodwill": [ "10-K:0001326160-26-000014" ], "intangibles": [ "10-K:0001326160-26-000014" ], "total_assets": [ "10-K:0001326160-26-000014" ], "accounts_payable": [ "10-K:0001326160-26-000014" ], "short_term_borrowings": [ "10-K:0001326160-26-000014" ], "debt_current": [ "10-K:0001326160-26-000014" ], "current_liabilities": [ "10-K:0001326160-26-000014" ], "long_term_debt": [ "10-K:0001326160-26-000014" ], "equity_parent": [ "10-K:0001326160-26-000014" ], "nci": [ "10-K:0001326160-26-000014" ], "equity_total": [ "10-K:0001326160-26-000014" ], "liabilities_and_equity": [ "10-K:0001326160-26-000014" ], "shares_outstanding": [ "10-K:0001326160-26-000014" ], "retained_earnings": [ "10-K:0001326160-26-000014" ], "equity_method_investments": [ "10-K:0001326160-26-000014" ], "accrued_taxes_current": [ "10-K:0001326160-26-000014" ], "operating_lease_liability": [ "10-K:0001326160-25-000072" ], "operating_lease_liability_current": [ "10-K:0001326160-26-000014" ], "operating_lease_liability_noncurrent": [ "10-K:0001326160-26-000014" ], "operating_lease_discount_rate": [ "10-K:0001326160-26-000014" ], "operating_lease_payments_total": [ "10-K:0001326160-25-000072" ], "operating_lease_imputed_interest": [ "10-K:0001326160-25-000072" ], "debt_maturity_y1": [ "10-K:0001326160-25-000072" ], "debt_maturity_y2": [ "10-K:0001326160-25-000072" ], "debt_maturity_y3": [ "10-K:0001326160-25-000072" ], "debt_maturity_y4": [ "10-K:0001326160-25-000072" ], "debt_maturity_y5": [ "10-K:0001326160-25-000072" ], "debt_maturity_after_y5": [ "10-K:0001326160-25-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 475000000.0, "short_term_investments": null, "receivables": 10000000.0, "inventory": null, "current_assets": 12775000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 187476000000.0, "accounts_payable": 4442000000.0, "short_term_borrowings": 2568000000.0, "debt_current": 4180000000.0, "current_liabilities": 16625000000.0, "long_term_debt": 79700000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 50670000000.0, "nci": 1124000000.0, "equity_total": 51794000000.0, "liabilities_and_equity": 187476000000.0, "shares_outstanding": 777000000.0, "retained_earnings": 3986000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 357000000.0, "accrued_taxes_current": 794000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-25-000150" ], "value_sources": { "cash": [ "10-Q:0001326160-25-000150" ], "receivables": [ "10-Q:0001326160-25-000150" ], "current_assets": [ "10-Q:0001326160-25-000150" ], "goodwill": [ "10-Q:0001326160-25-000150" ], "total_assets": [ "10-Q:0001326160-25-000150" ], "accounts_payable": [ "10-Q:0001326160-25-000150" ], "short_term_borrowings": [ "10-Q:0001326160-25-000150" ], "debt_current": [ "10-Q:0001326160-25-000150" ], "current_liabilities": [ "10-Q:0001326160-25-000150" ], "long_term_debt": [ "10-Q:0001326160-25-000150" ], "equity_parent": [ "10-Q:0001326160-25-000150" ], "nci": [ "10-Q:0001326160-25-000150" ], "equity_total": [ "10-Q:0001326160-25-000150" ], "liabilities_and_equity": [ "10-Q:0001326160-25-000150" ], "shares_outstanding": [ "10-Q:0001326160-25-000150" ], "retained_earnings": [ "10-Q:0001326160-25-000150" ], "equity_method_investments": [ "10-Q:0001326160-25-000150" ], "accrued_taxes_current": [ "10-Q:0001326160-25-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 344000000.0, "short_term_investments": null, "receivables": 11000000.0, "inventory": null, "current_assets": 12148000000.0, "ppe_net": null, "goodwill": 19303000000.0, "intangibles": null, "total_assets": 189713000000.0, "accounts_payable": 4373000000.0, "short_term_borrowings": 3473000000.0, "debt_current": 5046000000.0, "current_liabilities": 18408000000.0, "long_term_debt": 78914000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 50891000000.0, "nci": 1139000000.0, "equity_total": 52030000000.0, "liabilities_and_equity": 189713000000.0, "shares_outstanding": 778000000.0, "retained_earnings": 4141000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 332000000.0, "accrued_taxes_current": 837000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-25-000168" ], "value_sources": { "cash": [ "10-Q:0001326160-25-000168" ], "receivables": [ "10-Q:0001326160-25-000168" ], "current_assets": [ "10-Q:0001326160-25-000168" ], "goodwill": [ "10-Q:0001326160-25-000168" ], "total_assets": [ "10-Q:0001326160-25-000168" ], "accounts_payable": [ "10-Q:0001326160-25-000168" ], "short_term_borrowings": [ "10-Q:0001326160-25-000168" ], "debt_current": [ "10-Q:0001326160-25-000168" ], "current_liabilities": [ "10-Q:0001326160-25-000168" ], "long_term_debt": [ "10-Q:0001326160-25-000168" ], "equity_parent": [ "10-Q:0001326160-25-000168" ], "nci": [ "10-Q:0001326160-25-000168" ], "equity_total": [ "10-Q:0001326160-25-000168" ], "liabilities_and_equity": [ "10-Q:0001326160-25-000168" ], "shares_outstanding": [ "10-Q:0001326160-25-000168" ], "retained_earnings": [ "10-Q:0001326160-25-000168" ], "equity_method_investments": [ "10-Q:0001326160-25-000168" ], "accrued_taxes_current": [ "10-Q:0001326160-25-000168" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 688000000.0, "short_term_investments": null, "receivables": 12000000.0, "inventory": null, "current_assets": 12208000000.0, "ppe_net": null, "goodwill": 19010000000.0, "intangibles": null, "total_assets": 192293000000.0, "accounts_payable": 4191000000.0, "short_term_borrowings": 2885000000.0, "debt_current": 6452000000.0, "current_liabilities": 19405000000.0, "long_term_debt": 79301000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 51462000000.0, "nci": 1165000000.0, "equity_total": 52627000000.0, "liabilities_and_equity": 192293000000.0, "shares_outstanding": 778000000.0, "retained_earnings": 4718000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 323000000.0, "accrued_taxes_current": 1141000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-25-000192" ], "value_sources": { "cash": [ "10-Q:0001326160-25-000192" ], "receivables": [ "10-Q:0001326160-25-000192" ], "current_assets": [ "10-Q:0001326160-25-000192" ], "goodwill": [ "10-Q:0001326160-25-000192" ], "total_assets": [ "10-Q:0001326160-25-000192" ], "accounts_payable": [ "10-Q:0001326160-25-000192" ], "short_term_borrowings": [ "10-Q:0001326160-25-000192" ], "debt_current": [ "10-Q:0001326160-25-000192" ], "current_liabilities": [ "10-Q:0001326160-25-000192" ], "long_term_debt": [ "10-Q:0001326160-25-000192" ], "equity_parent": [ "10-Q:0001326160-25-000192" ], "nci": [ "10-Q:0001326160-25-000192" ], "equity_total": [ "10-Q:0001326160-25-000192" ], "liabilities_and_equity": [ "10-Q:0001326160-25-000192" ], "shares_outstanding": [ "10-Q:0001326160-25-000192" ], "retained_earnings": [ "10-Q:0001326160-25-000192" ], "equity_method_investments": [ "10-Q:0001326160-25-000192" ], "accrued_taxes_current": [ "10-Q:0001326160-25-000192" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 245000000.0, "short_term_investments": null, "receivables": 16000000.0, "inventory": null, "current_assets": 11613000000.0, "ppe_net": 129959000000.0, "goodwill": 19010000000.0, "intangibles": 291000000.0, "total_assets": 195736000000.0, "accounts_payable": 5223000000.0, "short_term_borrowings": 2624000000.0, "debt_current": 7104000000.0, "current_liabilities": 21047000000.0, "long_term_debt": 80108000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 51842000000.0, "nci": 1177000000.0, "equity_total": 53019000000.0, "liabilities_and_equity": 195736000000.0, "shares_outstanding": 778000000.0, "retained_earnings": 5056000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 330000000.0, "accrued_taxes_current": 975000000.0, "commercial_paper": null, "operating_lease_liability": 1271000000.0, "operating_lease_liability_current": 238000000.0, "operating_lease_liability_noncurrent": 1033000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1574000000.0, "operating_lease_imputed_interest": 303000000.0, "debt_maturity_y1": 7123000000.0, "debt_maturity_y2": 3639000000.0, "debt_maturity_y3": 4079000000.0, "debt_maturity_y4": 4554000000.0, "debt_maturity_y5": 4433000000.0, "debt_maturity_after_y5": 63037000000.0 }, "sources": [ "10-K:0001326160-26-000014", "10-Q:0001326160-26-000040" ], "value_sources": { "cash": [ "10-Q:0001326160-26-000040" ], "receivables": [ "10-K:0001326160-26-000014" ], "current_assets": [ "10-Q:0001326160-26-000040" ], "ppe_net": [ "10-K:0001326160-26-000014" ], "goodwill": [ "10-Q:0001326160-26-000040" ], "intangibles": [ "10-K:0001326160-26-000014" ], "total_assets": [ "10-Q:0001326160-26-000040" ], "accounts_payable": [ "10-Q:0001326160-26-000040" ], "short_term_borrowings": [ "10-Q:0001326160-26-000040" ], "debt_current": [ "10-Q:0001326160-26-000040" ], "current_liabilities": [ "10-Q:0001326160-26-000040" ], "long_term_debt": [ "10-Q:0001326160-26-000040" ], "equity_parent": [ "10-Q:0001326160-26-000040" ], "nci": [ "10-Q:0001326160-26-000040" ], "equity_total": [ "10-Q:0001326160-26-000040" ], "liabilities_and_equity": [ "10-Q:0001326160-26-000040" ], "shares_outstanding": [ "10-Q:0001326160-26-000040" ], "retained_earnings": [ "10-Q:0001326160-26-000040" ], "equity_method_investments": [ "10-Q:0001326160-26-000040" ], "accrued_taxes_current": [ "10-Q:0001326160-26-000040" ], "operating_lease_liability": [ "10-K:0001326160-26-000014" ], "operating_lease_liability_current": [ "10-K:0001326160-26-000014" ], "operating_lease_liability_noncurrent": [ "10-K:0001326160-26-000014" ], "operating_lease_discount_rate": [ "10-K:0001326160-26-000014" ], "operating_lease_payments_total": [ "10-K:0001326160-26-000014" ], "operating_lease_imputed_interest": [ "10-K:0001326160-26-000014" ], "debt_maturity_y1": [ "10-K:0001326160-26-000014" ], "debt_maturity_y2": [ "10-K:0001326160-26-000014" ], "debt_maturity_y3": [ "10-K:0001326160-26-000014" ], "debt_maturity_y4": [ "10-K:0001326160-26-000014" ], "debt_maturity_y5": [ "10-K:0001326160-26-000014" ], "debt_maturity_after_y5": [ "10-K:0001326160-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 2140000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 13446000000.0, "ppe_net": null, "goodwill": 19010000000.0, "intangibles": null, "total_assets": 198048000000.0, "accounts_payable": 4732000000.0, "short_term_borrowings": 2373000000.0, "debt_current": 7395000000.0, "current_liabilities": 20334000000.0, "long_term_debt": 80477000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 54457000000.0, "nci": 2021000000.0, "equity_total": 56478000000.0, "liabilities_and_equity": 198048000000.0, "shares_outstanding": 778000000.0, "retained_earnings": 5761000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 328000000.0, "accrued_taxes_current": 839000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-26-000026" ], "value_sources": { "cash": [ "10-Q:0001326160-26-000026" ], "current_assets": [ "10-Q:0001326160-26-000026" ], "goodwill": [ "10-Q:0001326160-26-000026" ], "total_assets": [ "10-Q:0001326160-26-000026" ], "accounts_payable": [ "10-Q:0001326160-26-000026" ], "short_term_borrowings": [ "10-Q:0001326160-26-000026" ], "debt_current": [ "10-Q:0001326160-26-000026" ], "current_liabilities": [ "10-Q:0001326160-26-000026" ], "long_term_debt": [ "10-Q:0001326160-26-000026" ], "equity_parent": [ "10-Q:0001326160-26-000026" ], "nci": [ "10-Q:0001326160-26-000026" ], "equity_total": [ "10-Q:0001326160-26-000026" ], "liabilities_and_equity": [ "10-Q:0001326160-26-000026" ], "shares_outstanding": [ "10-Q:0001326160-26-000026" ], "retained_earnings": [ "10-Q:0001326160-26-000026" ], "equity_method_investments": [ "10-Q:0001326160-26-000026" ], "accrued_taxes_current": [ "10-Q:0001326160-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 673000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 13149000000.0, "ppe_net": null, "goodwill": 19010000000.0, "intangibles": null, "total_assets": 201091000000.0, "accounts_payable": 4940000000.0, "short_term_borrowings": 2330000000.0, "debt_current": 6666000000.0, "current_liabilities": 19888000000.0, "long_term_debt": 82242000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 54751000000.0, "nci": 2112000000.0, "equity_total": 56863000000.0, "liabilities_and_equity": 201091000000.0, "shares_outstanding": 780000000.0, "retained_earnings": 6005000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 332000000.0, "accrued_taxes_current": 1035000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326160-26-000040" ], "value_sources": { "cash": [ "10-Q:0001326160-26-000040" ], "current_assets": [ "10-Q:0001326160-26-000040" ], "goodwill": [ "10-Q:0001326160-26-000040" ], "total_assets": [ "10-Q:0001326160-26-000040" ], "accounts_payable": [ "10-Q:0001326160-26-000040" ], "short_term_borrowings": [ "10-Q:0001326160-26-000040" ], "debt_current": [ "10-Q:0001326160-26-000040" ], "current_liabilities": [ "10-Q:0001326160-26-000040" ], "long_term_debt": [ "10-Q:0001326160-26-000040" ], "equity_parent": [ "10-Q:0001326160-26-000040" ], "nci": [ "10-Q:0001326160-26-000040" ], "equity_total": [ "10-Q:0001326160-26-000040" ], "liabilities_and_equity": [ "10-Q:0001326160-26-000040" ], "shares_outstanding": [ "10-Q:0001326160-26-000040" ], "retained_earnings": [ "10-Q:0001326160-26-000040" ], "equity_method_investments": [ "10-Q:0001326160-26-000040" ], "accrued_taxes_current": [ "10-Q:0001326160-26-000040" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 1554000000.0, "cfi": -3022000000.0, "cff": 2593000000.0, "capex": 2832000000.0, "d_and_a": 1301000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 422000000.0, "change_receivables": -466000000.0, "change_inventories": 92000000.0, "change_payables": -657000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 40000000.0, "proceeds_debt_issuance": 1954000000.0 }, "sources": [ "10-Q:0001326160-21-000136" ], "value_sources": { "cfo": [ "10-Q:0001326160-21-000136" ], "cfi": [ "10-Q:0001326160-21-000136" ], "cff": [ "10-Q:0001326160-21-000136" ], "capex": [ "10-Q:0001326160-21-000136" ], "d_and_a": [ "10-Q:0001326160-21-000136" ], "deferred_tax": [ "10-Q:0001326160-21-000136" ], "change_receivables": [ "10-Q:0001326160-21-000136" ], "change_inventories": [ "10-Q:0001326160-21-000136" ], "change_payables": [ "10-Q:0001326160-21-000136" ], "proceeds_equity_issuance": [ "10-Q:0001326160-21-000136" ], "proceeds_debt_issuance": [ "10-Q:0001326160-21-000136" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 1803000000.0, "cfi": -2449000000.0, "cff": -411000000.0, "capex": 2271000000.0, "d_and_a": 1350000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -317000000.0, "change_receivables": 185000000.0, "change_inventories": -36000000.0, "change_payables": 19000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 17000000.0, "proceeds_debt_issuance": 1834000000.0 }, "sources": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ], "value_sources": { "cfo": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ], "cfi": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ], "cff": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ], "capex": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ], "d_and_a": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ], "deferred_tax": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ], "change_receivables": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ], "change_inventories": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ], "change_payables": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ], "proceeds_equity_issuance": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ], "proceeds_debt_issuance": [ "10-Q:0001326160-21-000136", "10-Q:0001326160-21-000216" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 3409000000.0, "cfi": -2493000000.0, "cff": -957000000.0, "capex": 2305000000.0, "d_and_a": 1430000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 105000000.0, "change_receivables": 223000000.0, "change_inventories": -99000000.0, "change_payables": 75000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 18000000.0, "proceeds_debt_issuance": 2374000000.0 }, "sources": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-21-000231" ], "value_sources": { "cfo": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-21-000231" ], "cfi": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-21-000231" ], "cff": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-21-000231" ], "capex": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-21-000231" ], "d_and_a": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-21-000231" ], "deferred_tax": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-21-000231" ], "change_receivables": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-21-000231" ], "change_inventories": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-21-000231" ], "change_payables": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-21-000231" ], "proceeds_equity_issuance": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-21-000231" ], "proceeds_debt_issuance": [ "10-Q:0001326160-21-000216", "10-Q:0001326160-21-000231" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 2090000000.0, "cfi": -2640000000.0, "cff": 506000000.0, "capex": 2499000000.0, "d_and_a": 1405000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -147000000.0, "change_receivables": 114000000.0, "change_inventories": -23000000.0, "change_payables": 542000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2670000000.0, "proceeds_debt_issuance": 168000000.0 }, "sources": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "value_sources": { "cfo": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "cfi": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "cff": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "capex": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "d_and_a": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "deferred_tax": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "change_receivables": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "change_inventories": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "change_payables": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "proceeds_equity_issuance": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "proceeds_debt_issuance": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 2088000000.0, "cfi": -3137000000.0, "cff": 1185000000.0, "capex": 2215000000.0, "d_and_a": 1385000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 86000000.0, "change_receivables": -377000000.0, "change_inventories": -91000000.0, "change_payables": -467000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 5000000.0, "proceeds_debt_issuance": 608000000.0 }, "sources": [ "10-Q:0001326160-22-000179" ], "value_sources": { "cfo": [ "10-Q:0001326160-22-000179" ], "cfi": [ "10-Q:0001326160-22-000179" ], "cff": [ "10-Q:0001326160-22-000179" ], "capex": [ "10-Q:0001326160-22-000179" ], "d_and_a": [ "10-Q:0001326160-22-000179" ], "deferred_tax": [ "10-Q:0001326160-22-000179" ], "change_receivables": [ "10-Q:0001326160-22-000179" ], "change_inventories": [ "10-Q:0001326160-22-000179" ], "change_payables": [ "10-Q:0001326160-22-000179" ], "proceeds_equity_issuance": [ "10-Q:0001326160-22-000179" ], "proceeds_debt_issuance": [ "10-Q:0001326160-22-000179" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 1785000000.0, "cfi": -2477000000.0, "cff": 565000000.0, "capex": 2421000000.0, "d_and_a": 1368000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 33000000.0, "change_receivables": 292000000.0, "change_inventories": -62000000.0, "change_payables": 170000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 4019000000.0 }, "sources": [ "10-Q:0001326160-22-000179", "10-Q:0001326160-22-000246" ], "value_sources": { "cfo": [ "10-Q:0001326160-22-000179", "10-Q:0001326160-22-000246" ], "cfi": [ "10-Q:0001326160-22-000179", "10-Q:0001326160-22-000246" ], "cff": [ "10-Q:0001326160-22-000179", "10-Q:0001326160-22-000246" ], "capex": [ "10-Q:0001326160-22-000179", "10-Q:0001326160-22-000246" ], "d_and_a": [ "10-Q:0001326160-22-000179", "10-Q:0001326160-22-000246" ], "deferred_tax": [ "10-Q:0001326160-22-000179", "10-Q:0001326160-22-000246" ], "change_receivables": [ "10-Q:0001326160-22-000179", "10-Q:0001326160-22-000246" ], "change_inventories": [ "10-Q:0001326160-22-000179", "10-Q:0001326160-22-000246" ], "change_payables": [ "10-Q:0001326160-22-000179", "10-Q:0001326160-22-000246" ], "proceeds_equity_issuance": [ "10-Q:0001326160-22-000179", "10-Q:0001326160-22-000246" ], "proceeds_debt_issuance": [ "10-Q:0001326160-22-000179", "10-Q:0001326160-22-000246" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 3354000000.0, "cfi": -2586000000.0, "cff": -590000000.0, "capex": 2453000000.0, "d_and_a": 1436000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 87000000.0, "change_receivables": 252000000.0, "change_inventories": -115000000.0, "change_payables": 151000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1752000000.0 }, "sources": [ "10-Q:0001326160-22-000246", "10-Q:0001326160-22-000279" ], "value_sources": { "cfo": [ "10-Q:0001326160-22-000246", "10-Q:0001326160-22-000279" ], "cfi": [ "10-Q:0001326160-22-000246", "10-Q:0001326160-22-000279" ], "cff": [ "10-Q:0001326160-22-000246", "10-Q:0001326160-22-000279" ], "capex": [ "10-Q:0001326160-22-000246", "10-Q:0001326160-22-000279" ], "d_and_a": [ "10-Q:0001326160-22-000246", "10-Q:0001326160-22-000279" ], "deferred_tax": [ "10-Q:0001326160-22-000246", "10-Q:0001326160-22-000279" ], "change_receivables": [ "10-Q:0001326160-22-000246", "10-Q:0001326160-22-000279" ], "change_inventories": [ "10-Q:0001326160-22-000246", "10-Q:0001326160-22-000279" ], "change_payables": [ "10-Q:0001326160-22-000246", "10-Q:0001326160-22-000279" ], "proceeds_equity_issuance": [ "10-Q:0001326160-22-000246", "10-Q:0001326160-22-000279" ], "proceeds_debt_issuance": [ "10-Q:0001326160-22-000246", "10-Q:0001326160-22-000279" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 1063000000.0, "cfi": -2735000000.0, "cff": 1449000000.0, "capex": 2626000000.0, "d_and_a": 1474000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -8000000.0, "change_receivables": 130000000.0, "change_inventories": 302000000.0, "change_payables": 395000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 2673000000.0 }, "sources": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "value_sources": { "cfo": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "cfi": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "cff": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "capex": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "d_and_a": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "deferred_tax": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "change_receivables": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "change_inventories": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "change_payables": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "proceeds_equity_issuance": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "proceeds_debt_issuance": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 1795000000.0, "cfi": -2699000000.0, "cff": 1404000000.0, "capex": 2551000000.0, "d_and_a": 1480000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -11000000.0, "change_receivables": -5000000.0, "change_inventories": -28000000.0, "change_payables": -160000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3506000000.0 }, "sources": [ "10-Q:0001326160-23-000148" ], "value_sources": { "cfo": [ "10-Q:0001326160-23-000148" ], "cfi": [ "10-Q:0001326160-23-000148" ], "cff": [ "10-Q:0001326160-23-000148" ], "capex": [ "10-Q:0001326160-23-000148" ], "d_and_a": [ "10-Q:0001326160-23-000148" ], "deferred_tax": [ "10-Q:0001326160-23-000148" ], "change_receivables": [ "10-Q:0001326160-23-000148" ], "change_inventories": [ "10-Q:0001326160-23-000148" ], "change_payables": [ "10-Q:0001326160-23-000148" ], "proceeds_debt_issuance": [ "10-Q:0001326160-23-000148" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 2240000000.0, "cfi": -2793000000.0, "cff": 172000000.0, "capex": 2566000000.0, "d_and_a": 1443000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 78000000.0, "change_receivables": 185000000.0, "change_inventories": 40000000.0, "change_payables": 568000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2208000000.0 }, "sources": [ "10-Q:0001326160-23-000148", "10-Q:0001326160-23-000172" ], "value_sources": { "cfo": [ "10-Q:0001326160-23-000148", "10-Q:0001326160-23-000172" ], "cfi": [ "10-Q:0001326160-23-000148", "10-Q:0001326160-23-000172" ], "cff": [ "10-Q:0001326160-23-000148", "10-Q:0001326160-23-000172" ], "capex": [ "10-Q:0001326160-23-000148", "10-Q:0001326160-23-000172" ], "d_and_a": [ "10-Q:0001326160-23-000148", "10-Q:0001326160-23-000172" ], "deferred_tax": [ "10-Q:0001326160-23-000148", "10-Q:0001326160-23-000172" ], "change_receivables": [ "10-Q:0001326160-23-000148", "10-Q:0001326160-23-000172" ], "change_inventories": [ "10-Q:0001326160-23-000148", "10-Q:0001326160-23-000172" ], "change_payables": [ "10-Q:0001326160-23-000148", "10-Q:0001326160-23-000172" ], "proceeds_debt_issuance": [ "10-Q:0001326160-23-000148", "10-Q:0001326160-23-000172" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "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": 1153000000.0, "cfi": -3138000000.0, "cff": 1975000000.0, "capex": 3031000000.0, "d_and_a": 1491000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 142000000.0, "change_receivables": 176000000.0, "change_inventories": 278000000.0, "change_payables": 96000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3752000000.0 }, "sources": [ "10-Q:0001326160-23-000172", "10-Q:0001326160-23-000191" ], "value_sources": { "cfo": [ "10-Q:0001326160-23-000172", "10-Q:0001326160-23-000191" ], "cfi": [ "10-Q:0001326160-23-000172", "10-Q:0001326160-23-000191" ], "cff": [ "10-Q:0001326160-23-000172", "10-Q:0001326160-23-000191" ], "capex": [ "10-Q:0001326160-23-000172", "10-Q:0001326160-23-000191" ], "d_and_a": [ "10-Q:0001326160-23-000172", "10-Q:0001326160-23-000191" ], "deferred_tax": [ "10-Q:0001326160-23-000172", "10-Q:0001326160-23-000191" ], "change_receivables": [ "10-Q:0001326160-23-000172", "10-Q:0001326160-23-000191" ], "change_inventories": [ "10-Q:0001326160-23-000172", "10-Q:0001326160-23-000191" ], "change_payables": [ "10-Q:0001326160-23-000172", "10-Q:0001326160-23-000191" ], "proceeds_debt_issuance": [ "10-Q:0001326160-23-000172", "10-Q:0001326160-23-000191" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 739000000.0, "cfi": -3343000000.0, "cff": 2578000000.0, "capex": 3219000000.0, "d_and_a": 1429000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 105000000.0, "change_receivables": 432000000.0, "change_inventories": 186000000.0, "change_payables": 301000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2408000000.0 }, "sources": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "value_sources": { "cfo": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "cfi": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "cff": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "capex": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "d_and_a": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "deferred_tax": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "change_receivables": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "change_inventories": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "change_payables": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ], "proceeds_debt_issuance": [ "10-K:0001326160-24-000037", "10-Q:0001326160-23-000191" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "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": 1483000000.0, "cfi": -3209000000.0, "cff": 1747000000.0, "capex": 3146000000.0, "d_and_a": 1344000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 90000000.0, "change_receivables": -754000000.0, "change_inventories": 275000000.0, "change_payables": -1193000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 4085000000.0 }, "sources": [ "10-Q:0001326160-24-000108" ], "value_sources": { "cfo": [ "10-Q:0001326160-24-000108" ], "cfi": [ "10-Q:0001326160-24-000108" ], "cff": [ "10-Q:0001326160-24-000108" ], "capex": [ "10-Q:0001326160-24-000108" ], "d_and_a": [ "10-Q:0001326160-24-000108" ], "deferred_tax": [ "10-Q:0001326160-24-000108" ], "change_receivables": [ "10-Q:0001326160-24-000108" ], "change_inventories": [ "10-Q:0001326160-24-000108" ], "change_payables": [ "10-Q:0001326160-24-000108" ], "proceeds_equity_issuance": [ "10-Q:0001326160-24-000108" ], "proceeds_debt_issuance": [ "10-Q:0001326160-24-000108" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 2302000000.0, "cfi": -3299000000.0, "cff": 940000000.0, "capex": 3119000000.0, "d_and_a": 1572000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -142000000.0, "change_receivables": 168000000.0, "change_inventories": 242000000.0, "change_payables": -52000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 3009000000.0 }, "sources": [ "10-Q:0001326160-24-000108", "10-Q:0001326160-24-000167" ], "value_sources": { "cfo": [ "10-Q:0001326160-24-000108", "10-Q:0001326160-24-000167" ], "cfi": [ "10-Q:0001326160-24-000108", "10-Q:0001326160-24-000167" ], "cff": [ "10-Q:0001326160-24-000108", "10-Q:0001326160-24-000167" ], "capex": [ "10-Q:0001326160-24-000108", "10-Q:0001326160-24-000167" ], "d_and_a": [ "10-Q:0001326160-24-000108", "10-Q:0001326160-24-000167" ], "deferred_tax": [ "10-Q:0001326160-24-000108", "10-Q:0001326160-24-000167" ], "change_receivables": [ "10-Q:0001326160-24-000108", "10-Q:0001326160-24-000167" ], "change_inventories": [ "10-Q:0001326160-24-000108", "10-Q:0001326160-24-000167" ], "change_payables": [ "10-Q:0001326160-24-000108", "10-Q:0001326160-24-000167" ], "proceeds_equity_issuance": [ "10-Q:0001326160-24-000108", "10-Q:0001326160-24-000167" ], "proceeds_debt_issuance": [ "10-Q:0001326160-24-000108", "10-Q:0001326160-24-000167" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 3524000000.0, "cfi": -3243000000.0, "cff": -274000000.0, "capex": 3045000000.0, "d_and_a": 1622000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 23000000.0, "change_receivables": 105000000.0, "change_inventories": 14000000.0, "change_payables": 273000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1610000000.0 }, "sources": [ "10-Q:0001326160-24-000167", "10-Q:0001326160-24-000181" ], "value_sources": { "cfo": [ "10-Q:0001326160-24-000167", "10-Q:0001326160-24-000181" ], "cfi": [ "10-Q:0001326160-24-000167", "10-Q:0001326160-24-000181" ], "cff": [ "10-Q:0001326160-24-000167", "10-Q:0001326160-24-000181" ], "capex": [ "10-Q:0001326160-24-000167", "10-Q:0001326160-24-000181" ], "d_and_a": [ "10-Q:0001326160-24-000167", "10-Q:0001326160-24-000181" ], "deferred_tax": [ "10-Q:0001326160-24-000167", "10-Q:0001326160-24-000181" ], "change_receivables": [ "10-Q:0001326160-24-000167", "10-Q:0001326160-24-000181" ], "change_inventories": [ "10-Q:0001326160-24-000167", "10-Q:0001326160-24-000181" ], "change_payables": [ "10-Q:0001326160-24-000167", "10-Q:0001326160-24-000181" ], "proceeds_equity_issuance": [ "10-Q:0001326160-24-000167", "10-Q:0001326160-24-000181" ], "proceeds_debt_issuance": [ "10-Q:0001326160-24-000167", "10-Q:0001326160-24-000181" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 2569000000.0, "cfi": -2724000000.0, "cff": -62000000.0, "capex": 3294000000.0, "d_and_a": 1546000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 401000000.0, "change_receivables": 38000000.0, "change_inventories": 175000000.0, "change_payables": 172000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 8000000.0, "proceeds_debt_issuance": 1324000000.0 }, "sources": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "value_sources": { "cfo": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "cfi": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "cff": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "capex": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "d_and_a": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "deferred_tax": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "change_receivables": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "change_inventories": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "change_payables": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "proceeds_equity_issuance": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ], "proceeds_debt_issuance": [ "10-K:0001326160-25-000072", "10-Q:0001326160-24-000181" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 2474000000.0, "cfi": -3342000000.0, "cff": 1029000000.0, "capex": 3208000000.0, "d_and_a": 1534000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 149000000.0, "change_receivables": -226000000.0, "change_inventories": -11000000.0, "change_payables": -553000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 4000000.0, "proceeds_debt_issuance": 3481000000.0 }, "sources": [ "10-Q:0001326160-25-000150" ], "value_sources": { "cfo": [ "10-Q:0001326160-25-000150" ], "cfi": [ "10-Q:0001326160-25-000150" ], "cff": [ "10-Q:0001326160-25-000150" ], "capex": [ "10-Q:0001326160-25-000150" ], "d_and_a": [ "10-Q:0001326160-25-000150" ], "deferred_tax": [ "10-Q:0001326160-25-000150" ], "change_receivables": [ "10-Q:0001326160-25-000150" ], "change_inventories": [ "10-Q:0001326160-25-000150" ], "change_payables": [ "10-Q:0001326160-25-000150" ], "proceeds_equity_issuance": [ "10-Q:0001326160-25-000150" ], "proceeds_debt_issuance": [ "10-Q:0001326160-25-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 2953000000.0, "cfi": -3233000000.0, "cff": 245000000.0, "capex": 2996000000.0, "d_and_a": 1566000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 115000000.0, "change_receivables": 245000000.0, "change_inventories": 97000000.0, "change_payables": 338000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 16000000.0, "proceeds_debt_issuance": 2891000000.0 }, "sources": [ "10-Q:0001326160-25-000150", "10-Q:0001326160-25-000168" ], "value_sources": { "cfo": [ "10-Q:0001326160-25-000150", "10-Q:0001326160-25-000168" ], "cfi": [ "10-Q:0001326160-25-000150", "10-Q:0001326160-25-000168" ], "cff": [ "10-Q:0001326160-25-000150", "10-Q:0001326160-25-000168" ], "capex": [ "10-Q:0001326160-25-000150", "10-Q:0001326160-25-000168" ], "d_and_a": [ "10-Q:0001326160-25-000150", "10-Q:0001326160-25-000168" ], "deferred_tax": [ "10-Q:0001326160-25-000150", "10-Q:0001326160-25-000168" ], "change_receivables": [ "10-Q:0001326160-25-000150", "10-Q:0001326160-25-000168" ], "change_inventories": [ "10-Q:0001326160-25-000150", "10-Q:0001326160-25-000168" ], "change_payables": [ "10-Q:0001326160-25-000150", "10-Q:0001326160-25-000168" ], "proceeds_equity_issuance": [ "10-Q:0001326160-25-000150", "10-Q:0001326160-25-000168" ], "proceeds_debt_issuance": [ "10-Q:0001326160-25-000150", "10-Q:0001326160-25-000168" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 3524000000.0, "cfi": -3276000000.0, "cff": -284000000.0, "capex": 2987000000.0, "d_and_a": 1692000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 105000000.0, "change_receivables": 3000000.0, "change_inventories": -50000000.0, "change_payables": 305000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 6000000.0, "proceeds_debt_issuance": 1388000000.0 }, "sources": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "value_sources": { "cfo": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "cfi": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "cff": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "capex": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "d_and_a": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "deferred_tax": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "change_receivables": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "change_inventories": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "change_payables": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "proceeds_equity_issuance": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "proceeds_debt_issuance": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 3377000000.0, "cfi": -3272000000.0, "cff": -131000000.0, "capex": 3089000000.0, "d_and_a": 1627000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 570000000.0, "change_receivables": 1000000.0, "change_inventories": 176000000.0, "change_payables": 1239000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 379000000.0, "proceeds_debt_issuance": 1196000000.0 }, "sources": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "value_sources": { "cfo": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "cfi": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "cff": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "capex": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "d_and_a": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "deferred_tax": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "change_receivables": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "change_inventories": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "change_payables": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "proceeds_equity_issuance": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "proceeds_debt_issuance": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 2177000000.0, "cfi": -3300000000.0, "cff": 1238000000.0, "capex": 3148000000.0, "d_and_a": 1691000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 192000000.0, "change_receivables": -150000000.0, "change_inventories": -99000000.0, "change_payables": -866000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 7000000.0, "proceeds_debt_issuance": 4096000000.0 }, "sources": [ "10-Q:0001326160-26-000026" ], "value_sources": { "cfo": [ "10-Q:0001326160-26-000026" ], "cfi": [ "10-Q:0001326160-26-000026" ], "cff": [ "10-Q:0001326160-26-000026" ], "capex": [ "10-Q:0001326160-26-000026" ], "d_and_a": [ "10-Q:0001326160-26-000026" ], "deferred_tax": [ "10-Q:0001326160-26-000026" ], "change_receivables": [ "10-Q:0001326160-26-000026" ], "change_inventories": [ "10-Q:0001326160-26-000026" ], "change_payables": [ "10-Q:0001326160-26-000026" ], "proceeds_equity_issuance": [ "10-Q:0001326160-26-000026" ], "proceeds_debt_issuance": [ "10-Q:0001326160-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 2863000000.0, "cfi": -2964000000.0, "cff": 7000000.0, "capex": 3280000000.0, "d_and_a": 1968000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 419000000.0, "change_receivables": 97000000.0, "change_inventories": 14000000.0, "change_payables": -121000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 7000000.0, "proceeds_debt_issuance": 752000000.0 }, "sources": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "value_sources": { "cfo": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "cfi": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "cff": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "capex": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "d_and_a": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "deferred_tax": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "change_receivables": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "change_inventories": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "change_payables": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "proceeds_equity_issuance": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "proceeds_debt_issuance": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 3632000000.0, "cfi": -3712000000.0, "cff": 377000000.0, "capex": 3453000000.0, "d_and_a": 2085000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 329000000.0, "change_receivables": -30000000.0, "change_inventories": 70000000.0, "change_payables": -321000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": 4584000000.0 }, "sources": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "value_sources": { "cfo": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "cfi": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "cff": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "capex": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "d_and_a": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "goodwill_impairment": [ "10-Q:0001326160-25-000192" ], "deferred_tax": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "change_receivables": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "change_inventories": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "change_payables": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "proceeds_equity_issuance": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ], "proceeds_debt_issuance": [ "10-Q:0001326160-25-000168", "10-Q:0001326160-25-000192" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 3658000000.0, "cfi": -4362000000.0, "cff": 328000000.0, "capex": 4143000000.0, "d_and_a": 1960000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 296000000.0, "change_receivables": 270000000.0, "change_inventories": 78000000.0, "change_payables": 487000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 2459000000.0 }, "sources": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "value_sources": { "cfo": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "cfi": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "cff": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "capex": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "d_and_a": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "deferred_tax": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "change_receivables": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "change_inventories": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "change_payables": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "proceeds_equity_issuance": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ], "proceeds_debt_issuance": [ "10-K:0001326160-26-000014", "10-Q:0001326160-25-000192" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1512000000.0, "cfi": -1846000000.0, "cff": 2223000000.0, "capex": 4088000000.0, "d_and_a": 1884000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 412000000.0, "change_receivables": -336000000.0, "change_inventories": -1000000.0, "change_payables": -302000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3268000000.0 }, "sources": [ "10-Q:0001326160-26-000026" ], "value_sources": { "cfo": [ "10-Q:0001326160-26-000026" ], "cfi": [ "10-Q:0001326160-26-000026" ], "cff": [ "10-Q:0001326160-26-000026" ], "capex": [ "10-Q:0001326160-26-000026" ], "d_and_a": [ "10-Q:0001326160-26-000026" ], "deferred_tax": [ "10-Q:0001326160-26-000026" ], "change_receivables": [ "10-Q:0001326160-26-000026" ], "change_inventories": [ "10-Q:0001326160-26-000026" ], "change_payables": [ "10-Q:0001326160-26-000026" ], "proceeds_debt_issuance": [ "10-Q:0001326160-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 2760000000.0, "cfi": -4363000000.0, "cff": 201000000.0, "capex": 4152000000.0, "d_and_a": 1818000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 537000000.0, "change_receivables": 544000000.0, "change_inventories": 93000000.0, "change_payables": -81000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3196000000.0 }, "sources": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "value_sources": { "cfo": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "cfi": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "cff": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "capex": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "d_and_a": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "deferred_tax": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "change_receivables": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "change_inventories": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "change_payables": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ], "proceeds_debt_issuance": [ "10-Q:0001326160-26-000026", "10-Q:0001326160-26-000040" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "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": 8856000000.0, "cfi": -10604000000.0, "cff": 1731000000.0, "capex": 9907000000.0, "d_and_a": 5486000000.0, "sbc": 84000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 2186000000.0, "taxes_paid": -585000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 124000000.0, "change_receivables": 56000000.0, "change_inventories": -66000000.0, "change_payables": -21000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2745000000.0, "proceeds_debt_issuance": 6330000000.0 }, "sources": [ "10-K:0001326160-23-000073" ], "value_sources": { "cfo": [ "10-K:0001326160-23-000073" ], "cfi": [ "10-K:0001326160-23-000073" ], "cff": [ "10-K:0001326160-23-000073" ], "capex": [ "10-K:0001326160-23-000073" ], "d_and_a": [ "10-K:0001326160-23-000073" ], "sbc": [ "10-K:0001326160-23-000073" ], "interest_paid": [ "10-K:0001326160-23-000073" ], "taxes_paid": [ "10-K:0001326160-23-000073" ], "deferred_tax": [ "10-K:0001326160-23-000073" ], "change_receivables": [ "10-K:0001326160-23-000073" ], "change_inventories": [ "10-K:0001326160-23-000073" ], "change_payables": [ "10-K:0001326160-23-000073" ], "proceeds_equity_issuance": [ "10-K:0001326160-23-000073" ], "proceeds_debt_issuance": [ "10-K:0001326160-23-000073" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 8290000000.0, "cfi": -10935000000.0, "cff": 2609000000.0, "capex": 9715000000.0, "d_and_a": 5663000000.0, "sbc": 88000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 2248000000.0, "taxes_paid": -3000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 275000000.0, "change_receivables": 297000000.0, "change_inventories": 34000000.0, "change_payables": 249000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 5000000.0, "proceeds_debt_issuance": 9052000000.0 }, "sources": [ "10-K:0001326160-22-000072", "10-K:0001326160-24-000037" ], "value_sources": { "cfo": [ "10-K:0001326160-24-000037" ], "cfi": [ "10-K:0001326160-24-000037" ], "cff": [ "10-K:0001326160-24-000037" ], "capex": [ "10-K:0001326160-24-000037" ], "d_and_a": [ "10-K:0001326160-24-000037" ], "sbc": [ "10-K:0001326160-24-000037" ], "interest_paid": [ "10-K:0001326160-24-000037" ], "taxes_paid": [ "10-K:0001326160-24-000037" ], "goodwill_impairment": [ "10-K:0001326160-22-000072" ], "deferred_tax": [ "10-K:0001326160-24-000037" ], "change_receivables": [ "10-K:0001326160-24-000037" ], "change_inventories": [ "10-K:0001326160-24-000037" ], "change_payables": [ "10-K:0001326160-24-000037" ], "proceeds_equity_issuance": [ "10-K:0001326160-24-000037" ], "proceeds_debt_issuance": [ "10-K:0001326160-24-000037" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 5927000000.0, "cfi": -11973000000.0, "cff": 6129000000.0, "capex": 11367000000.0, "d_and_a": 5843000000.0, "sbc": 100000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 2361000000.0, "taxes_paid": -6000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 314000000.0, "change_receivables": 788000000.0, "change_inventories": 476000000.0, "change_payables": 805000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 9000000.0, "proceeds_debt_issuance": 11874000000.0 }, "sources": [ "10-K:0001326160-23-000073", "10-K:0001326160-25-000072" ], "value_sources": { "cfo": [ "10-K:0001326160-25-000072" ], "cfi": [ "10-K:0001326160-25-000072" ], "cff": [ "10-K:0001326160-25-000072" ], "capex": [ "10-K:0001326160-25-000072" ], "d_and_a": [ "10-K:0001326160-25-000072" ], "sbc": [ "10-K:0001326160-25-000072" ], "interest_paid": [ "10-K:0001326160-25-000072" ], "taxes_paid": [ "10-K:0001326160-25-000072" ], "goodwill_impairment": [ "10-K:0001326160-23-000073" ], "deferred_tax": [ "10-K:0001326160-25-000072" ], "change_receivables": [ "10-K:0001326160-25-000072" ], "change_inventories": [ "10-K:0001326160-25-000072" ], "change_payables": [ "10-K:0001326160-25-000072" ], "proceeds_equity_issuance": [ "10-K:0001326160-25-000072" ], "proceeds_debt_issuance": [ "10-K:0001326160-25-000072" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 9878000000.0, "cfi": -12475000000.0, "cff": 2351000000.0, "capex": 12604000000.0, "d_and_a": 6084000000.0, "sbc": 97000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 2883000000.0, "taxes_paid": 1000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 372000000.0, "change_receivables": -443000000.0, "change_inventories": 706000000.0, "change_payables": -800000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 8000000.0, "proceeds_debt_issuance": 10028000000.0 }, "sources": [ "10-K:0001326160-24-000037", "10-K:0001326160-26-000014" ], "value_sources": { "cfo": [ "10-K:0001326160-26-000014" ], "cfi": [ "10-K:0001326160-26-000014" ], "cff": [ "10-K:0001326160-26-000014" ], "capex": [ "10-K:0001326160-26-000014" ], "d_and_a": [ "10-K:0001326160-26-000014" ], "sbc": [ "10-K:0001326160-26-000014" ], "interest_paid": [ "10-K:0001326160-26-000014" ], "taxes_paid": [ "10-K:0001326160-26-000014" ], "goodwill_impairment": [ "10-K:0001326160-24-000037" ], "deferred_tax": [ "10-K:0001326160-26-000014" ], "change_receivables": [ "10-K:0001326160-26-000014" ], "change_inventories": [ "10-K:0001326160-26-000014" ], "change_payables": [ "10-K:0001326160-26-000014" ], "proceeds_equity_issuance": [ "10-K:0001326160-26-000014" ], "proceeds_debt_issuance": [ "10-K:0001326160-26-000014" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 12328000000.0, "cfi": -13123000000.0, "cff": 859000000.0, "capex": 12280000000.0, "d_and_a": 6419000000.0, "sbc": 96000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 3284000000.0, "taxes_paid": -400000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 939000000.0, "change_receivables": 23000000.0, "change_inventories": 212000000.0, "change_payables": 1329000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 405000000.0, "proceeds_debt_issuance": 8956000000.0 }, "sources": [ "10-K:0001326160-25-000072", "10-K:0001326160-26-000014" ], "value_sources": { "cfo": [ "10-K:0001326160-26-000014" ], "cfi": [ "10-K:0001326160-26-000014" ], "cff": [ "10-K:0001326160-26-000014" ], "capex": [ "10-K:0001326160-26-000014" ], "d_and_a": [ "10-K:0001326160-26-000014" ], "sbc": [ "10-K:0001326160-26-000014" ], "interest_paid": [ "10-K:0001326160-26-000014" ], "taxes_paid": [ "10-K:0001326160-26-000014" ], "goodwill_impairment": [ "10-K:0001326160-25-000072" ], "deferred_tax": [ "10-K:0001326160-26-000014" ], "change_receivables": [ "10-K:0001326160-26-000014" ], "change_inventories": [ "10-K:0001326160-26-000014" ], "change_payables": [ "10-K:0001326160-26-000014" ], "proceeds_equity_issuance": [ "10-K:0001326160-26-000014" ], "proceeds_debt_issuance": [ "10-K:0001326160-26-000014" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 12330000000.0, "cfi": -14338000000.0, "cff": 1950000000.0, "capex": 14024000000.0, "d_and_a": 7704000000.0, "sbc": 102000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 3590000000.0, "taxes_paid": -625000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 1236000000.0, "change_receivables": 187000000.0, "change_inventories": 63000000.0, "change_payables": -821000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 16000000.0, "proceeds_debt_issuance": 11891000000.0 }, "sources": [ "10-K:0001326160-26-000014" ], "value_sources": { "cfo": [ "10-K:0001326160-26-000014" ], "cfi": [ "10-K:0001326160-26-000014" ], "cff": [ "10-K:0001326160-26-000014" ], "capex": [ "10-K:0001326160-26-000014" ], "d_and_a": [ "10-K:0001326160-26-000014" ], "sbc": [ "10-K:0001326160-26-000014" ], "interest_paid": [ "10-K:0001326160-26-000014" ], "taxes_paid": [ "10-K:0001326160-26-000014" ], "goodwill_impairment": [ "10-K:0001326160-26-000014" ], "deferred_tax": [ "10-K:0001326160-26-000014" ], "change_receivables": [ "10-K:0001326160-26-000014" ], "change_inventories": [ "10-K:0001326160-26-000014" ], "change_payables": [ "10-K:0001326160-26-000014" ], "proceeds_equity_issuance": [ "10-K:0001326160-26-000014" ], "proceeds_debt_issuance": [ "10-K:0001326160-26-000014" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001326160-21-000063": { "kind": "filing", "form": "10-K", "accession": "0001326160-21-000063", "report_date": "2020-12-31", "filed": "2021-02-25", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616021000063/duk-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616021000063/" }, "10-K:0001326160-22-000072": { "kind": "filing", "form": "10-K", "accession": "0001326160-22-000072", "report_date": "2021-12-31", "filed": "2022-02-24", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616022000072/duk-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616022000072/" }, "10-K:0001326160-23-000073": { "kind": "filing", "form": "10-K", "accession": "0001326160-23-000073", "report_date": "2022-12-31", "filed": "2023-02-27", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616023000073/duk-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616023000073/" }, "10-K:0001326160-24-000037": { "kind": "filing", "form": "10-K", "accession": "0001326160-24-000037", "report_date": "2023-12-31", "filed": "2024-02-23", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616024000037/duk-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616024000037/" }, "10-K:0001326160-25-000072": { "kind": "filing", "form": "10-K", "accession": "0001326160-25-000072", "report_date": "2024-12-31", "filed": "2025-02-27", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616025000072/duk-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616025000072/" }, "10-K:0001326160-26-000014": { "kind": "filing", "form": "10-K", "accession": "0001326160-26-000014", "report_date": "2025-12-31", "filed": "2026-02-26", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616026000014/duk-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616026000014/" }, "10-Q:0001326160-20-000152": { "kind": "filing", "form": "10-Q", "accession": "0001326160-20-000152", "report_date": "2020-03-31", "filed": "2020-05-12", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616020000152/duk-20200331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616020000152/" }, "10-Q:0001326160-20-000201": { "kind": "filing", "form": "10-Q", "accession": "0001326160-20-000201", "report_date": "2020-06-30", "filed": "2020-08-10", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616020000201/duk-20200630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616020000201/" }, "10-Q:0001326160-20-000224": { "kind": "filing", "form": "10-Q", "accession": "0001326160-20-000224", "report_date": "2020-09-30", "filed": "2020-11-05", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616020000224/duk-20200930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616020000224/" }, "10-Q:0001326160-21-000136": { "kind": "filing", "form": "10-Q", "accession": "0001326160-21-000136", "report_date": "2021-03-31", "filed": "2021-05-10", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616021000136/duk-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616021000136/" }, "10-Q:0001326160-21-000216": { "kind": "filing", "form": "10-Q", "accession": "0001326160-21-000216", "report_date": "2021-06-30", "filed": "2021-08-05", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616021000216/duk-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616021000216/" }, "10-Q:0001326160-21-000231": { "kind": "filing", "form": "10-Q", "accession": "0001326160-21-000231", "report_date": "2021-09-30", "filed": "2021-11-04", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616021000231/duk-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616021000231/" }, "10-Q:0001326160-22-000179": { "kind": "filing", "form": "10-Q", "accession": "0001326160-22-000179", "report_date": "2022-03-31", "filed": "2022-05-09", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616022000179/duk-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616022000179/" }, "10-Q:0001326160-22-000246": { "kind": "filing", "form": "10-Q", "accession": "0001326160-22-000246", "report_date": "2022-06-30", "filed": "2022-08-04", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616022000246/duk-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616022000246/" }, "10-Q:0001326160-22-000279": { "kind": "filing", "form": "10-Q", "accession": "0001326160-22-000279", "report_date": "2022-09-30", "filed": "2022-11-04", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616022000279/duk-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616022000279/" }, "10-Q:0001326160-23-000148": { "kind": "filing", "form": "10-Q", "accession": "0001326160-23-000148", "report_date": "2023-03-31", "filed": "2023-05-09", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616023000148/duk-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616023000148/" }, "10-Q:0001326160-23-000172": { "kind": "filing", "form": "10-Q", "accession": "0001326160-23-000172", "report_date": "2023-06-30", "filed": "2023-08-08", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616023000172/duk-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616023000172/" }, "10-Q:0001326160-23-000191": { "kind": "filing", "form": "10-Q", "accession": "0001326160-23-000191", "report_date": "2023-09-30", "filed": "2023-11-02", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616023000191/duk-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616023000191/" }, "10-Q:0001326160-24-000108": { "kind": "filing", "form": "10-Q", "accession": "0001326160-24-000108", "report_date": "2024-03-31", "filed": "2024-05-07", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616024000108/duk-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616024000108/" }, "10-Q:0001326160-24-000167": { "kind": "filing", "form": "10-Q", "accession": "0001326160-24-000167", "report_date": "2024-06-30", "filed": "2024-08-06", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616024000167/duk-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616024000167/" }, "10-Q:0001326160-24-000181": { "kind": "filing", "form": "10-Q", "accession": "0001326160-24-000181", "report_date": "2024-09-30", "filed": "2024-11-07", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616024000181/duk-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616024000181/" }, "10-Q:0001326160-25-000150": { "kind": "filing", "form": "10-Q", "accession": "0001326160-25-000150", "report_date": "2025-03-31", "filed": "2025-05-06", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616025000150/duk-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616025000150/" }, "10-Q:0001326160-25-000168": { "kind": "filing", "form": "10-Q", "accession": "0001326160-25-000168", "report_date": "2025-06-30", "filed": "2025-08-05", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616025000168/duk-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616025000168/" }, "10-Q:0001326160-25-000192": { "kind": "filing", "form": "10-Q", "accession": "0001326160-25-000192", "report_date": "2025-09-30", "filed": "2025-11-07", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616025000192/duk-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616025000192/" }, "10-Q:0001326160-26-000026": { "kind": "filing", "form": "10-Q", "accession": "0001326160-26-000026", "report_date": "2026-03-31", "filed": "2026-05-05", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616026000026/duk-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616026000026/" }, "10-Q:0001326160-26-000040": { "kind": "filing", "form": "10-Q", "accession": "0001326160-26-000040", "report_date": "2026-06-30", "filed": "2026-08-04", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616026000040/duk-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000132616026000040/" }, "8-K:0001104659-21-113669": { "kind": "filing", "form": "8-K", "accession": "0001104659-21-113669", "report_date": "2021-09-08", "filed": "2021-09-08", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1326160/000110465921113669/tm2126982d1_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000110465921113669/" }, "8-K:0001104659-22-129992": { "kind": "filing", "form": "8-K", "accession": "0001104659-22-129992", "report_date": "2022-12-22", "filed": "2022-12-27", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1326160/000110465922129992/tm2233449d1_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000110465922129992/" }, "8-K:0001104659-26-022610": { "kind": "filing", "form": "8-K", "accession": "0001104659-26-022610", "report_date": "2026-03-03", "filed": "2026-03-03", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1326160/000110465926022610/tm267351d1_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000110465926022610/" }, "8-K:0001104659-26-038007": { "kind": "filing", "form": "8-K", "accession": "0001104659-26-038007", "report_date": "2026-03-31", "filed": "2026-04-01", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1326160/000110465926038007/tm2610676d1_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326160/000110465926038007/" } }, "restatements": [ { "period": "FY2020", "item": "deferred_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 63000000.0, "source": "10-K:0001326160-21-000063", "filed": "2021-02-25" }, "latest": { "value": 124000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 63000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2020", "item": "income_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -236000000.0, "source": "10-K:0001326160-21-000063", "filed": "2021-02-25" }, "latest": { "value": -169000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": -236000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2020", "item": "interest_expense", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 2162000000.0, "source": "10-K:0001326160-21-000063", "filed": "2021-02-25" }, "latest": { "value": 2097000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 2162000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2020", "item": "operating_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 4553000000.0, "source": "10-K:0001326160-21-000063", "filed": "2021-02-25" }, "latest": { "value": 4571000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 4553000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2020", "item": "pretax_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 839000000.0, "source": "10-K:0001326160-21-000063", "filed": "2021-02-25" }, "latest": { "value": 920000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 839000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2020 Q4", "item": "receivables", "start": null, "end": "2020-12-31", "first": { "value": 2144000000.0, "source": "10-K:0001326160-21-000063", "filed": "2021-02-25" }, "latest": { "value": 2144000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "used": { "value": 2144000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2020", "item": "revenue", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 23868000000.0, "source": "10-K:0001326160-21-000063", "filed": "2021-02-25" }, "latest": { "value": 23366000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 23868000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2021 Q1", "item": "operating_income", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 1450000000.0, "source": "10-Q:0001326160-21-000136", "filed": "2021-05-10" }, "latest": { "value": 1466000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 1450000000.0, "source": "10-Q:0001326160-22-000179", "filed": "2022-05-09" } }, { "period": "FY2021 Q1", "item": "revenue", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 6150000000.0, "source": "10-Q:0001326160-21-000136", "filed": "2021-05-10" }, "latest": { "value": 6032000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 6150000000.0, "source": "10-Q:0001326160-22-000179", "filed": "2022-05-09" } }, { "period": "FY2021 Q2", "item": "operating_income", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 1169000000.0, "source": "10-Q:0001326160-21-000216", "filed": "2021-08-05" }, "latest": { "value": 1198000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 1169000000.0, "source": "10-Q:0001326160-22-000246", "filed": "2022-08-04" } }, { "period": "FY2021 Q2", "item": "revenue", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 5758000000.0, "source": "10-Q:0001326160-21-000216", "filed": "2021-08-05" }, "latest": { "value": 5638000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 5758000000.0, "source": "10-Q:0001326160-22-000246", "filed": "2022-08-04" } }, { "period": "FY2021 Q3", "item": "operating_income", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 1687000000.0, "source": "10-Q:0001326160-21-000231", "filed": "2021-11-04" }, "latest": { "value": 1726000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 1687000000.0, "source": "10-Q:0001326160-22-000279", "filed": "2022-11-04" } }, { "period": "FY2021 Q3", "item": "revenue", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 6951000000.0, "source": "10-Q:0001326160-21-000231", "filed": "2021-11-04" }, "latest": { "value": 6834000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 6951000000.0, "source": "10-Q:0001326160-22-000279", "filed": "2022-11-04" } }, { "period": "FY2021 Q4", "item": "accounts_payable", "start": null, "end": "2021-12-31", "first": { "value": 3629000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 3531000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 3531000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" } }, { "period": "FY2021 Q4", "item": "accrued_taxes_current", "start": null, "end": "2021-12-31", "first": { "value": 749000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 731000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 731000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" } }, { "period": "FY2021 Q4", "item": "cash", "start": null, "end": "2021-12-31", "first": { "value": 343000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 341000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 341000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "deferred_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 198000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 275000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 198000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2021 Q4", "item": "equity_method_investments", "start": null, "end": "2021-12-31", "first": { "value": 970000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 457000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 457000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 192000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 268000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 192000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2021 Q4", "item": "intangibles", "start": null, "end": "2021-12-31", "first": { "value": 304000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 236000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 236000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "interest_expense", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2280000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 2207000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 2280000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2021", "item": "operating_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 5373000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 5500000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 5373000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2021", "item": "operating_lease_cost", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 250000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 245000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 245000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" } }, { "period": "FY2021 Q4", "item": "operating_lease_discount_rate", "start": null, "end": "2021-12-31", "first": { "value": 0.036, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 0.035, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 0.035, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2021-12-31", "first": { "value": 187000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 184000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 184000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2021-12-31", "first": { "value": 1074000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 940000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 940000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" } }, { "period": "FY2021 Q4", "item": "ppe_net", "start": null, "end": "2021-12-31", "first": { "value": 111408000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 105536000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 105536000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "pretax_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 3764000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 3991000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 3764000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2021 Q4", "item": "receivables", "start": null, "end": "2021-12-31", "first": { "value": 2437000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 2437000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "used": { "value": 2437000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 25097000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" }, "latest": { "value": 24621000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 25097000000.0, "source": "10-K:0001326160-22-000072", "filed": "2022-02-24" } }, { "period": "FY2022 Q1", "item": "income_tax", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": -14000000.0, "source": "10-Q:0001326160-22-000179", "filed": "2022-05-09" }, "latest": { "value": 25000000.0, "source": "10-Q:0001326160-23-000148", "filed": "2023-05-09" }, "used": { "value": 25000000.0, "source": "10-Q:0001326160-23-000148", "filed": "2023-05-09" } }, { "period": "FY2022 Q1", "item": "interest_expense", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 587000000.0, "source": "10-Q:0001326160-22-000179", "filed": "2022-05-09" }, "latest": { "value": 569000000.0, "source": "10-Q:0001326160-23-000148", "filed": "2023-05-09" }, "used": { "value": 569000000.0, "source": "10-Q:0001326160-23-000148", "filed": "2023-05-09" } }, { "period": "FY2022 Q1", "item": "operating_income", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 1279000000.0, "source": "10-Q:0001326160-22-000179", "filed": "2022-05-09" }, "latest": { "value": 1314000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 1314000000.0, "source": "10-Q:0001326160-23-000148", "filed": "2023-05-09" } }, { "period": "FY2022 Q1", "item": "pretax_income", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 806000000.0, "source": "10-Q:0001326160-22-000179", "filed": "2022-05-09" }, "latest": { "value": 860000000.0, "source": "10-Q:0001326160-23-000148", "filed": "2023-05-09" }, "used": { "value": 860000000.0, "source": "10-Q:0001326160-23-000148", "filed": "2023-05-09" } }, { "period": "FY2022 Q1", "item": "revenue", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 7132000000.0, "source": "10-Q:0001326160-22-000179", "filed": "2022-05-09" }, "latest": { "value": 7011000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 7011000000.0, "source": "10-Q:0001326160-23-000148", "filed": "2023-05-09" } }, { "period": "FY2022 Q2", "item": "income_tax", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 77000000.0, "source": "10-Q:0001326160-22-000246", "filed": "2022-08-04" }, "latest": { "value": 114000000.0, "source": "10-Q:0001326160-23-000172", "filed": "2023-08-08" }, "used": { "value": 114000000.0, "source": "10-Q:0001326160-23-000172", "filed": "2023-08-08" } }, { "period": "FY2022 Q2", "item": "interest_expense", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 607000000.0, "source": "10-Q:0001326160-22-000246", "filed": "2022-08-04" }, "latest": { "value": 588000000.0, "source": "10-Q:0001326160-23-000172", "filed": "2023-08-08" }, "used": { "value": 588000000.0, "source": "10-Q:0001326160-23-000172", "filed": "2023-08-08" } }, { "period": "FY2022 Q2", "item": "operating_income", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 1413000000.0, "source": "10-Q:0001326160-22-000246", "filed": "2022-08-04" }, "latest": { "value": 1448000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 1448000000.0, "source": "10-Q:0001326160-23-000172", "filed": "2023-08-08" } }, { "period": "FY2022 Q2", "item": "pretax_income", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 957000000.0, "source": "10-Q:0001326160-22-000246", "filed": "2022-08-04" }, "latest": { "value": 1012000000.0, "source": "10-Q:0001326160-23-000172", "filed": "2023-08-08" }, "used": { "value": 1012000000.0, "source": "10-Q:0001326160-23-000172", "filed": "2023-08-08" } }, { "period": "FY2022 Q2", "item": "revenue", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 6685000000.0, "source": "10-Q:0001326160-22-000246", "filed": "2022-08-04" }, "latest": { "value": 6564000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 6564000000.0, "source": "10-Q:0001326160-23-000172", "filed": "2023-08-08" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 128000000.0, "source": "10-Q:0001326160-22-000279", "filed": "2022-11-04" }, "latest": { "value": 158000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" }, "used": { "value": 158000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 191000000.0, "source": "10-Q:0001326160-22-000279", "filed": "2022-11-04" }, "latest": { "value": 297000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" }, "used": { "value": 297000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" } }, { "period": "FY2022 Q3", "item": "interest_expense", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 621000000.0, "source": "10-Q:0001326160-22-000279", "filed": "2022-11-04" }, "latest": { "value": 603000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" }, "used": { "value": 603000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" } }, { "period": "FY2022 Q3", "item": "interest_expense", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 1815000000.0, "source": "10-Q:0001326160-22-000279", "filed": "2022-11-04" }, "latest": { "value": 1760000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" }, "used": { "value": 1760000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" } }, { "period": "FY2022 Q3", "item": "operating_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 2024000000.0, "source": "10-Q:0001326160-22-000279", "filed": "2022-11-04" }, "latest": { "value": 2056000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 2056000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" } }, { "period": "FY2022 Q3", "item": "pretax_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 1518000000.0, "source": "10-Q:0001326160-22-000279", "filed": "2022-11-04" }, "latest": { "value": 1568000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" }, "used": { "value": 1568000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" } }, { "period": "FY2022 Q3", "item": "pretax_income", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 3281000000.0, "source": "10-Q:0001326160-22-000279", "filed": "2022-11-04" }, "latest": { "value": 3440000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" }, "used": { "value": 3440000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" } }, { "period": "FY2022 Q3", "item": "revenue", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 7968000000.0, "source": "10-Q:0001326160-22-000279", "filed": "2022-11-04" }, "latest": { "value": 7842000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 7842000000.0, "source": "10-Q:0001326160-23-000191", "filed": "2023-11-02" } }, { "period": "FY2022 Q4", "item": "debt_current", "start": null, "end": "2022-12-31", "first": { "value": 4154000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "latest": { "value": 3878000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 3878000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" } }, { "period": "FY2022 Q4", "item": "long_term_debt", "start": null, "end": "2022-12-31", "first": { "value": 67061000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "latest": { "value": 65873000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 65873000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" } }, { "period": "FY2022 Q4", "item": "receivables", "start": null, "end": "2022-12-31", "first": { "value": 3106000000.0, "source": "10-K:0001326160-23-000073", "filed": "2023-02-27" }, "latest": { "value": 3106000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "used": { "value": 3106000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" } }, { "period": "FY2023 Q4", "item": "receivables", "start": null, "end": "2023-12-31", "first": { "value": 3019000000.0, "source": "10-K:0001326160-24-000037", "filed": "2024-02-23" }, "latest": { "value": 3019000000.0, "source": "10-K:0001326160-25-000072", "filed": "2025-02-27" }, "used": { "value": 3019000000.0, "source": "10-K:0001326160-25-000072", "filed": "2025-02-27" } }, { "period": "FY2024 Q4", "item": "accounts_payable", "start": null, "end": "2024-12-31", "first": { "value": 5479000000.0, "source": "10-K:0001326160-25-000072", "filed": "2025-02-27" }, "latest": { "value": 5436000000.0, "source": "10-K:0001326160-26-000014", "filed": "2026-02-26" }, "used": { "value": 5436000000.0, "source": "10-K:0001326160-26-000014", "filed": "2026-02-26" } }, { "period": "FY2024 Q4", "item": "goodwill", "start": null, "end": "2024-12-31", "first": { "value": 19303000000.0, "source": "10-K:0001326160-25-000072", "filed": "2025-02-27" }, "latest": { "value": 19010000000.0, "source": "10-K:0001326160-26-000014", "filed": "2026-02-26" }, "used": { "value": 19010000000.0, "source": "10-K:0001326160-26-000014", "filed": "2026-02-26" } }, { "period": "FY2024 Q4", "item": "ppe_net", "start": null, "end": "2024-12-31", "first": { "value": 123303000000.0, "source": "10-K:0001326160-25-000072", "filed": "2025-02-27" }, "latest": { "value": 121626000000.0, "source": "10-K:0001326160-26-000014", "filed": "2026-02-26" }, "used": { "value": 121626000000.0, "source": "10-K:0001326160-26-000014", "filed": "2026-02-26" } }, { "period": "FY2025 Q1", "item": "total_assets", "start": null, "end": "2025-03-31", "first": { "value": 187476000000.0, "source": "10-Q:0001326160-25-000150", "filed": "2025-05-06" }, "latest": { "value": 195736000000.0, "source": "10-Q:0001326160-26-000026", "filed": "2026-05-05" }, "used": { "value": 187476000000.0, "source": "10-Q:0001326160-25-000150", "filed": "2025-05-06" } } ], "withheld": [ { "table": "pl_quarterly", "period": "FY2020 Q4", "item": "nci_profit", "value": -87000000.0, "sources": [ "10-K:0001326160-22-000072", "10-Q:0001326160-21-000231" ], "reason": "reported with opposite signs" }, { "table": "pl_annual", "period": "FY2020", "item": "nci_profit", "value": null, "sources": [ "10-K:0001326160-21-000063", "10-K:0001326160-22-000072", "10-K:0001326160-23-000073" ], "reason": "reported with opposite signs" } ], "events": [ { "id": "acquisition_or_disposal:2026-04-01:8-K:0001104659-26-038007", "type": "acquisition_or_disposal", "date": "2026-04-01", "fiscal_period": "FY2026 Q2", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0001104659-26-038007" ] }, { "id": "acquisition_or_disposal:2026-03-03:8-K:0001104659-26-022610", "type": "acquisition_or_disposal", "date": "2026-03-03", "fiscal_period": "FY2026 Q1", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0001104659-26-022610" ] }, { "id": "discontinued_operations:2023-12-31:10-K:0001326160-26-000014", "type": "discontinued_operations", "date": "2023-12-31", "fiscal_period": "FY2023", "text": "Reported discontinued operations for fiscal 2023, with a net loss of US$1.4 billion from them.", "counterparty": null, "amount": { "value": -1391000000.0, "unit": "USD" }, "sources": [ "10-K:0001326160-26-000014" ] }, { "id": "recast:2023-02-27:10-K:0001326160-23-000073", "type": "recast", "date": "2023-02-27", "fiscal_period": "FY2020", "text": "Presented revenue for fiscal 2020 again as US$23.4 billion, from US$23.9 billion, after the discontinued operations reported at the year end of 31 December 2020.", "counterparty": null, "amount": { "value": -502000000.0, "unit": "USD" }, "sources": [ "10-K:0001326160-23-000073" ] }, { "id": "discontinued_operations:2022-12-31:10-K:0001326160-25-000072", "type": "discontinued_operations", "date": "2022-12-31", "fiscal_period": "FY2022", "text": "Reported discontinued operations for fiscal 2022, with a net loss of US$1.2 billion from them.", "counterparty": null, "amount": { "value": -1215000000.0, "unit": "USD" }, "sources": [ "10-K:0001326160-25-000072" ] }, { "id": "acquisition_or_disposal:2022-12-22:8-K:0001104659-22-129992", "type": "acquisition_or_disposal", "date": "2022-12-22", "fiscal_period": "FY2022 Q4", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0001104659-22-129992" ] }, { "id": "acquisition_or_disposal:2021-09-08:8-K:0001104659-21-113669", "type": "acquisition_or_disposal", "date": "2021-09-08", "fiscal_period": "FY2021 Q3", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0001104659-21-113669" ] }, { "id": "discontinued_operations:2020-12-31:10-K:0001326160-23-000073", "type": "discontinued_operations", "date": "2020-12-31", "fiscal_period": "FY2020", "text": "Reported discontinued operations for fiscal 2020, with net income of US$289 million from them.", "counterparty": null, "amount": { "value": 289000000.0, "unit": "USD" }, "sources": [ "10-K:0001326160-23-000073" ] } ] }