{ "schema": "annalist.dataset/0.1", "company": { "id": "eqt-corporation", "name": "EQT Corporation", "country": "US", "template": "corporate", "cik": "0000033213", "tickers": [ "EQT" ], "entity_name": "EQT CORPORATION", "fiscal_year_end": "1231", "sic": "1311", "sic_description": "Crude Petroleum & Natural Gas", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-28" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 1107057000.0, "cost_of_revenue": 439834000.0, "gross_profit": null, "rnd": null, "sga": 34938000.0, "operating_income": 123358000.0, "interest_expense": 62374000.0, "pretax_income": -134317000.0, "income_tax": 32822000.0, "net_income_incl_nci": -167139000.0, "nci_profit": 0.0, "net_income": -167139000.0, "net_income_common": null, "eps_basic": -0.65, "eps_diluted": -0.65, "shares_basic": 255435000.0, "shares_diluted": 255435000.0, "dps_declared": 0.03, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-21-000012" ], "value_sources": { "revenue": [ "10-Q:0000033213-21-000012" ], "cost_of_revenue": [ "10-Q:0000033213-21-000012" ], "sga": [ "10-Q:0000033213-21-000012" ], "operating_income": [ "10-Q:0000033213-21-000012" ], "interest_expense": [ "10-Q:0000033213-21-000012" ], "pretax_income": [ "10-Q:0000033213-21-000012" ], "income_tax": [ "10-Q:0000033213-21-000012" ], "net_income_incl_nci": [ "10-Q:0000033213-21-000012" ], "nci_profit": [ "10-Q:0000033213-21-000012" ], "net_income": [ "10-Q:0000033213-21-000012" ], "eps_basic": [ "10-Q:0000033213-21-000012" ], "eps_diluted": [ "10-Q:0000033213-21-000012" ], "shares_basic": [ "10-Q:0000033213-21-000012" ], "shares_diluted": [ "10-Q:0000033213-21-000012" ], "dps_declared": [ "10-Q:0000033213-21-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 527074000.0, "cost_of_revenue": 405636000.0, "gross_profit": null, "rnd": null, "sga": 43341000.0, "operating_income": -386912000.0, "interest_expense": 65386000.0, "pretax_income": -366078000.0, "income_tax": -103003000.0, "net_income_incl_nci": -263075000.0, "nci_profit": 0.0, "net_income": -263075000.0, "net_income_common": null, "eps_basic": -1.03, "eps_diluted": -1.03, "shares_basic": 255524000.0, "shares_diluted": 255524000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-21-000020" ], "value_sources": { "revenue": [ "10-Q:0000033213-21-000020" ], "cost_of_revenue": [ "10-Q:0000033213-21-000020" ], "sga": [ "10-Q:0000033213-21-000020" ], "operating_income": [ "10-Q:0000033213-21-000020" ], "interest_expense": [ "10-Q:0000033213-21-000020" ], "pretax_income": [ "10-Q:0000033213-21-000020" ], "income_tax": [ "10-Q:0000033213-21-000020" ], "net_income_incl_nci": [ "10-Q:0000033213-21-000020" ], "nci_profit": [ "10-Q:0000033213-21-000020" ], "net_income": [ "10-Q:0000033213-21-000020" ], "eps_basic": [ "10-Q:0000033213-21-000020" ], "eps_diluted": [ "10-Q:0000033213-21-000020" ], "shares_basic": [ "10-Q:0000033213-21-000020" ], "shares_diluted": [ "10-Q:0000033213-21-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 172127000.0, "cost_of_revenue": 427691000.0, "gross_profit": null, "rnd": null, "sga": 51654000.0, "operating_income": -760195000.0, "interest_expense": 69154000.0, "pretax_income": -826397000.0, "income_tax": -225757000.0, "net_income_incl_nci": -600640000.0, "nci_profit": 0.0, "net_income": -600640000.0, "net_income_common": null, "eps_basic": -2.35, "eps_diluted": -2.35, "shares_basic": 255589000.0, "shares_diluted": 255589000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-21-000026" ], "value_sources": { "revenue": [ "10-Q:0000033213-21-000026" ], "cost_of_revenue": [ "10-Q:0000033213-21-000026" ], "sga": [ "10-Q:0000033213-21-000026" ], "operating_income": [ "10-Q:0000033213-21-000026" ], "interest_expense": [ "10-Q:0000033213-21-000026" ], "pretax_income": [ "10-Q:0000033213-21-000026" ], "income_tax": [ "10-Q:0000033213-21-000026" ], "net_income_incl_nci": [ "10-Q:0000033213-21-000026" ], "nci_profit": [ "10-Q:0000033213-21-000026" ], "net_income": [ "10-Q:0000033213-21-000026" ], "eps_basic": [ "10-Q:0000033213-21-000026" ], "eps_diluted": [ "10-Q:0000033213-21-000026" ], "shares_basic": [ "10-Q:0000033213-21-000026" ], "shares_diluted": [ "10-Q:0000033213-21-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 1252585000.0, "cost_of_revenue": 437573000.0, "gross_profit": null, "rnd": null, "sga": 44836000.0, "operating_income": 146083000.0, "interest_expense": 74286000.0, "pretax_income": 60758000.0, "income_tax": -2920000.0, "net_income_incl_nci": 63678000.0, "nci_profit": -10000.0, "net_income": 63688000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "value_sources": { "revenue": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "cost_of_revenue": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "sga": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "operating_income": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "interest_expense": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "pretax_income": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "income_tax": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "net_income_incl_nci": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "nci_profit": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "net_income": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 949923000.0, "cost_of_revenue": 445784000.0, "gross_profit": null, "rnd": null, "sga": 45006000.0, "operating_income": 8845000.0, "interest_expense": 70473000.0, "pretax_income": -50900000.0, "income_tax": -12959000.0, "net_income_incl_nci": -37941000.0, "nci_profit": -514000.0, "net_income": -37427000.0, "net_income_common": null, "eps_basic": -0.13, "eps_diluted": -0.13, "shares_basic": 278852000.0, "shares_diluted": 278852000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-22-000014" ], "value_sources": { "revenue": [ "10-Q:0000033213-22-000014" ], "cost_of_revenue": [ "10-Q:0000033213-22-000014" ], "sga": [ "10-Q:0000033213-22-000014" ], "operating_income": [ "10-Q:0000033213-22-000014" ], "interest_expense": [ "10-Q:0000033213-22-000014" ], "pretax_income": [ "10-Q:0000033213-22-000014" ], "income_tax": [ "10-Q:0000033213-22-000014" ], "net_income_incl_nci": [ "10-Q:0000033213-22-000014" ], "nci_profit": [ "10-Q:0000033213-22-000014" ], "net_income": [ "10-Q:0000033213-22-000014" ], "eps_basic": [ "10-Q:0000033213-22-000014" ], "eps_diluted": [ "10-Q:0000033213-22-000014" ], "shares_basic": [ "10-Q:0000033213-22-000014" ], "shares_diluted": [ "10-Q:0000033213-22-000014" ] }, "comparison": { "eps_diluted": { "value": -0.15, "earlier": -0.65, "sources": [ "10-Q:0000033213-21-000012" ], "basis": "FY2021" }, "net_income": { "value": -40518000.0, "earlier": -167139000.0, "sources": [ "10-Q:0000033213-21-000012" ], "basis": "FY2021" }, "pretax_income": { "value": -55526000.0, "earlier": -134317000.0, "sources": [ "10-Q:0000033213-21-000012" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": null, "cost_of_revenue": 464016000.0, "gross_profit": null, "rnd": null, "sga": 49853000.0, "operating_income": -1217641000.0, "interest_expense": 72254000.0, "pretax_income": -1279633000.0, "income_tax": -346311000.0, "net_income_incl_nci": -933322000.0, "nci_profit": -62000.0, "net_income": -933260000.0, "net_income_common": null, "eps_basic": -3.34, "eps_diluted": -3.34, "shares_basic": 279156000.0, "shares_diluted": 279156000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-22-000022" ], "value_sources": { "cost_of_revenue": [ "10-Q:0000033213-22-000022" ], "sga": [ "10-Q:0000033213-22-000022" ], "operating_income": [ "10-Q:0000033213-22-000022" ], "interest_expense": [ "10-Q:0000033213-22-000022" ], "pretax_income": [ "10-Q:0000033213-22-000022" ], "income_tax": [ "10-Q:0000033213-22-000022" ], "net_income_incl_nci": [ "10-Q:0000033213-22-000022" ], "nci_profit": [ "10-Q:0000033213-22-000022" ], "net_income": [ "10-Q:0000033213-22-000022" ], "eps_basic": [ "10-Q:0000033213-22-000022" ], "eps_diluted": [ "10-Q:0000033213-22-000022" ], "shares_basic": [ "10-Q:0000033213-22-000022" ], "shares_diluted": [ "10-Q:0000033213-22-000022" ] }, "comparison": { "eps_diluted": { "value": -3.35, "earlier": -1.03, "sources": [ "10-Q:0000033213-21-000020" ], "basis": "FY2021" }, "net_income": { "value": -936457000.0, "earlier": -263075000.0, "sources": [ "10-Q:0000033213-21-000020" ], "basis": "FY2021" }, "pretax_income": { "value": -1284365000.0, "earlier": -366078000.0, "sources": [ "10-Q:0000033213-21-000020" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": null, "cost_of_revenue": 494897000.0, "gross_profit": null, "rnd": null, "sga": 49113000.0, "operating_income": -2609526000.0, "interest_expense": 75509000.0, "pretax_income": -2637591000.0, "income_tax": -661380000.0, "net_income_incl_nci": -1976211000.0, "nci_profit": 601000.0, "net_income": -1976812000.0, "net_income_common": null, "eps_basic": -5.54, "eps_diluted": -5.54, "shares_basic": 356792000.0, "shares_diluted": 356792000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-22-000028" ], "value_sources": { "cost_of_revenue": [ "10-Q:0000033213-22-000028" ], "sga": [ "10-Q:0000033213-22-000028" ], "operating_income": [ "10-Q:0000033213-22-000028" ], "interest_expense": [ "10-Q:0000033213-22-000028" ], "pretax_income": [ "10-Q:0000033213-22-000028" ], "income_tax": [ "10-Q:0000033213-22-000028" ], "net_income_incl_nci": [ "10-Q:0000033213-22-000028" ], "nci_profit": [ "10-Q:0000033213-22-000028" ], "net_income": [ "10-Q:0000033213-22-000028" ], "eps_basic": [ "10-Q:0000033213-22-000028" ], "eps_diluted": [ "10-Q:0000033213-22-000028" ], "shares_basic": [ "10-Q:0000033213-22-000028" ], "shares_diluted": [ "10-Q:0000033213-22-000028" ] }, "comparison": { "eps_diluted": { "value": -5.55, "earlier": -2.35, "sources": [ "10-Q:0000033213-21-000026" ], "basis": "FY2021" }, "net_income": { "value": -1980117000.0, "earlier": -600640000.0, "sources": [ "10-Q:0000033213-21-000026" ], "basis": "FY2021" }, "pretax_income": { "value": -2642431000.0, "earlier": -826397000.0, "sources": [ "10-Q:0000033213-21-000026" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 3839694000.0, "cost_of_revenue": 537468000.0, "gross_profit": null, "rnd": null, "sga": 52343000.0, "operating_income": 2457347000.0, "interest_expense": 71517000.0, "pretax_income": 2398586000.0, "income_tax": 592613000.0, "net_income_incl_nci": 1805973000.0, "nci_profit": 1221000.0, "net_income": 1804752000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "value_sources": { "revenue": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "cost_of_revenue": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "sga": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "operating_income": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "interest_expense": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "pretax_income": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "income_tax": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "net_income_incl_nci": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "nci_profit": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "net_income": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ] }, "comparison": { "net_income": { "value": 1801333000.0, "earlier": 63688000.0, "sources": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "basis": "FY2021" }, "pretax_income": { "value": 2393634000.0, "earlier": 60758000.0, "sources": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": null, "cost_of_revenue": 516104000.0, "gross_profit": null, "rnd": null, "sga": 69096000.0, "operating_income": -1888266000.0, "interest_expense": 67902000.0, "pretax_income": -1980280000.0, "income_tax": -465697000.0, "net_income_incl_nci": -1514583000.0, "nci_profit": 1465000.0, "net_income": -1516048000.0, "net_income_common": null, "eps_basic": -4.05, "eps_diluted": -4.05, "shares_basic": 374142000.0, "shares_diluted": 374142000.0, "dps_declared": 0.125, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-23-000017" ], "value_sources": { "cost_of_revenue": [ "10-Q:0000033213-23-000017" ], "sga": [ "10-Q:0000033213-23-000017" ], "operating_income": [ "10-Q:0000033213-23-000017" ], "interest_expense": [ "10-Q:0000033213-23-000017" ], "pretax_income": [ "10-Q:0000033213-23-000017" ], "income_tax": [ "10-Q:0000033213-23-000017" ], "net_income_incl_nci": [ "10-Q:0000033213-23-000017" ], "nci_profit": [ "10-Q:0000033213-23-000017" ], "net_income": [ "10-Q:0000033213-23-000017" ], "eps_basic": [ "10-Q:0000033213-23-000017" ], "eps_diluted": [ "10-Q:0000033213-23-000017" ], "shares_basic": [ "10-Q:0000033213-23-000017" ], "shares_diluted": [ "10-Q:0000033213-23-000017" ], "dps_declared": [ "10-Q:0000033213-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 2527508000.0, "cost_of_revenue": 539704000.0, "gross_profit": null, "rnd": null, "sga": 59276000.0, "operating_income": 1361901000.0, "interest_expense": 65985000.0, "pretax_income": 1202458000.0, "income_tax": 308234000.0, "net_income_incl_nci": 894224000.0, "nci_profit": 2863000.0, "net_income": 891361000.0, "net_income_common": null, "eps_basic": 2.41, "eps_diluted": 2.19, "shares_basic": 369866000.0, "shares_diluted": 407303000.0, "dps_declared": 0.125, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-23-000028" ], "value_sources": { "revenue": [ "10-Q:0000033213-23-000028" ], "cost_of_revenue": [ "10-Q:0000033213-23-000028" ], "sga": [ "10-Q:0000033213-23-000028" ], "operating_income": [ "10-Q:0000033213-23-000028" ], "interest_expense": [ "10-Q:0000033213-23-000028" ], "pretax_income": [ "10-Q:0000033213-23-000028" ], "income_tax": [ "10-Q:0000033213-23-000028" ], "net_income_incl_nci": [ "10-Q:0000033213-23-000028" ], "nci_profit": [ "10-Q:0000033213-23-000028" ], "net_income": [ "10-Q:0000033213-23-000028" ], "eps_basic": [ "10-Q:0000033213-23-000028" ], "eps_diluted": [ "10-Q:0000033213-23-000028" ], "shares_basic": [ "10-Q:0000033213-23-000028" ], "shares_diluted": [ "10-Q:0000033213-23-000028" ], "dps_declared": [ "10-Q:0000033213-23-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 2069463000.0, "cost_of_revenue": 541092000.0, "gross_profit": null, "rnd": null, "sga": 67231000.0, "operating_income": 924586000.0, "interest_expense": 60138000.0, "pretax_income": 839668000.0, "income_tax": 152206000.0, "net_income_incl_nci": 687462000.0, "nci_profit": 3792000.0, "net_income": 683670000.0, "net_income_common": null, "eps_basic": 1.85, "eps_diluted": 1.69, "shares_basic": 369987000.0, "shares_diluted": 403889000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-23-000041" ], "value_sources": { "revenue": [ "10-Q:0000033213-23-000041" ], "cost_of_revenue": [ "10-Q:0000033213-23-000041" ], "sga": [ "10-Q:0000033213-23-000041" ], "operating_income": [ "10-Q:0000033213-23-000041" ], "interest_expense": [ "10-Q:0000033213-23-000041" ], "pretax_income": [ "10-Q:0000033213-23-000041" ], "income_tax": [ "10-Q:0000033213-23-000041" ], "net_income_incl_nci": [ "10-Q:0000033213-23-000041" ], "nci_profit": [ "10-Q:0000033213-23-000041" ], "net_income": [ "10-Q:0000033213-23-000041" ], "eps_basic": [ "10-Q:0000033213-23-000041" ], "eps_diluted": [ "10-Q:0000033213-23-000041" ], "shares_basic": [ "10-Q:0000033213-23-000041" ], "shares_diluted": [ "10-Q:0000033213-23-000041" ], "dps_declared": [ "10-Q:0000033213-23-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 3479828000.0, "cost_of_revenue": 520076000.0, "gross_profit": null, "rnd": null, "sga": 57042000.0, "operating_income": 2319776000.0, "interest_expense": 55630000.0, "pretax_income": 2272816000.0, "income_tax": 558977000.0, "net_income_incl_nci": 1713839000.0, "nci_profit": 1857000.0, "net_income": 1711982000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "value_sources": { "revenue": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "cost_of_revenue": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "sga": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "operating_income": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "interest_expense": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "pretax_income": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "income_tax": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "net_income_incl_nci": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "nci_profit": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "net_income": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 2661071000.0, "cost_of_revenue": 514984000.0, "gross_profit": null, "rnd": null, "sga": 51894000.0, "operating_income": 1610880000.0, "interest_expense": 46546000.0, "pretax_income": 1575879000.0, "income_tax": 356646000.0, "net_income_incl_nci": 1219233000.0, "nci_profit": 685000.0, "net_income": 1218548000.0, "net_income_common": null, "eps_basic": 3.37, "eps_diluted": 3.1, "shares_basic": 361462000.0, "shares_diluted": 393883000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-24-000021" ], "value_sources": { "revenue": [ "10-Q:0000033213-24-000021" ], "cost_of_revenue": [ "10-Q:0000033213-24-000021" ], "sga": [ "10-Q:0000033213-24-000021" ], "operating_income": [ "10-Q:0000033213-24-000021" ], "interest_expense": [ "10-Q:0000033213-24-000021" ], "pretax_income": [ "10-Q:0000033213-24-000021" ], "income_tax": [ "10-Q:0000033213-24-000021" ], "net_income_incl_nci": [ "10-Q:0000033213-24-000021" ], "nci_profit": [ "10-Q:0000033213-24-000021" ], "net_income": [ "10-Q:0000033213-24-000021" ], "eps_basic": [ "10-Q:0000033213-24-000021" ], "eps_diluted": [ "10-Q:0000033213-24-000021" ], "shares_basic": [ "10-Q:0000033213-24-000021" ], "shares_diluted": [ "10-Q:0000033213-24-000021" ], "dps_declared": [ "10-Q:0000033213-24-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 1018751000.0, "cost_of_revenue": 523162000.0, "gross_profit": null, "rnd": null, "sga": 60163000.0, "operating_income": -34993000.0, "interest_expense": 39883000.0, "pretax_income": -78684000.0, "income_tax": -11818000.0, "net_income_incl_nci": -66866000.0, "nci_profit": -240000.0, "net_income": -66626000.0, "net_income_common": null, "eps_basic": -0.18, "eps_diluted": -0.18, "shares_basic": 361982000.0, "shares_diluted": 361982000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-24-000032" ], "value_sources": { "revenue": [ "10-Q:0000033213-24-000032" ], "cost_of_revenue": [ "10-Q:0000033213-24-000032" ], "sga": [ "10-Q:0000033213-24-000032" ], "operating_income": [ "10-Q:0000033213-24-000032" ], "interest_expense": [ "10-Q:0000033213-24-000032" ], "pretax_income": [ "10-Q:0000033213-24-000032" ], "income_tax": [ "10-Q:0000033213-24-000032" ], "net_income_incl_nci": [ "10-Q:0000033213-24-000032" ], "nci_profit": [ "10-Q:0000033213-24-000032" ], "net_income": [ "10-Q:0000033213-24-000032" ], "eps_basic": [ "10-Q:0000033213-24-000032" ], "eps_diluted": [ "10-Q:0000033213-24-000032" ], "shares_basic": [ "10-Q:0000033213-24-000032" ], "shares_diluted": [ "10-Q:0000033213-24-000032" ], "dps_declared": [ "10-Q:0000033213-24-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 1186102000.0, "cost_of_revenue": 554788000.0, "gross_profit": null, "rnd": null, "sga": 56942000.0, "operating_income": 15807000.0, "interest_expense": 60427000.0, "pretax_income": -46123000.0, "income_tax": -126853000.0, "net_income_incl_nci": 80730000.0, "nci_profit": -525000.0, "net_income": 81255000.0, "net_income_common": null, "eps_basic": 0.21, "eps_diluted": 0.2, "shares_basic": 383359000.0, "shares_diluted": 416190000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-24-000047" ], "value_sources": { "revenue": [ "10-Q:0000033213-24-000047" ], "cost_of_revenue": [ "10-Q:0000033213-24-000047" ], "sga": [ "10-Q:0000033213-24-000047" ], "operating_income": [ "10-Q:0000033213-24-000047" ], "interest_expense": [ "10-Q:0000033213-24-000047" ], "pretax_income": [ "10-Q:0000033213-24-000047" ], "income_tax": [ "10-Q:0000033213-24-000047" ], "net_income_incl_nci": [ "10-Q:0000033213-24-000047" ], "nci_profit": [ "10-Q:0000033213-24-000047" ], "net_income": [ "10-Q:0000033213-24-000047" ], "eps_basic": [ "10-Q:0000033213-24-000047" ], "eps_diluted": [ "10-Q:0000033213-24-000047" ], "shares_basic": [ "10-Q:0000033213-24-000047" ], "shares_diluted": [ "10-Q:0000033213-24-000047" ], "dps_declared": [ "10-Q:0000033213-24-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 2042999000.0, "cost_of_revenue": 564326000.0, "gross_profit": null, "rnd": null, "sga": 67172000.0, "operating_income": 722717000.0, "interest_expense": 72804000.0, "pretax_income": 652426000.0, "income_tax": 150979000.0, "net_income_incl_nci": 501447000.0, "nci_profit": -608000.0, "net_income": 502055000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "value_sources": { "revenue": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "cost_of_revenue": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "sga": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "operating_income": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "interest_expense": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "pretax_income": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "income_tax": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "net_income_incl_nci": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "nci_profit": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "net_income": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 1412268000.0, "cost_of_revenue": 545181000.0, "gross_profit": null, "rnd": null, "sga": 73053000.0, "operating_income": 182720000.0, "interest_expense": 54371000.0, "pretax_income": 127365000.0, "income_tax": 24302000.0, "net_income_incl_nci": 103063000.0, "nci_profit": -425000.0, "net_income": 103488000.0, "net_income_common": null, "eps_basic": 0.24, "eps_diluted": 0.23, "shares_basic": 439459000.0, "shares_diluted": 444967000.0, "dps_declared": 0.1575, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-25-000023" ], "value_sources": { "revenue": [ "10-Q:0000033213-25-000023" ], "cost_of_revenue": [ "10-Q:0000033213-25-000023" ], "sga": [ "10-Q:0000033213-25-000023" ], "operating_income": [ "10-Q:0000033213-25-000023" ], "interest_expense": [ "10-Q:0000033213-25-000023" ], "pretax_income": [ "10-Q:0000033213-25-000023" ], "income_tax": [ "10-Q:0000033213-25-000023" ], "net_income_incl_nci": [ "10-Q:0000033213-25-000023" ], "nci_profit": [ "10-Q:0000033213-25-000023" ], "net_income": [ "10-Q:0000033213-25-000023" ], "eps_basic": [ "10-Q:0000033213-25-000023" ], "eps_diluted": [ "10-Q:0000033213-25-000023" ], "shares_basic": [ "10-Q:0000033213-25-000023" ], "shares_diluted": [ "10-Q:0000033213-25-000023" ], "dps_declared": [ "10-Q:0000033213-25-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 952512000.0, "cost_of_revenue": 543067000.0, "gross_profit": null, "rnd": null, "sga": 67207000.0, "operating_income": 2971000.0, "interest_expense": 55720000.0, "pretax_income": -34983000.0, "income_tax": -44222000.0, "net_income_incl_nci": 9239000.0, "nci_profit": -278000.0, "net_income": 9517000.0, "net_income_common": null, "eps_basic": 0.02, "eps_diluted": 0.02, "shares_basic": 441968000.0, "shares_diluted": 444921000.0, "dps_declared": 0.1575, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-25-000033" ], "value_sources": { "revenue": [ "10-Q:0000033213-25-000033" ], "cost_of_revenue": [ "10-Q:0000033213-25-000033" ], "sga": [ "10-Q:0000033213-25-000033" ], "operating_income": [ "10-Q:0000033213-25-000033" ], "interest_expense": [ "10-Q:0000033213-25-000033" ], "pretax_income": [ "10-Q:0000033213-25-000033" ], "income_tax": [ "10-Q:0000033213-25-000033" ], "net_income_incl_nci": [ "10-Q:0000033213-25-000033" ], "nci_profit": [ "10-Q:0000033213-25-000033" ], "net_income": [ "10-Q:0000033213-25-000033" ], "eps_basic": [ "10-Q:0000033213-25-000033" ], "eps_diluted": [ "10-Q:0000033213-25-000033" ], "shares_basic": [ "10-Q:0000033213-25-000033" ], "shares_diluted": [ "10-Q:0000033213-25-000033" ], "dps_declared": [ "10-Q:0000033213-25-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 1283802000.0, "cost_of_revenue": 440845000.0, "gross_profit": null, "rnd": null, "sga": 88470000.0, "operating_income": -281840000.0, "interest_expense": 158299000.0, "pretax_income": -402302000.0, "income_tax": -104870000.0, "net_income_incl_nci": -297432000.0, "nci_profit": 3391000.0, "net_income": -300823000.0, "net_income_common": null, "eps_basic": -0.54, "eps_diluted": -0.54, "shares_basic": 559603000.0, "shares_diluted": 559603000.0, "dps_declared": 0.1575, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-25-000049" ], "value_sources": { "revenue": [ "10-Q:0000033213-25-000049" ], "cost_of_revenue": [ "10-Q:0000033213-25-000049" ], "sga": [ "10-Q:0000033213-25-000049" ], "operating_income": [ "10-Q:0000033213-25-000049" ], "interest_expense": [ "10-Q:0000033213-25-000049" ], "pretax_income": [ "10-Q:0000033213-25-000049" ], "income_tax": [ "10-Q:0000033213-25-000049" ], "net_income_incl_nci": [ "10-Q:0000033213-25-000049" ], "nci_profit": [ "10-Q:0000033213-25-000049" ], "net_income": [ "10-Q:0000033213-25-000049" ], "eps_basic": [ "10-Q:0000033213-25-000049" ], "eps_diluted": [ "10-Q:0000033213-25-000049" ], "shares_basic": [ "10-Q:0000033213-25-000049" ], "shares_diluted": [ "10-Q:0000033213-25-000049" ], "dps_declared": [ "10-Q:0000033213-25-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 1624727000.0, "cost_of_revenue": 386523000.0, "gross_profit": null, "rnd": null, "sga": 107994000.0, "operating_income": 781445000.0, "interest_expense": 186435000.0, "pretax_income": 574114000.0, "income_tax": 146869000.0, "net_income_incl_nci": 427245000.0, "nci_profit": 8850000.0, "net_income": 418395000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "value_sources": { "revenue": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "cost_of_revenue": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "sga": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "operating_income": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "interest_expense": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "pretax_income": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "income_tax": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "net_income_incl_nci": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "nci_profit": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "net_income": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 1739850000.0, "cost_of_revenue": 378209000.0, "gross_profit": null, "rnd": null, "sga": 91464000.0, "operating_income": 496250000.0, "interest_expense": 117569000.0, "pretax_income": 394086000.0, "income_tax": 78668000.0, "net_income_incl_nci": 315418000.0, "nci_profit": 73279000.0, "net_income": 242139000.0, "net_income_common": 242139000.0, "eps_basic": 0.4, "eps_diluted": 0.4, "shares_basic": 597976000.0, "shares_diluted": 602838000.0, "dps_declared": 0.1575, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-26-000030" ], "value_sources": { "revenue": [ "10-Q:0000033213-26-000030" ], "cost_of_revenue": [ "10-Q:0000033213-26-000030" ], "sga": [ "10-Q:0000033213-26-000030" ], "operating_income": [ "10-Q:0000033213-26-000030" ], "interest_expense": [ "10-Q:0000033213-26-000030" ], "pretax_income": [ "10-Q:0000033213-26-000030" ], "income_tax": [ "10-Q:0000033213-26-000030" ], "net_income_incl_nci": [ "10-Q:0000033213-26-000030" ], "nci_profit": [ "10-Q:0000033213-26-000030" ], "net_income": [ "10-Q:0000033213-26-000030" ], "net_income_common": [ "10-Q:0000033213-26-000030" ], "eps_basic": [ "10-Q:0000033213-26-000030" ], "eps_diluted": [ "10-Q:0000033213-26-000030" ], "shares_basic": [ "10-Q:0000033213-26-000030" ], "shares_diluted": [ "10-Q:0000033213-26-000030" ], "dps_declared": [ "10-Q:0000033213-26-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 2557719000.0, "cost_of_revenue": 389116000.0, "gross_profit": null, "rnd": null, "sga": 81586000.0, "operating_income": 1134038000.0, "interest_expense": 105668000.0, "pretax_income": 1092271000.0, "income_tax": 235615000.0, "net_income_incl_nci": 856656000.0, "nci_profit": 72509000.0, "net_income": 784147000.0, "net_income_common": 784147000.0, "eps_basic": 1.31, "eps_diluted": 1.3, "shares_basic": 599221000.0, "shares_diluted": 602924000.0, "dps_declared": 0.1575, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-26-000043" ], "value_sources": { "revenue": [ "10-Q:0000033213-26-000043" ], "cost_of_revenue": [ "10-Q:0000033213-26-000043" ], "sga": [ "10-Q:0000033213-26-000043" ], "operating_income": [ "10-Q:0000033213-26-000043" ], "interest_expense": [ "10-Q:0000033213-26-000043" ], "pretax_income": [ "10-Q:0000033213-26-000043" ], "income_tax": [ "10-Q:0000033213-26-000043" ], "net_income_incl_nci": [ "10-Q:0000033213-26-000043" ], "nci_profit": [ "10-Q:0000033213-26-000043" ], "net_income": [ "10-Q:0000033213-26-000043" ], "net_income_common": [ "10-Q:0000033213-26-000043" ], "eps_basic": [ "10-Q:0000033213-26-000043" ], "eps_diluted": [ "10-Q:0000033213-26-000043" ], "shares_basic": [ "10-Q:0000033213-26-000043" ], "shares_diluted": [ "10-Q:0000033213-26-000043" ], "dps_declared": [ "10-Q:0000033213-26-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 1958571000.0, "cost_of_revenue": 377133000.0, "gross_profit": null, "rnd": null, "sga": 98720000.0, "operating_income": 603210000.0, "interest_expense": 109929000.0, "pretax_income": 536482000.0, "income_tax": 129266000.0, "net_income_incl_nci": 407216000.0, "nci_profit": 71354000.0, "net_income": 335862000.0, "net_income_common": 335862000.0, "eps_basic": 0.54, "eps_diluted": 0.53, "shares_basic": 624532000.0, "shares_diluted": 628324000.0, "dps_declared": 0.1575, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-26-000058" ], "value_sources": { "revenue": [ "10-Q:0000033213-26-000058" ], "cost_of_revenue": [ "10-Q:0000033213-26-000058" ], "sga": [ "10-Q:0000033213-26-000058" ], "operating_income": [ "10-Q:0000033213-26-000058" ], "interest_expense": [ "10-Q:0000033213-26-000058" ], "pretax_income": [ "10-Q:0000033213-26-000058" ], "income_tax": [ "10-Q:0000033213-26-000058" ], "net_income_incl_nci": [ "10-Q:0000033213-26-000058" ], "nci_profit": [ "10-Q:0000033213-26-000058" ], "net_income": [ "10-Q:0000033213-26-000058" ], "net_income_common": [ "10-Q:0000033213-26-000058" ], "eps_basic": [ "10-Q:0000033213-26-000058" ], "eps_diluted": [ "10-Q:0000033213-26-000058" ], "shares_basic": [ "10-Q:0000033213-26-000058" ], "shares_diluted": [ "10-Q:0000033213-26-000058" ], "dps_declared": [ "10-Q:0000033213-26-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 2388071000.0, "cost_of_revenue": 387632000.0, "gross_profit": null, "rnd": null, "sga": 108296000.0, "operating_income": 1016121000.0, "interest_expense": 105529000.0, "pretax_income": 954703000.0, "income_tax": 208335000.0, "net_income_incl_nci": 746368000.0, "nci_profit": 69269000.0, "net_income": 677099000.0, "net_income_common": 677099000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049", "10-Q:0000033213-26-000058" ], "value_sources": { "revenue": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "cost_of_revenue": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "sga": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "operating_income": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "interest_expense": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "pretax_income": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "income_tax": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "net_income_incl_nci": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "nci_profit": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "net_income": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "net_income_common": [ "10-K:0000033213-26-000018", "10-Q:0000033213-26-000058" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "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": 3378736000.0, "cost_of_revenue": 400339000.0, "gross_profit": null, "rnd": null, "sga": 95751000.0, "operating_income": 2035960000.0, "interest_expense": 96777000.0, "pretax_income": 1987282000.0, "income_tax": 433352000.0, "net_income_incl_nci": 1553930000.0, "nci_profit": 66701000.0, "net_income": 1487229000.0, "net_income_common": 1487229000.0, "eps_basic": 2.38, "eps_diluted": 2.36, "shares_basic": 625136000.0, "shares_diluted": 629209000.0, "dps_declared": 0.165, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-26-000030" ], "value_sources": { "revenue": [ "10-Q:0000033213-26-000030" ], "cost_of_revenue": [ "10-Q:0000033213-26-000030" ], "sga": [ "10-Q:0000033213-26-000030" ], "operating_income": [ "10-Q:0000033213-26-000030" ], "interest_expense": [ "10-Q:0000033213-26-000030" ], "pretax_income": [ "10-Q:0000033213-26-000030" ], "income_tax": [ "10-Q:0000033213-26-000030" ], "net_income_incl_nci": [ "10-Q:0000033213-26-000030" ], "nci_profit": [ "10-Q:0000033213-26-000030" ], "net_income": [ "10-Q:0000033213-26-000030" ], "net_income_common": [ "10-Q:0000033213-26-000030" ], "eps_basic": [ "10-Q:0000033213-26-000030" ], "eps_diluted": [ "10-Q:0000033213-26-000030" ], "shares_basic": [ "10-Q:0000033213-26-000030" ], "shares_diluted": [ "10-Q:0000033213-26-000030" ], "dps_declared": [ "10-Q:0000033213-26-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 1809940000.0, "cost_of_revenue": 385017000.0, "gross_profit": null, "rnd": null, "sga": 106438000.0, "operating_income": 394038000.0, "interest_expense": 75452000.0, "pretax_income": 366381000.0, "income_tax": 84933000.0, "net_income_incl_nci": 281448000.0, "nci_profit": 70023000.0, "net_income": 211425000.0, "net_income_common": 211425000.0, "eps_basic": 0.34, "eps_diluted": 0.34, "shares_basic": 625962000.0, "shares_diluted": 629049000.0, "dps_declared": 0.165, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-26-000043" ], "value_sources": { "revenue": [ "10-Q:0000033213-26-000043" ], "cost_of_revenue": [ "10-Q:0000033213-26-000043" ], "sga": [ "10-Q:0000033213-26-000043" ], "operating_income": [ "10-Q:0000033213-26-000043" ], "interest_expense": [ "10-Q:0000033213-26-000043" ], "pretax_income": [ "10-Q:0000033213-26-000043" ], "income_tax": [ "10-Q:0000033213-26-000043" ], "net_income_incl_nci": [ "10-Q:0000033213-26-000043" ], "nci_profit": [ "10-Q:0000033213-26-000043" ], "net_income": [ "10-Q:0000033213-26-000043" ], "net_income_common": [ "10-Q:0000033213-26-000043" ], "eps_basic": [ "10-Q:0000033213-26-000043" ], "eps_diluted": [ "10-Q:0000033213-26-000043" ], "shares_basic": [ "10-Q:0000033213-26-000043" ], "shares_diluted": [ "10-Q:0000033213-26-000043" ], "dps_declared": [ "10-Q:0000033213-26-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 1770394000.0, "cost_of_revenue": 370791000.0, "gross_profit": null, "rnd": null, "sga": 116083000.0, "operating_income": 459461000.0, "interest_expense": 72152000.0, "pretax_income": 431759000.0, "income_tax": 86682000.0, "net_income_incl_nci": 345077000.0, "nci_profit": 66386000.0, "net_income": 278691000.0, "net_income_common": 278691000.0, "eps_basic": 0.45, "eps_diluted": 0.44, "shares_basic": 625991000.0, "shares_diluted": 629172000.0, "dps_declared": 0.165, "operating_lease_cost": null }, "sources": [ "10-Q:0000033213-26-000058" ], "value_sources": { "revenue": [ "10-Q:0000033213-26-000058" ], "cost_of_revenue": [ "10-Q:0000033213-26-000058" ], "sga": [ "10-Q:0000033213-26-000058" ], "operating_income": [ "10-Q:0000033213-26-000058" ], "interest_expense": [ "10-Q:0000033213-26-000058" ], "pretax_income": [ "10-Q:0000033213-26-000058" ], "income_tax": [ "10-Q:0000033213-26-000058" ], "net_income_incl_nci": [ "10-Q:0000033213-26-000058" ], "nci_profit": [ "10-Q:0000033213-26-000058" ], "net_income": [ "10-Q:0000033213-26-000058" ], "net_income_common": [ "10-Q:0000033213-26-000058" ], "eps_basic": [ "10-Q:0000033213-26-000058" ], "eps_diluted": [ "10-Q:0000033213-26-000058" ], "shares_basic": [ "10-Q:0000033213-26-000058" ], "shares_diluted": [ "10-Q:0000033213-26-000058" ], "dps_declared": [ "10-Q:0000033213-26-000058" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 3058843000.0, "cost_of_revenue": 1710734000.0, "gross_profit": null, "rnd": null, "sga": 174769000.0, "operating_income": -877666000.0, "interest_expense": 259268000.0, "pretax_income": -1254102000.0, "income_tax": -295293000.0, "net_income_incl_nci": -958809000.0, "nci_profit": -10000.0, "net_income": -958799000.0, "net_income_common": null, "eps_basic": -3.68, "eps_diluted": -3.68, "shares_basic": 260613000.0, "shares_diluted": 260613000.0, "dps_declared": 0.03, "operating_lease_cost": 28286000.0 }, "sources": [ "10-K:0000033213-23-000008" ], "value_sources": { "revenue": [ "10-K:0000033213-23-000008" ], "cost_of_revenue": [ "10-K:0000033213-23-000008" ], "sga": [ "10-K:0000033213-23-000008" ], "operating_income": [ "10-K:0000033213-23-000008" ], "interest_expense": [ "10-K:0000033213-23-000008" ], "pretax_income": [ "10-K:0000033213-23-000008" ], "income_tax": [ "10-K:0000033213-23-000008" ], "net_income_incl_nci": [ "10-K:0000033213-23-000008" ], "nci_profit": [ "10-K:0000033213-23-000008" ], "net_income": [ "10-K:0000033213-23-000008" ], "eps_basic": [ "10-K:0000033213-23-000008" ], "eps_diluted": [ "10-K:0000033213-23-000008" ], "shares_basic": [ "10-K:0000033213-23-000008" ], "shares_diluted": [ "10-K:0000033213-23-000008" ], "dps_declared": [ "10-K:0000033213-23-000008" ], "operating_lease_cost": [ "10-K:0000033213-23-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 3064663000.0, "cost_of_revenue": 1942165000.0, "gross_profit": null, "rnd": null, "sga": 196315000.0, "operating_income": -1360975000.0, "interest_expense": 289753000.0, "pretax_income": -1569538000.0, "income_tax": -428037000.0, "net_income_incl_nci": -1141501000.0, "nci_profit": 1246000.0, "net_income": -1142747000.0, "net_income_common": -1142747000.0, "eps_basic": -3.54, "eps_diluted": -3.54, "shares_basic": 323196000.0, "shares_diluted": 323196000.0, "dps_declared": null, "operating_lease_cost": 19826000.0 }, "sources": [ "10-K:0000033213-24-000008" ], "value_sources": { "revenue": [ "10-K:0000033213-24-000008" ], "cost_of_revenue": [ "10-K:0000033213-24-000008" ], "sga": [ "10-K:0000033213-24-000008" ], "operating_income": [ "10-K:0000033213-24-000008" ], "interest_expense": [ "10-K:0000033213-24-000008" ], "pretax_income": [ "10-K:0000033213-24-000008" ], "income_tax": [ "10-K:0000033213-24-000008" ], "net_income_incl_nci": [ "10-K:0000033213-24-000008" ], "nci_profit": [ "10-K:0000033213-24-000008" ], "net_income": [ "10-K:0000033213-24-000008" ], "net_income_common": [ "10-K:0000033213-24-000008" ], "eps_basic": [ "10-K:0000033213-24-000008" ], "eps_diluted": [ "10-K:0000033213-24-000008" ], "shares_basic": [ "10-K:0000033213-24-000008" ], "shares_diluted": [ "10-K:0000033213-24-000008" ], "operating_lease_cost": [ "10-K:0000033213-24-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 7497689000.0, "cost_of_revenue": 2116976000.0, "gross_profit": null, "rnd": null, "sga": 252645000.0, "operating_income": 2717997000.0, "interest_expense": 249655000.0, "pretax_income": 2334662000.0, "income_tax": 553720000.0, "net_income_incl_nci": 1780942000.0, "nci_profit": 9977000.0, "net_income": 1770965000.0, "net_income_common": 1770965000.0, "eps_basic": 4.79, "eps_diluted": 4.38, "shares_basic": 370048000.0, "shares_diluted": 406495000.0, "dps_declared": 0.55, "operating_lease_cost": 19922000.0 }, "sources": [ "10-K:0000033213-25-000011" ], "value_sources": { "revenue": [ "10-K:0000033213-25-000011" ], "cost_of_revenue": [ "10-K:0000033213-25-000011" ], "sga": [ "10-K:0000033213-25-000011" ], "operating_income": [ "10-K:0000033213-25-000011" ], "interest_expense": [ "10-K:0000033213-25-000011" ], "pretax_income": [ "10-K:0000033213-25-000011" ], "income_tax": [ "10-K:0000033213-25-000011" ], "net_income_incl_nci": [ "10-K:0000033213-25-000011" ], "nci_profit": [ "10-K:0000033213-25-000011" ], "net_income": [ "10-K:0000033213-25-000011" ], "net_income_common": [ "10-K:0000033213-25-000011" ], "eps_basic": [ "10-K:0000033213-25-000011" ], "eps_diluted": [ "10-K:0000033213-25-000011" ], "shares_basic": [ "10-K:0000033213-25-000011" ], "shares_diluted": [ "10-K:0000033213-25-000011" ], "dps_declared": [ "10-K:0000033213-25-000011" ], "operating_lease_cost": [ "10-K:0000033213-25-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 6908923000.0, "cost_of_revenue": 2157260000.0, "gross_profit": null, "rnd": null, "sga": 236171000.0, "operating_income": 2314411000.0, "interest_expense": 219660000.0, "pretax_income": 2103498000.0, "income_tax": 368954000.0, "net_income_incl_nci": 1734544000.0, "nci_profit": -688000.0, "net_income": 1735232000.0, "net_income_common": 1735232000.0, "eps_basic": 4.56, "eps_diluted": 4.22, "shares_basic": 380902000.0, "shares_diluted": 413224000.0, "dps_declared": 0.61, "operating_lease_cost": 26755000.0 }, "sources": [ "10-K:0000033213-26-000018" ], "value_sources": { "revenue": [ "10-K:0000033213-26-000018" ], "cost_of_revenue": [ "10-K:0000033213-26-000018" ], "sga": [ "10-K:0000033213-26-000018" ], "operating_income": [ "10-K:0000033213-26-000018" ], "interest_expense": [ "10-K:0000033213-26-000018" ], "pretax_income": [ "10-K:0000033213-26-000018" ], "income_tax": [ "10-K:0000033213-26-000018" ], "net_income_incl_nci": [ "10-K:0000033213-26-000018" ], "nci_profit": [ "10-K:0000033213-26-000018" ], "net_income": [ "10-K:0000033213-26-000018" ], "net_income_common": [ "10-K:0000033213-26-000018" ], "eps_basic": [ "10-K:0000033213-26-000018" ], "eps_diluted": [ "10-K:0000033213-26-000018" ], "shares_basic": [ "10-K:0000033213-26-000018" ], "shares_diluted": [ "10-K:0000033213-26-000018" ], "dps_declared": [ "10-K:0000033213-26-000018" ], "operating_lease_cost": [ "10-K:0000033213-26-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 5273309000.0, "cost_of_revenue": 1915616000.0, "gross_profit": null, "rnd": null, "sga": 336724000.0, "operating_income": 685296000.0, "interest_expense": 454825000.0, "pretax_income": 264194000.0, "income_tax": 22079000.0, "net_income_incl_nci": 242115000.0, "nci_profit": 11538000.0, "net_income": 230577000.0, "net_income_common": 230577000.0, "eps_basic": 0.45, "eps_diluted": 0.45, "shares_basic": 509597000.0, "shares_diluted": 514593000.0, "dps_declared": 0.63, "operating_lease_cost": 41991000.0 }, "sources": [ "10-K:0000033213-26-000018" ], "value_sources": { "revenue": [ "10-K:0000033213-26-000018" ], "cost_of_revenue": [ "10-K:0000033213-26-000018" ], "sga": [ "10-K:0000033213-26-000018" ], "operating_income": [ "10-K:0000033213-26-000018" ], "interest_expense": [ "10-K:0000033213-26-000018" ], "pretax_income": [ "10-K:0000033213-26-000018" ], "income_tax": [ "10-K:0000033213-26-000018" ], "net_income_incl_nci": [ "10-K:0000033213-26-000018" ], "nci_profit": [ "10-K:0000033213-26-000018" ], "net_income": [ "10-K:0000033213-26-000018" ], "net_income_common": [ "10-K:0000033213-26-000018" ], "eps_basic": [ "10-K:0000033213-26-000018" ], "eps_diluted": [ "10-K:0000033213-26-000018" ], "shares_basic": [ "10-K:0000033213-26-000018" ], "shares_diluted": [ "10-K:0000033213-26-000018" ], "dps_declared": [ "10-K:0000033213-26-000018" ], "operating_lease_cost": [ "10-K:0000033213-26-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 8644211000.0, "cost_of_revenue": 1532090000.0, "gross_profit": null, "rnd": null, "sga": 380066000.0, "operating_income": 3249619000.0, "interest_expense": 438695000.0, "pretax_income": 2977542000.0, "income_tax": 651884000.0, "net_income_incl_nci": 2325658000.0, "nci_profit": 286411000.0, "net_income": 2039247000.0, "net_income_common": 2039247000.0, "eps_basic": 3.33, "eps_diluted": 3.31, "shares_basic": 611571000.0, "shares_diluted": 615717000.0, "dps_declared": 0.6375, "operating_lease_cost": 43002000.0 }, "sources": [ "10-K:0000033213-26-000018" ], "value_sources": { "revenue": [ "10-K:0000033213-26-000018" ], "cost_of_revenue": [ "10-K:0000033213-26-000018" ], "sga": [ "10-K:0000033213-26-000018" ], "operating_income": [ "10-K:0000033213-26-000018" ], "interest_expense": [ "10-K:0000033213-26-000018" ], "pretax_income": [ "10-K:0000033213-26-000018" ], "income_tax": [ "10-K:0000033213-26-000018" ], "net_income_incl_nci": [ "10-K:0000033213-26-000018" ], "nci_profit": [ "10-K:0000033213-26-000018" ], "net_income": [ "10-K:0000033213-26-000018" ], "net_income_common": [ "10-K:0000033213-26-000018" ], "eps_basic": [ "10-K:0000033213-26-000018" ], "eps_diluted": [ "10-K:0000033213-26-000018" ], "shares_basic": [ "10-K:0000033213-26-000018" ], "shares_diluted": [ "10-K:0000033213-26-000018" ], "dps_declared": [ "10-K:0000033213-26-000018" ], "operating_lease_cost": [ "10-K:0000033213-26-000018" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 18651000.0, "short_term_investments": null, "receivables": 441137000.0, "inventory": null, "current_assets": 1948043000.0, "ppe_net": 15965542000.0, "goodwill": null, "intangibles": 18528000.0, "total_assets": 18634517000.0, "accounts_payable": 692268000.0, "short_term_borrowings": null, "debt_current": 16256000.0, "current_liabilities": 1473232000.0, "long_term_debt": null, "total_liabilities": 9000639000.0, "temporary_equity": null, "equity_parent": 9633878000.0, "nci": null, "equity_total": 9633878000.0, "liabilities_and_equity": 18634517000.0, "shares_outstanding": null, "retained_earnings": 1848286000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-20-000016", "10-Q:0000033213-21-000020" ], "value_sources": { "cash": [ "10-Q:0000033213-20-000016" ], "receivables": [ "10-Q:0000033213-20-000016" ], "current_assets": [ "10-Q:0000033213-20-000016" ], "ppe_net": [ "10-Q:0000033213-20-000016" ], "intangibles": [ "10-Q:0000033213-20-000016" ], "total_assets": [ "10-Q:0000033213-20-000016" ], "accounts_payable": [ "10-Q:0000033213-20-000016" ], "debt_current": [ "10-Q:0000033213-20-000016" ], "current_liabilities": [ "10-Q:0000033213-20-000016" ], "total_liabilities": [ "10-Q:0000033213-20-000016" ], "equity_parent": [ "10-Q:0000033213-20-000016" ], "equity_total": [ "10-Q:0000033213-21-000020" ], "liabilities_and_equity": [ "10-Q:0000033213-20-000016" ], "retained_earnings": [ "10-Q:0000033213-20-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 2968000.0, "short_term_investments": null, "receivables": 341461000.0, "inventory": null, "current_assets": 1541795000.0, "ppe_net": 15704073000.0, "goodwill": null, "intangibles": 11050000.0, "total_assets": 18008868000.0, "accounts_payable": 686512000.0, "short_term_borrowings": null, "debt_current": 16309000.0, "current_liabilities": 1560586000.0, "long_term_debt": null, "total_liabilities": 8570041000.0, "temporary_equity": null, "equity_parent": 9438827000.0, "nci": null, "equity_total": 9438827000.0, "liabilities_and_equity": 18008868000.0, "shares_outstanding": null, "retained_earnings": 1585211000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-20-000025", "10-Q:0000033213-21-000026" ], "value_sources": { "cash": [ "10-Q:0000033213-20-000025" ], "receivables": [ "10-Q:0000033213-20-000025" ], "current_assets": [ "10-Q:0000033213-20-000025" ], "ppe_net": [ "10-Q:0000033213-20-000025" ], "intangibles": [ "10-Q:0000033213-20-000025" ], "total_assets": [ "10-Q:0000033213-20-000025" ], "accounts_payable": [ "10-Q:0000033213-20-000025" ], "debt_current": [ "10-Q:0000033213-20-000025" ], "current_liabilities": [ "10-Q:0000033213-20-000025" ], "total_liabilities": [ "10-Q:0000033213-20-000025" ], "equity_parent": [ "10-Q:0000033213-20-000025" ], "equity_total": [ "10-Q:0000033213-21-000026" ], "liabilities_and_equity": [ "10-Q:0000033213-20-000025" ], "retained_earnings": [ "10-Q:0000033213-20-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 13668000.0, "short_term_investments": null, "receivables": 428439000.0, "inventory": null, "current_assets": 1342154000.0, "ppe_net": 15557417000.0, "goodwill": null, "intangibles": 3573000.0, "total_assets": 17574735000.0, "accounts_payable": 693141000.0, "short_term_borrowings": null, "debt_current": 33363000.0, "current_liabilities": 1839517000.0, "long_term_debt": null, "total_liabilities": 8728926000.0, "temporary_equity": null, "equity_parent": 8845809000.0, "nci": null, "equity_total": 8845809000.0, "liabilities_and_equity": 17574735000.0, "shares_outstanding": null, "retained_earnings": 984571000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-20-000032", "10-Q:0000033213-21-000026" ], "value_sources": { "cash": [ "10-Q:0000033213-20-000032" ], "receivables": [ "10-Q:0000033213-20-000032" ], "current_assets": [ "10-Q:0000033213-20-000032" ], "ppe_net": [ "10-Q:0000033213-20-000032" ], "intangibles": [ "10-Q:0000033213-20-000032" ], "total_assets": [ "10-Q:0000033213-20-000032" ], "accounts_payable": [ "10-Q:0000033213-20-000032" ], "debt_current": [ "10-Q:0000033213-20-000032" ], "current_liabilities": [ "10-Q:0000033213-20-000032" ], "total_liabilities": [ "10-Q:0000033213-20-000032" ], "equity_parent": [ "10-Q:0000033213-20-000032" ], "equity_total": [ "10-Q:0000033213-21-000026" ], "liabilities_and_equity": [ "10-Q:0000033213-20-000032" ], "retained_earnings": [ "10-Q:0000033213-20-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 18210000.0, "short_term_investments": null, "receivables": 566552000.0, "inventory": null, "current_assets": 1215450000.0, "ppe_net": 16054265000.0, "goodwill": null, "intangibles": 0.0, "total_assets": 18113469000.0, "accounts_payable": 705461000.0, "short_term_borrowings": null, "debt_current": 154161000.0, "current_liabilities": 1762410000.0, "long_term_debt": 4771305000.0, "total_liabilities": 8850739000.0, "temporary_equity": null, "equity_parent": 9255240000.0, "nci": 7490000.0, "equity_total": 9262730000.0, "liabilities_and_equity": 18113469000.0, "shares_outstanding": null, "retained_earnings": 1048259000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 23909000.0, "commercial_paper": null, "operating_lease_liability": 49900000.0, "operating_lease_liability_current": 25004000.0, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 26197000.0, "operating_lease_payments_total": 52408000.0, "operating_lease_imputed_interest": 2495000.0, "debt_maturity_y1": 149000000.0, "debt_maturity_y2": 569000000.0, "debt_maturity_y3": 10000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": 1000000000.0, "debt_maturity_after_y5": 2965000000.0 }, "sources": [ "10-K:0000033213-21-000006", "10-K:0000033213-22-000007" ], "value_sources": { "cash": [ "10-K:0000033213-22-000007" ], "receivables": [ "10-K:0000033213-22-000007" ], "current_assets": [ "10-K:0000033213-22-000007" ], "ppe_net": [ "10-K:0000033213-22-000007" ], "intangibles": [ "10-K:0000033213-21-000006" ], "total_assets": [ "10-K:0000033213-22-000007" ], "accounts_payable": [ "10-K:0000033213-22-000007" ], "debt_current": [ "10-K:0000033213-22-000007" ], "current_liabilities": [ "10-K:0000033213-22-000007" ], "long_term_debt": [ "10-K:0000033213-22-000007" ], "total_liabilities": [ "10-K:0000033213-22-000007" ], "equity_parent": [ "10-K:0000033213-22-000007" ], "nci": [ "10-K:0000033213-22-000007" ], "equity_total": [ "10-K:0000033213-22-000007" ], "liabilities_and_equity": [ "10-K:0000033213-22-000007" ], "retained_earnings": [ "10-K:0000033213-22-000007" ], "accrued_taxes_current": [ "10-K:0000033213-22-000007" ], "operating_lease_liability": [ "10-K:0000033213-22-000007" ], "operating_lease_liability_current": [ "10-K:0000033213-22-000007" ], "operating_lease_payments_y1": [ "10-K:0000033213-21-000006" ], "operating_lease_payments_total": [ "10-K:0000033213-21-000006" ], "operating_lease_imputed_interest": [ "10-K:0000033213-21-000006" ], "debt_maturity_y1": [ "10-K:0000033213-21-000006" ], "debt_maturity_y2": [ "10-K:0000033213-21-000006" ], "debt_maturity_y3": [ "10-K:0000033213-21-000006" ], "debt_maturity_y4": [ "10-K:0000033213-21-000006" ], "debt_maturity_y5": [ "10-K:0000033213-21-000006" ], "debt_maturity_after_y5": [ "10-K:0000033213-21-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 40670000.0, "short_term_investments": null, "receivables": 682496000.0, "inventory": null, "current_assets": 1313705000.0, "ppe_net": 15898016000.0, "goodwill": null, "intangibles": null, "total_assets": 18039404000.0, "accounts_payable": 812273000.0, "short_term_borrowings": null, "debt_current": 29291000.0, "current_liabilities": 1750027000.0, "long_term_debt": null, "total_liabilities": 8809038000.0, "temporary_equity": null, "equity_parent": 9219640000.0, "nci": 10726000.0, "equity_total": 9230366000.0, "liabilities_and_equity": 18039404000.0, "shares_outstanding": null, "retained_earnings": 1007741000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-21-000012" ], "value_sources": { "cash": [ "10-Q:0000033213-21-000012" ], "receivables": [ "10-Q:0000033213-21-000012" ], "current_assets": [ "10-Q:0000033213-21-000012" ], "ppe_net": [ "10-Q:0000033213-21-000012" ], "total_assets": [ "10-Q:0000033213-21-000012" ], "accounts_payable": [ "10-Q:0000033213-21-000012" ], "debt_current": [ "10-Q:0000033213-21-000012" ], "current_liabilities": [ "10-Q:0000033213-21-000012" ], "total_liabilities": [ "10-Q:0000033213-21-000012" ], "equity_parent": [ "10-Q:0000033213-21-000012" ], "nci": [ "10-Q:0000033213-21-000012" ], "equity_total": [ "10-Q:0000033213-21-000012" ], "liabilities_and_equity": [ "10-Q:0000033213-21-000012" ], "retained_earnings": [ "10-Q:0000033213-21-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 330770000.0, "short_term_investments": null, "receivables": 651568000.0, "inventory": null, "current_assets": 2168655000.0, "ppe_net": 15819071000.0, "goodwill": null, "intangibles": null, "total_assets": 18985257000.0, "accounts_payable": 820134000.0, "short_term_borrowings": null, "debt_current": 399699000.0, "current_liabilities": 3679201000.0, "long_term_debt": null, "total_liabilities": 10682835000.0, "temporary_equity": null, "equity_parent": 8291758000.0, "nci": 10664000.0, "equity_total": 8302422000.0, "liabilities_and_equity": 18985257000.0, "shares_outstanding": null, "retained_earnings": 71284000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-21-000020" ], "value_sources": { "cash": [ "10-Q:0000033213-21-000020" ], "receivables": [ "10-Q:0000033213-21-000020" ], "current_assets": [ "10-Q:0000033213-21-000020" ], "ppe_net": [ "10-Q:0000033213-21-000020" ], "total_assets": [ "10-Q:0000033213-21-000020" ], "accounts_payable": [ "10-Q:0000033213-21-000020" ], "debt_current": [ "10-Q:0000033213-21-000020" ], "current_liabilities": [ "10-Q:0000033213-21-000020" ], "total_liabilities": [ "10-Q:0000033213-21-000020" ], "equity_parent": [ "10-Q:0000033213-21-000020" ], "nci": [ "10-Q:0000033213-21-000020" ], "equity_total": [ "10-Q:0000033213-21-000020" ], "liabilities_and_equity": [ "10-Q:0000033213-21-000020" ], "retained_earnings": [ "10-Q:0000033213-21-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 22792000.0, "short_term_investments": null, "receivables": 1132364000.0, "inventory": null, "current_assets": 3340899000.0, "ppe_net": 18781110000.0, "goodwill": null, "intangibles": null, "total_assets": 23011720000.0, "accounts_payable": 1183194000.0, "short_term_borrowings": null, "debt_current": 12441000.0, "current_liabilities": 7228353000.0, "long_term_debt": null, "total_liabilities": 14751995000.0, "temporary_equity": null, "equity_parent": 8248460000.0, "nci": 11265000.0, "equity_total": 8259725000.0, "liabilities_and_equity": 23011720000.0, "shares_outstanding": null, "retained_earnings": -1908833000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-21-000026" ], "value_sources": { "cash": [ "10-Q:0000033213-21-000026" ], "receivables": [ "10-Q:0000033213-21-000026" ], "current_assets": [ "10-Q:0000033213-21-000026" ], "ppe_net": [ "10-Q:0000033213-21-000026" ], "total_assets": [ "10-Q:0000033213-21-000026" ], "accounts_payable": [ "10-Q:0000033213-21-000026" ], "debt_current": [ "10-Q:0000033213-21-000026" ], "current_liabilities": [ "10-Q:0000033213-21-000026" ], "total_liabilities": [ "10-Q:0000033213-21-000026" ], "equity_parent": [ "10-Q:0000033213-21-000026" ], "nci": [ "10-Q:0000033213-21-000026" ], "equity_total": [ "10-Q:0000033213-21-000026" ], "liabilities_and_equity": [ "10-Q:0000033213-21-000026" ], "retained_earnings": [ "10-Q:0000033213-21-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 113963000.0, "short_term_investments": null, "receivables": 1438031000.0, "inventory": null, "current_assets": 2286766000.0, "ppe_net": 18418920000.0, "goodwill": null, "intangibles": null, "total_assets": 21607388000.0, "accounts_payable": 1339251000.0, "short_term_borrowings": null, "debt_current": 1060970000.0, "current_liabilities": 5186241000.0, "long_term_debt": 4530102000.0, "total_liabilities": 11636389000.0, "temporary_equity": null, "equity_parent": 9954763000.0, "nci": 16236000.0, "equity_total": 9970999000.0, "liabilities_and_equity": 21607388000.0, "shares_outstanding": null, "retained_earnings": -94400000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 0.0, "commercial_paper": null, "operating_lease_liability": 52700000.0, "operating_lease_liability_current": 27972000.0, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 29075000.0, "operating_lease_payments_total": 54996000.0, "operating_lease_imputed_interest": 2284000.0, "debt_maturity_y1": 569000000.0, "debt_maturity_y2": 10000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 1000000000.0, "debt_maturity_y5": 1115000000.0, "debt_maturity_after_y5": 2850000000.0 }, "sources": [ "10-K:0000033213-22-000007", "10-K:0000033213-23-000008" ], "value_sources": { "cash": [ "10-K:0000033213-23-000008" ], "receivables": [ "10-K:0000033213-23-000008" ], "current_assets": [ "10-K:0000033213-23-000008" ], "ppe_net": [ "10-K:0000033213-23-000008" ], "total_assets": [ "10-K:0000033213-23-000008" ], "accounts_payable": [ "10-K:0000033213-23-000008" ], "debt_current": [ "10-K:0000033213-23-000008" ], "current_liabilities": [ "10-K:0000033213-23-000008" ], "long_term_debt": [ "10-K:0000033213-23-000008" ], "total_liabilities": [ "10-K:0000033213-23-000008" ], "equity_parent": [ "10-K:0000033213-23-000008" ], "nci": [ "10-K:0000033213-23-000008" ], "equity_total": [ "10-K:0000033213-23-000008" ], "liabilities_and_equity": [ "10-K:0000033213-23-000008" ], "retained_earnings": [ "10-K:0000033213-23-000008" ], "accrued_taxes_current": [ "10-K:0000033213-22-000007" ], "operating_lease_liability": [ "10-K:0000033213-23-000008" ], "operating_lease_liability_current": [ "10-K:0000033213-23-000008" ], "operating_lease_payments_y1": [ "10-K:0000033213-22-000007" ], "operating_lease_payments_total": [ "10-K:0000033213-22-000007" ], "operating_lease_imputed_interest": [ "10-K:0000033213-22-000007" ], "debt_maturity_y1": [ "10-K:0000033213-22-000007" ], "debt_maturity_y2": [ "10-K:0000033213-22-000007" ], "debt_maturity_y3": [ "10-K:0000033213-22-000007" ], "debt_maturity_y4": [ "10-K:0000033213-22-000007" ], "debt_maturity_y5": [ "10-K:0000033213-22-000007" ], "debt_maturity_after_y5": [ "10-K:0000033213-22-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 16913000.0, "short_term_investments": null, "receivables": 1212596000.0, "inventory": null, "current_assets": 3025930000.0, "ppe_net": 18295889000.0, "goodwill": null, "intangibles": null, "total_assets": 21814611000.0, "accounts_payable": 1416274000.0, "short_term_borrowings": null, "debt_current": 493815000.0, "current_liabilities": 7605287000.0, "long_term_debt": null, "total_liabilities": 13608578000.0, "temporary_equity": null, "equity_parent": 8188673000.0, "nci": 17360000.0, "equity_total": 8206033000.0, "liabilities_and_equity": 21814611000.0, "shares_outstanding": null, "retained_earnings": -1725279000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-22-000014" ], "value_sources": { "cash": [ "10-Q:0000033213-22-000014" ], "receivables": [ "10-Q:0000033213-22-000014" ], "current_assets": [ "10-Q:0000033213-22-000014" ], "ppe_net": [ "10-Q:0000033213-22-000014" ], "total_assets": [ "10-Q:0000033213-22-000014" ], "accounts_payable": [ "10-Q:0000033213-22-000014" ], "debt_current": [ "10-Q:0000033213-22-000014" ], "current_liabilities": [ "10-Q:0000033213-22-000014" ], "total_liabilities": [ "10-Q:0000033213-22-000014" ], "equity_parent": [ "10-Q:0000033213-22-000014" ], "nci": [ "10-Q:0000033213-22-000014" ], "equity_total": [ "10-Q:0000033213-22-000014" ], "liabilities_and_equity": [ "10-Q:0000033213-22-000014" ], "retained_earnings": [ "10-Q:0000033213-22-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 43745000.0, "short_term_investments": null, "receivables": 2058953000.0, "inventory": null, "current_assets": 4085629000.0, "ppe_net": 18202071000.0, "goodwill": null, "intangibles": null, "total_assets": 22621664000.0, "accounts_payable": 1700406000.0, "short_term_borrowings": null, "debt_current": 440900000.0, "current_liabilities": 7189747000.0, "long_term_debt": 4601169000.0, "total_liabilities": 13531574000.0, "temporary_equity": null, "equity_parent": 9061187000.0, "nci": 28903000.0, "equity_total": 9090090000.0, "liabilities_and_equity": 22621664000.0, "shares_outstanding": null, "retained_earnings": -880127000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-22-000022" ], "value_sources": { "cash": [ "10-Q:0000033213-22-000022" ], "receivables": [ "10-Q:0000033213-22-000022" ], "current_assets": [ "10-Q:0000033213-22-000022" ], "ppe_net": [ "10-Q:0000033213-22-000022" ], "total_assets": [ "10-Q:0000033213-22-000022" ], "accounts_payable": [ "10-Q:0000033213-22-000022" ], "debt_current": [ "10-Q:0000033213-22-000022" ], "current_liabilities": [ "10-Q:0000033213-22-000022" ], "long_term_debt": [ "10-Q:0000033213-22-000022" ], "total_liabilities": [ "10-Q:0000033213-22-000022" ], "equity_parent": [ "10-Q:0000033213-22-000022" ], "nci": [ "10-Q:0000033213-22-000022" ], "equity_total": [ "10-Q:0000033213-22-000022" ], "liabilities_and_equity": [ "10-Q:0000033213-22-000022" ], "retained_earnings": [ "10-Q:0000033213-22-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 87541000.0, "short_term_investments": null, "receivables": 1938717000.0, "inventory": null, "current_assets": 3902467000.0, "ppe_net": 18132185000.0, "goodwill": null, "intangibles": null, "total_assets": 22541137000.0, "accounts_payable": 1678083000.0, "short_term_borrowings": null, "debt_current": 421987000.0, "current_liabilities": 6637902000.0, "long_term_debt": 4347332000.0, "total_liabilities": 12882536000.0, "temporary_equity": null, "equity_parent": 9618962000.0, "nci": 39639000.0, "equity_total": 9658601000.0, "liabilities_and_equity": 22541137000.0, "shares_outstanding": null, "retained_earnings": -299577000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-22-000028" ], "value_sources": { "cash": [ "10-Q:0000033213-22-000028" ], "receivables": [ "10-Q:0000033213-22-000028" ], "current_assets": [ "10-Q:0000033213-22-000028" ], "ppe_net": [ "10-Q:0000033213-22-000028" ], "total_assets": [ "10-Q:0000033213-22-000028" ], "accounts_payable": [ "10-Q:0000033213-22-000028" ], "debt_current": [ "10-Q:0000033213-22-000028" ], "current_liabilities": [ "10-Q:0000033213-22-000028" ], "long_term_debt": [ "10-Q:0000033213-22-000028" ], "total_liabilities": [ "10-Q:0000033213-22-000028" ], "equity_parent": [ "10-Q:0000033213-22-000028" ], "nci": [ "10-Q:0000033213-22-000028" ], "equity_total": [ "10-Q:0000033213-22-000028" ], "liabilities_and_equity": [ "10-Q:0000033213-22-000028" ], "retained_earnings": [ "10-Q:0000033213-22-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 1458644000.0, "short_term_investments": null, "receivables": 1608089000.0, "inventory": null, "current_assets": 4014441000.0, "ppe_net": 18167333000.0, "goodwill": null, "intangibles": null, "total_assets": 22669926000.0, "accounts_payable": 1574610000.0, "short_term_borrowings": null, "debt_current": 422632000.0, "current_liabilities": 3732220000.0, "long_term_debt": 5256333000.0, "total_liabilities": 11456598000.0, "temporary_equity": null, "equity_parent": 11172474000.0, "nci": 40854000.0, "equity_total": 11213328000.0, "liabilities_and_equity": 22669926000.0, "shares_outstanding": null, "retained_earnings": 1283578000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 66400000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 48000000.0, "operating_lease_liability_current": 35449000.0, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 36755000.0, "operating_lease_payments_total": 49949000.0, "operating_lease_imputed_interest": 1931000.0, "debt_maturity_y1": 10000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 1411000000.0, "debt_maturity_y4": 971000000.0, "debt_maturity_y5": 1233000000.0, "debt_maturity_after_y5": 2007000000.0 }, "sources": [ "10-K:0000033213-23-000008", "10-K:0000033213-24-000008" ], "value_sources": { "cash": [ "10-K:0000033213-24-000008" ], "receivables": [ "10-K:0000033213-24-000008" ], "current_assets": [ "10-K:0000033213-24-000008" ], "ppe_net": [ "10-K:0000033213-24-000008" ], "total_assets": [ "10-K:0000033213-24-000008" ], "accounts_payable": [ "10-K:0000033213-24-000008" ], "debt_current": [ "10-K:0000033213-24-000008" ], "current_liabilities": [ "10-K:0000033213-24-000008" ], "long_term_debt": [ "10-K:0000033213-24-000008" ], "total_liabilities": [ "10-K:0000033213-24-000008" ], "equity_parent": [ "10-K:0000033213-24-000008" ], "nci": [ "10-K:0000033213-24-000008" ], "equity_total": [ "10-K:0000033213-24-000008" ], "liabilities_and_equity": [ "10-K:0000033213-24-000008" ], "retained_earnings": [ "10-K:0000033213-24-000008" ], "equity_method_investments": [ "10-K:0000033213-24-000008" ], "operating_lease_liability": [ "10-K:0000033213-24-000008" ], "operating_lease_liability_current": [ "10-K:0000033213-24-000008" ], "operating_lease_payments_y1": [ "10-K:0000033213-23-000008" ], "operating_lease_payments_total": [ "10-K:0000033213-23-000008" ], "operating_lease_imputed_interest": [ "10-K:0000033213-23-000008" ], "debt_maturity_y1": [ "10-K:0000033213-23-000008" ], "debt_maturity_y2": [ "10-K:0000033213-23-000008" ], "debt_maturity_y3": [ "10-K:0000033213-23-000008" ], "debt_maturity_y4": [ "10-K:0000033213-23-000008" ], "debt_maturity_y5": [ "10-K:0000033213-23-000008" ], "debt_maturity_after_y5": [ "10-K:0000033213-23-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 2127262000.0, "short_term_investments": null, "receivables": 628132000.0, "inventory": null, "current_assets": 3949554000.0, "ppe_net": 18233700000.0, "goodwill": null, "intangibles": null, "total_assets": 22690454000.0, "accounts_payable": 1153258000.0, "short_term_borrowings": null, "debt_current": 413244000.0, "current_liabilities": 2664422000.0, "long_term_debt": 5058563000.0, "total_liabilities": 10536866000.0, "temporary_equity": null, "equity_parent": 12112134000.0, "nci": 41454000.0, "equity_total": 12153588000.0, "liabilities_and_equity": 22690454000.0, "shares_outstanding": null, "retained_earnings": 2338572000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-23-000017" ], "value_sources": { "cash": [ "10-Q:0000033213-23-000017" ], "receivables": [ "10-Q:0000033213-23-000017" ], "current_assets": [ "10-Q:0000033213-23-000017" ], "ppe_net": [ "10-Q:0000033213-23-000017" ], "total_assets": [ "10-Q:0000033213-23-000017" ], "accounts_payable": [ "10-Q:0000033213-23-000017" ], "debt_current": [ "10-Q:0000033213-23-000017" ], "current_liabilities": [ "10-Q:0000033213-23-000017" ], "long_term_debt": [ "10-Q:0000033213-23-000017" ], "total_liabilities": [ "10-Q:0000033213-23-000017" ], "equity_parent": [ "10-Q:0000033213-23-000017" ], "nci": [ "10-Q:0000033213-23-000017" ], "equity_total": [ "10-Q:0000033213-23-000017" ], "liabilities_and_equity": [ "10-Q:0000033213-23-000017" ], "retained_earnings": [ "10-Q:0000033213-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 1215492000.0, "short_term_investments": null, "receivables": 475211000.0, "inventory": null, "current_assets": 2425569000.0, "ppe_net": 18323499000.0, "goodwill": null, "intangibles": null, "total_assets": 21273477000.0, "accounts_payable": 1049895000.0, "short_term_borrowings": null, "debt_current": 413917000.0, "current_liabilities": 2182826000.0, "long_term_debt": 4257636000.0, "total_liabilities": 9228449000.0, "temporary_equity": null, "equity_parent": 12005772000.0, "nci": 39256000.0, "equity_total": 12045028000.0, "liabilities_and_equity": 21273477000.0, "shares_outstanding": null, "retained_earnings": 2217698000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-23-000028" ], "value_sources": { "cash": [ "10-Q:0000033213-23-000028" ], "receivables": [ "10-Q:0000033213-23-000028" ], "current_assets": [ "10-Q:0000033213-23-000028" ], "ppe_net": [ "10-Q:0000033213-23-000028" ], "total_assets": [ "10-Q:0000033213-23-000028" ], "accounts_payable": [ "10-Q:0000033213-23-000028" ], "debt_current": [ "10-Q:0000033213-23-000028" ], "current_liabilities": [ "10-Q:0000033213-23-000028" ], "long_term_debt": [ "10-Q:0000033213-23-000028" ], "total_liabilities": [ "10-Q:0000033213-23-000028" ], "equity_parent": [ "10-Q:0000033213-23-000028" ], "nci": [ "10-Q:0000033213-23-000028" ], "equity_total": [ "10-Q:0000033213-23-000028" ], "liabilities_and_equity": [ "10-Q:0000033213-23-000028" ], "retained_earnings": [ "10-Q:0000033213-23-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 64750000.0, "short_term_investments": null, "receivables": 559348000.0, "inventory": null, "current_assets": 1247238000.0, "ppe_net": 22922080000.0, "goodwill": null, "intangibles": null, "total_assets": 24554988000.0, "accounts_payable": 1159743000.0, "short_term_borrowings": null, "debt_current": 414592000.0, "current_liabilities": 2118944000.0, "long_term_debt": 5501274000.0, "total_liabilities": 10345431000.0, "temporary_equity": null, "equity_parent": 14201332000.0, "nci": 8225000.0, "equity_total": 14209557000.0, "liabilities_and_equity": 24554988000.0, "shares_outstanding": null, "retained_earnings": 2245615000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-23-000041" ], "value_sources": { "cash": [ "10-Q:0000033213-23-000041" ], "receivables": [ "10-Q:0000033213-23-000041" ], "current_assets": [ "10-Q:0000033213-23-000041" ], "ppe_net": [ "10-Q:0000033213-23-000041" ], "total_assets": [ "10-Q:0000033213-23-000041" ], "accounts_payable": [ "10-Q:0000033213-23-000041" ], "debt_current": [ "10-Q:0000033213-23-000041" ], "current_liabilities": [ "10-Q:0000033213-23-000041" ], "long_term_debt": [ "10-Q:0000033213-23-000041" ], "total_liabilities": [ "10-Q:0000033213-23-000041" ], "equity_parent": [ "10-Q:0000033213-23-000041" ], "nci": [ "10-Q:0000033213-23-000041" ], "equity_total": [ "10-Q:0000033213-23-000041" ], "liabilities_and_equity": [ "10-Q:0000033213-23-000041" ], "retained_earnings": [ "10-Q:0000033213-23-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 80977000.0, "short_term_investments": null, "receivables": 823695000.0, "inventory": null, "current_assets": 2012975000.0, "ppe_net": 22950170000.0, "goodwill": 0.0, "intangibles": 22595000.0, "total_assets": 25285098000.0, "accounts_payable": 1272522000.0, "short_term_borrowings": null, "debt_current": 292432000.0, "current_liabilities": 2036840000.0, "long_term_debt": 5502681000.0, "total_liabilities": 10504281000.0, "temporary_equity": null, "equity_parent": 14773200000.0, "nci": 7617000.0, "equity_total": 14780817000.0, "liabilities_and_equity": 25285098000.0, "shares_outstanding": null, "retained_earnings": 2681898000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 56623000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 58577000.0, "operating_lease_liability_current": 43891000.0, "operating_lease_liability_noncurrent": 8443000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 47865000.0, "operating_lease_payments_total": 61388000.0, "operating_lease_imputed_interest": 2811000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000033213-24-000008", "10-K:0000033213-25-000011" ], "value_sources": { "cash": [ "10-K:0000033213-25-000011" ], "receivables": [ "10-K:0000033213-25-000011" ], "current_assets": [ "10-K:0000033213-25-000011" ], "ppe_net": [ "10-K:0000033213-25-000011" ], "goodwill": [ "10-K:0000033213-25-000011" ], "intangibles": [ "10-K:0000033213-25-000011" ], "total_assets": [ "10-K:0000033213-25-000011" ], "accounts_payable": [ "10-K:0000033213-25-000011" ], "debt_current": [ "10-K:0000033213-25-000011" ], "current_liabilities": [ "10-K:0000033213-25-000011" ], "long_term_debt": [ "10-K:0000033213-25-000011" ], "total_liabilities": [ "10-K:0000033213-25-000011" ], "equity_parent": [ "10-K:0000033213-25-000011" ], "nci": [ "10-K:0000033213-25-000011" ], "equity_total": [ "10-K:0000033213-25-000011" ], "liabilities_and_equity": [ "10-K:0000033213-25-000011" ], "retained_earnings": [ "10-K:0000033213-25-000011" ], "equity_method_investments": [ "10-K:0000033213-25-000011" ], "operating_lease_liability": [ "10-K:0000033213-24-000008" ], "operating_lease_liability_current": [ "10-K:0000033213-25-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0000033213-25-000011" ], "operating_lease_payments_y1": [ "10-K:0000033213-24-000008" ], "operating_lease_payments_total": [ "10-K:0000033213-24-000008" ], "operating_lease_imputed_interest": [ "10-K:0000033213-24-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 648048000.0, "short_term_investments": null, "receivables": 445156000.0, "inventory": null, "current_assets": 2095779000.0, "ppe_net": 23022582000.0, "goodwill": null, "intangibles": null, "total_assets": 25438320000.0, "accounts_payable": 1124918000.0, "short_term_borrowings": null, "debt_current": 606967000.0, "current_liabilities": 2373633000.0, "long_term_debt": 4897774000.0, "total_liabilities": 10266919000.0, "temporary_equity": null, "equity_parent": 15164209000.0, "nci": 7192000.0, "equity_total": 15171401000.0, "liabilities_and_equity": 25438320000.0, "shares_outstanding": null, "retained_earnings": 2715974000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-24-000021" ], "value_sources": { "cash": [ "10-Q:0000033213-24-000021" ], "receivables": [ "10-Q:0000033213-24-000021" ], "current_assets": [ "10-Q:0000033213-24-000021" ], "ppe_net": [ "10-Q:0000033213-24-000021" ], "total_assets": [ "10-Q:0000033213-24-000021" ], "accounts_payable": [ "10-Q:0000033213-24-000021" ], "debt_current": [ "10-Q:0000033213-24-000021" ], "current_liabilities": [ "10-Q:0000033213-24-000021" ], "long_term_debt": [ "10-Q:0000033213-24-000021" ], "total_liabilities": [ "10-Q:0000033213-24-000021" ], "equity_parent": [ "10-Q:0000033213-24-000021" ], "nci": [ "10-Q:0000033213-24-000021" ], "equity_total": [ "10-Q:0000033213-24-000021" ], "liabilities_and_equity": [ "10-Q:0000033213-24-000021" ], "retained_earnings": [ "10-Q:0000033213-24-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 29974000.0, "short_term_investments": null, "receivables": 586995000.0, "inventory": null, "current_assets": 1229827000.0, "ppe_net": 23176286000.0, "goodwill": null, "intangibles": null, "total_assets": 24706469000.0, "accounts_payable": 1198215000.0, "short_term_borrowings": null, "debt_current": 6388000.0, "current_liabilities": 1685568000.0, "long_term_debt": 4945398000.0, "total_liabilities": 9581721000.0, "temporary_equity": null, "equity_parent": 15117834000.0, "nci": 6914000.0, "equity_total": 15124748000.0, "liabilities_and_equity": 24706469000.0, "shares_outstanding": null, "retained_earnings": 2655940000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-24-000032" ], "value_sources": { "cash": [ "10-Q:0000033213-24-000032" ], "receivables": [ "10-Q:0000033213-24-000032" ], "current_assets": [ "10-Q:0000033213-24-000032" ], "ppe_net": [ "10-Q:0000033213-24-000032" ], "total_assets": [ "10-Q:0000033213-24-000032" ], "accounts_payable": [ "10-Q:0000033213-24-000032" ], "debt_current": [ "10-Q:0000033213-24-000032" ], "current_liabilities": [ "10-Q:0000033213-24-000032" ], "long_term_debt": [ "10-Q:0000033213-24-000032" ], "total_liabilities": [ "10-Q:0000033213-24-000032" ], "equity_parent": [ "10-Q:0000033213-24-000032" ], "nci": [ "10-Q:0000033213-24-000032" ], "equity_total": [ "10-Q:0000033213-24-000032" ], "liabilities_and_equity": [ "10-Q:0000033213-24-000032" ], "retained_earnings": [ "10-Q:0000033213-24-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 88980000.0, "short_term_investments": null, "receivables": 577599000.0, "inventory": null, "current_assets": 1082292000.0, "ppe_net": 32546542000.0, "goodwill": 2178236000.0, "intangibles": 268308000.0, "total_assets": 39945589000.0, "accounts_payable": 1042393000.0, "short_term_borrowings": null, "debt_current": 400150000.0, "current_liabilities": 2113950000.0, "long_term_debt": 13393398000.0, "total_liabilities": 19457271000.0, "temporary_equity": null, "equity_parent": 20334759000.0, "nci": 153559000.0, "equity_total": 20488318000.0, "liabilities_and_equity": 39945589000.0, "shares_outstanding": null, "retained_earnings": 2261086000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-24-000047" ], "value_sources": { "cash": [ "10-Q:0000033213-24-000047" ], "receivables": [ "10-Q:0000033213-24-000047" ], "current_assets": [ "10-Q:0000033213-24-000047" ], "ppe_net": [ "10-Q:0000033213-24-000047" ], "goodwill": [ "10-Q:0000033213-24-000047" ], "intangibles": [ "10-Q:0000033213-24-000047" ], "total_assets": [ "10-Q:0000033213-24-000047" ], "accounts_payable": [ "10-Q:0000033213-24-000047" ], "debt_current": [ "10-Q:0000033213-24-000047" ], "current_liabilities": [ "10-Q:0000033213-24-000047" ], "long_term_debt": [ "10-Q:0000033213-24-000047" ], "total_liabilities": [ "10-Q:0000033213-24-000047" ], "equity_parent": [ "10-Q:0000033213-24-000047" ], "nci": [ "10-Q:0000033213-24-000047" ], "equity_total": [ "10-Q:0000033213-24-000047" ], "liabilities_and_equity": [ "10-Q:0000033213-24-000047" ], "retained_earnings": [ "10-Q:0000033213-24-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 202093000.0, "short_term_investments": null, "receivables": 1132608000.0, "inventory": null, "current_assets": 1714679000.0, "ppe_net": 31747818000.0, "goodwill": 2079481000.0, "intangibles": 215257000.0, "total_assets": 39830255000.0, "accounts_payable": 1177656000.0, "short_term_borrowings": null, "debt_current": 320800000.0, "current_liabilities": 2461549000.0, "long_term_debt": 9003377000.0, "total_liabilities": 15552119000.0, "temporary_equity": null, "equity_parent": 20597628000.0, "nci": 3680508000.0, "equity_total": 24278136000.0, "liabilities_and_equity": 39830255000.0, "shares_outstanding": null, "retained_earnings": 2585238000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3584155000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 65666000.0, "operating_lease_liability_current": 36275000.0, "operating_lease_liability_noncurrent": 29391000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 38592000.0, "operating_lease_payments_total": 71995000.0, "operating_lease_imputed_interest": 6329000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000033213-25-000011", "10-K:0000033213-26-000018" ], "value_sources": { "cash": [ "10-K:0000033213-26-000018" ], "receivables": [ "10-K:0000033213-26-000018" ], "current_assets": [ "10-K:0000033213-26-000018" ], "ppe_net": [ "10-K:0000033213-26-000018" ], "goodwill": [ "10-K:0000033213-26-000018" ], "intangibles": [ "10-K:0000033213-26-000018" ], "total_assets": [ "10-K:0000033213-26-000018" ], "accounts_payable": [ "10-K:0000033213-26-000018" ], "debt_current": [ "10-K:0000033213-26-000018" ], "current_liabilities": [ "10-K:0000033213-26-000018" ], "long_term_debt": [ "10-K:0000033213-26-000018" ], "total_liabilities": [ "10-K:0000033213-26-000018" ], "equity_parent": [ "10-K:0000033213-26-000018" ], "nci": [ "10-K:0000033213-26-000018" ], "equity_total": [ "10-K:0000033213-26-000018" ], "liabilities_and_equity": [ "10-K:0000033213-26-000018" ], "retained_earnings": [ "10-K:0000033213-26-000018" ], "equity_method_investments": [ "10-K:0000033213-26-000018" ], "operating_lease_liability": [ "10-K:0000033213-25-000011" ], "operating_lease_liability_current": [ "10-K:0000033213-26-000018" ], "operating_lease_liability_noncurrent": [ "10-K:0000033213-26-000018" ], "operating_lease_payments_y1": [ "10-K:0000033213-25-000011" ], "operating_lease_payments_total": [ "10-K:0000033213-25-000011" ], "operating_lease_imputed_interest": [ "10-K:0000033213-25-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 281764000.0, "short_term_investments": null, "receivables": 1206163000.0, "inventory": null, "current_assets": 1739099000.0, "ppe_net": 31660705000.0, "goodwill": 2066526000.0, "intangibles": 211564000.0, "total_assets": 39703364000.0, "accounts_payable": 1336689000.0, "short_term_borrowings": null, "debt_current": 285000000.0, "current_liabilities": 3062273000.0, "long_term_debt": 8107783000.0, "total_liabilities": 15300095000.0, "temporary_equity": null, "equity_parent": 20717880000.0, "nci": 3685389000.0, "equity_total": 24403269000.0, "liabilities_and_equity": 39703364000.0, "shares_outstanding": null, "retained_earnings": 2736046000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3546896000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-25-000023" ], "value_sources": { "cash": [ "10-Q:0000033213-25-000023" ], "receivables": [ "10-Q:0000033213-25-000023" ], "current_assets": [ "10-Q:0000033213-25-000023" ], "ppe_net": [ "10-Q:0000033213-25-000023" ], "goodwill": [ "10-Q:0000033213-25-000023" ], "intangibles": [ "10-Q:0000033213-25-000023" ], "total_assets": [ "10-Q:0000033213-25-000023" ], "accounts_payable": [ "10-Q:0000033213-25-000023" ], "debt_current": [ "10-Q:0000033213-25-000023" ], "current_liabilities": [ "10-Q:0000033213-25-000023" ], "long_term_debt": [ "10-Q:0000033213-25-000023" ], "total_liabilities": [ "10-Q:0000033213-25-000023" ], "equity_parent": [ "10-Q:0000033213-25-000023" ], "nci": [ "10-Q:0000033213-25-000023" ], "equity_total": [ "10-Q:0000033213-25-000023" ], "liabilities_and_equity": [ "10-Q:0000033213-25-000023" ], "retained_earnings": [ "10-Q:0000033213-25-000023" ], "equity_method_investments": [ "10-Q:0000033213-25-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 555492000.0, "short_term_investments": null, "receivables": 817402000.0, "inventory": null, "current_assets": 1631336000.0, "ppe_net": 31624191000.0, "goodwill": 2062462000.0, "intangibles": 207871000.0, "total_assets": 39666748000.0, "accounts_payable": 1151663000.0, "short_term_borrowings": null, "debt_current": 391801000.0, "current_liabilities": 2306407000.0, "long_term_debt": 7923236000.0, "total_liabilities": 14568898000.0, "temporary_equity": null, "equity_parent": 21423260000.0, "nci": 3674590000.0, "equity_total": 25097850000.0, "liabilities_and_equity": 39666748000.0, "shares_outstanding": null, "retained_earnings": 3425732000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3589916000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-25-000033" ], "value_sources": { "cash": [ "10-Q:0000033213-25-000033" ], "receivables": [ "10-Q:0000033213-25-000033" ], "current_assets": [ "10-Q:0000033213-25-000033" ], "ppe_net": [ "10-Q:0000033213-25-000033" ], "goodwill": [ "10-Q:0000033213-25-000033" ], "intangibles": [ "10-Q:0000033213-25-000033" ], "total_assets": [ "10-Q:0000033213-25-000033" ], "accounts_payable": [ "10-Q:0000033213-25-000033" ], "debt_current": [ "10-Q:0000033213-25-000033" ], "current_liabilities": [ "10-Q:0000033213-25-000033" ], "long_term_debt": [ "10-Q:0000033213-25-000033" ], "total_liabilities": [ "10-Q:0000033213-25-000033" ], "equity_parent": [ "10-Q:0000033213-25-000033" ], "nci": [ "10-Q:0000033213-25-000033" ], "equity_total": [ "10-Q:0000033213-25-000033" ], "liabilities_and_equity": [ "10-Q:0000033213-25-000033" ], "retained_earnings": [ "10-Q:0000033213-25-000033" ], "equity_method_investments": [ "10-Q:0000033213-25-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 235736000.0, "short_term_investments": null, "receivables": 803909000.0, "inventory": null, "current_assets": 1266992000.0, "ppe_net": 33609995000.0, "goodwill": 2062462000.0, "intangibles": 204179000.0, "total_assets": 41195290000.0, "accounts_payable": 1119957000.0, "short_term_borrowings": null, "debt_current": 506690000.0, "current_liabilities": 2191446000.0, "long_term_debt": 7711132000.0, "total_liabilities": 14404987000.0, "temporary_equity": null, "equity_parent": 23151622000.0, "nci": 3638681000.0, "equity_total": 26790303000.0, "liabilities_and_equity": 41195290000.0, "shares_outstanding": null, "retained_earnings": 3663136000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3567522000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-25-000049" ], "value_sources": { "cash": [ "10-Q:0000033213-25-000049" ], "receivables": [ "10-Q:0000033213-25-000049" ], "current_assets": [ "10-Q:0000033213-25-000049" ], "ppe_net": [ "10-Q:0000033213-25-000049" ], "goodwill": [ "10-Q:0000033213-25-000049" ], "intangibles": [ "10-Q:0000033213-25-000049" ], "total_assets": [ "10-Q:0000033213-25-000049" ], "accounts_payable": [ "10-Q:0000033213-25-000049" ], "debt_current": [ "10-Q:0000033213-25-000049" ], "current_liabilities": [ "10-Q:0000033213-25-000049" ], "long_term_debt": [ "10-Q:0000033213-25-000049" ], "total_liabilities": [ "10-Q:0000033213-25-000049" ], "equity_parent": [ "10-Q:0000033213-25-000049" ], "nci": [ "10-Q:0000033213-25-000049" ], "equity_total": [ "10-Q:0000033213-25-000049" ], "liabilities_and_equity": [ "10-Q:0000033213-25-000049" ], "retained_earnings": [ "10-Q:0000033213-25-000049" ], "equity_method_investments": [ "10-Q:0000033213-25-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 110795000.0, "short_term_investments": null, "receivables": 1457959000.0, "inventory": null, "current_assets": 1895151000.0, "ppe_net": 33557808000.0, "goodwill": 2062462000.0, "intangibles": 200486000.0, "total_assets": 41792874000.0, "accounts_payable": 1367431000.0, "short_term_borrowings": null, "debt_current": 507119000.0, "current_liabilities": 2484841000.0, "long_term_debt": 7293209000.0, "total_liabilities": 14432726000.0, "temporary_equity": null, "equity_parent": 23752677000.0, "nci": 3607471000.0, "equity_total": 27360148000.0, "liabilities_and_equity": 41792874000.0, "shares_outstanding": null, "retained_earnings": 4237089000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3597564000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 78411000.0, "operating_lease_liability_current": 51042000.0, "operating_lease_liability_noncurrent": 27369000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 53639000.0, "operating_lease_payments_total": 83620000.0, "operating_lease_imputed_interest": 5209000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000033213-26-000018", "10-Q:0000033213-26-000058" ], "value_sources": { "cash": [ "10-Q:0000033213-26-000058" ], "receivables": [ "10-Q:0000033213-26-000058" ], "current_assets": [ "10-Q:0000033213-26-000058" ], "ppe_net": [ "10-Q:0000033213-26-000058" ], "goodwill": [ "10-Q:0000033213-26-000058" ], "intangibles": [ "10-Q:0000033213-26-000058" ], "total_assets": [ "10-Q:0000033213-26-000058" ], "accounts_payable": [ "10-Q:0000033213-26-000058" ], "debt_current": [ "10-Q:0000033213-26-000058" ], "current_liabilities": [ "10-Q:0000033213-26-000058" ], "long_term_debt": [ "10-Q:0000033213-26-000058" ], "total_liabilities": [ "10-Q:0000033213-26-000058" ], "equity_parent": [ "10-Q:0000033213-26-000058" ], "nci": [ "10-Q:0000033213-26-000058" ], "equity_total": [ "10-Q:0000033213-26-000058" ], "liabilities_and_equity": [ "10-Q:0000033213-26-000058" ], "retained_earnings": [ "10-Q:0000033213-26-000058" ], "equity_method_investments": [ "10-Q:0000033213-26-000058" ], "operating_lease_liability": [ "10-K:0000033213-26-000018" ], "operating_lease_liability_current": [ "10-K:0000033213-26-000018" ], "operating_lease_liability_noncurrent": [ "10-K:0000033213-26-000018" ], "operating_lease_payments_y1": [ "10-K:0000033213-26-000018" ], "operating_lease_payments_total": [ "10-K:0000033213-26-000018" ], "operating_lease_imputed_interest": [ "10-K:0000033213-26-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 326568000.0, "short_term_investments": null, "receivables": 953314000.0, "inventory": null, "current_assets": 1556714000.0, "ppe_net": 33528519000.0, "goodwill": 2062462000.0, "intangibles": 196793000.0, "total_assets": 41692278000.0, "accounts_payable": 1414889000.0, "short_term_borrowings": null, "debt_current": 507547000.0, "current_liabilities": 2365762000.0, "long_term_debt": 5484864000.0, "total_liabilities": 12905229000.0, "temporary_equity": null, "equity_parent": 25118761000.0, "nci": 3668288000.0, "equity_total": 28787049000.0, "liabilities_and_equity": 41692278000.0, "shares_outstanding": null, "retained_earnings": 5623137000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3866772000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-26-000030" ], "value_sources": { "cash": [ "10-Q:0000033213-26-000030" ], "receivables": [ "10-Q:0000033213-26-000030" ], "current_assets": [ "10-Q:0000033213-26-000030" ], "ppe_net": [ "10-Q:0000033213-26-000030" ], "goodwill": [ "10-Q:0000033213-26-000030" ], "intangibles": [ "10-Q:0000033213-26-000030" ], "total_assets": [ "10-Q:0000033213-26-000030" ], "accounts_payable": [ "10-Q:0000033213-26-000030" ], "debt_current": [ "10-Q:0000033213-26-000030" ], "current_liabilities": [ "10-Q:0000033213-26-000030" ], "long_term_debt": [ "10-Q:0000033213-26-000030" ], "total_liabilities": [ "10-Q:0000033213-26-000030" ], "equity_parent": [ "10-Q:0000033213-26-000030" ], "nci": [ "10-Q:0000033213-26-000030" ], "equity_total": [ "10-Q:0000033213-26-000030" ], "liabilities_and_equity": [ "10-Q:0000033213-26-000030" ], "retained_earnings": [ "10-Q:0000033213-26-000030" ], "equity_method_investments": [ "10-Q:0000033213-26-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 112863000.0, "short_term_investments": null, "receivables": 835140000.0, "inventory": null, "current_assets": 1177827000.0, "ppe_net": 33552595000.0, "goodwill": 2062462000.0, "intangibles": 193100000.0, "total_assets": 41320840000.0, "accounts_payable": 1166963000.0, "short_term_borrowings": null, "debt_current": 114959000.0, "current_liabilities": 1750279000.0, "long_term_debt": 5540755000.0, "total_liabilities": 12457443000.0, "temporary_equity": null, "equity_parent": 25258876000.0, "nci": 3604521000.0, "equity_total": 28863397000.0, "liabilities_and_equity": 41320840000.0, "shares_outstanding": null, "retained_earnings": 5731287000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3898114000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-26-000043" ], "value_sources": { "cash": [ "10-Q:0000033213-26-000043" ], "receivables": [ "10-Q:0000033213-26-000043" ], "current_assets": [ "10-Q:0000033213-26-000043" ], "ppe_net": [ "10-Q:0000033213-26-000043" ], "goodwill": [ "10-Q:0000033213-26-000043" ], "intangibles": [ "10-Q:0000033213-26-000043" ], "total_assets": [ "10-Q:0000033213-26-000043" ], "accounts_payable": [ "10-Q:0000033213-26-000043" ], "debt_current": [ "10-Q:0000033213-26-000043" ], "current_liabilities": [ "10-Q:0000033213-26-000043" ], "long_term_debt": [ "10-Q:0000033213-26-000043" ], "total_liabilities": [ "10-Q:0000033213-26-000043" ], "equity_parent": [ "10-Q:0000033213-26-000043" ], "nci": [ "10-Q:0000033213-26-000043" ], "equity_total": [ "10-Q:0000033213-26-000043" ], "liabilities_and_equity": [ "10-Q:0000033213-26-000043" ], "retained_earnings": [ "10-Q:0000033213-26-000043" ], "equity_method_investments": [ "10-Q:0000033213-26-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 78715000.0, "short_term_investments": null, "receivables": 725938000.0, "inventory": null, "current_assets": 1110500000.0, "ppe_net": 33667019000.0, "goodwill": 2062462000.0, "intangibles": 189407000.0, "total_assets": 41441859000.0, "accounts_payable": 1138859000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 1569891000.0, "long_term_debt": 5552552000.0, "total_liabilities": 12422557000.0, "temporary_equity": null, "equity_parent": 25465506000.0, "nci": 3553796000.0, "equity_total": 29019302000.0, "liabilities_and_equity": 41441859000.0, "shares_outstanding": null, "retained_earnings": 5906699000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3912951000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000033213-26-000058" ], "value_sources": { "cash": [ "10-Q:0000033213-26-000058" ], "receivables": [ "10-Q:0000033213-26-000058" ], "current_assets": [ "10-Q:0000033213-26-000058" ], "ppe_net": [ "10-Q:0000033213-26-000058" ], "goodwill": [ "10-Q:0000033213-26-000058" ], "intangibles": [ "10-Q:0000033213-26-000058" ], "total_assets": [ "10-Q:0000033213-26-000058" ], "accounts_payable": [ "10-Q:0000033213-26-000058" ], "debt_current": [ "10-Q:0000033213-26-000058" ], "current_liabilities": [ "10-Q:0000033213-26-000058" ], "long_term_debt": [ "10-Q:0000033213-26-000058" ], "total_liabilities": [ "10-Q:0000033213-26-000058" ], "equity_parent": [ "10-Q:0000033213-26-000058" ], "nci": [ "10-Q:0000033213-26-000058" ], "equity_total": [ "10-Q:0000033213-26-000058" ], "liabilities_and_equity": [ "10-Q:0000033213-26-000058" ], "retained_earnings": [ "10-Q:0000033213-26-000058" ], "equity_method_investments": [ "10-Q:0000033213-26-000058" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 500262000.0, "cfi": -203693000.0, "cff": -282514000.0, "capex": 256156000.0, "d_and_a": 357526000.0, "sbc": 4684000.0, "dividends_paid": 7664000.0, "buybacks": null, "interest_paid": 29628000.0, "taxes_paid": -1950000.0, "depreciation": null, "amortisation_intangibles": 7478000.0, "goodwill_impairment": null, "deferred_tax": 127860000.0, "change_receivables": -149057000.0, "change_inventories": null, "change_payables": -85840000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-21-000012" ], "value_sources": { "cfo": [ "10-Q:0000033213-21-000012" ], "cfi": [ "10-Q:0000033213-21-000012" ], "cff": [ "10-Q:0000033213-21-000012" ], "capex": [ "10-Q:0000033213-21-000012" ], "d_and_a": [ "10-Q:0000033213-21-000012" ], "sbc": [ "10-Q:0000033213-21-000012" ], "dividends_paid": [ "10-Q:0000033213-21-000012" ], "interest_paid": [ "10-Q:0000033213-21-000012" ], "taxes_paid": [ "10-Q:0000033213-21-000012" ], "amortisation_intangibles": [ "10-Q:0000033213-21-000012" ], "deferred_tax": [ "10-Q:0000033213-21-000012" ], "change_receivables": [ "10-Q:0000033213-21-000012" ], "change_payables": [ "10-Q:0000033213-21-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 446859000.0, "cfi": -145277000.0, "cff": -317265000.0, "capex": 255939000.0, "d_and_a": 323096000.0, "sbc": 3439000.0, "dividends_paid": 0.0, "buybacks": null, "interest_paid": 44968000.0, "taxes_paid": -189648000.0, "depreciation": null, "amortisation_intangibles": 7477000.0, "goodwill_impairment": null, "deferred_tax": -102873000.0, "change_receivables": -57265000.0, "change_inventories": null, "change_payables": -133000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-21-000012", "10-Q:0000033213-21-000020" ], "value_sources": { "cfo": [ "10-Q:0000033213-21-000012", "10-Q:0000033213-21-000020" ], "cfi": [ "10-Q:0000033213-21-000012", "10-Q:0000033213-21-000020" ], "cff": [ "10-Q:0000033213-21-000012", "10-Q:0000033213-21-000020" ], "capex": [ "10-Q:0000033213-21-000012", "10-Q:0000033213-21-000020" ], "d_and_a": [ "10-Q:0000033213-21-000020" ], "sbc": [ "10-Q:0000033213-21-000012", "10-Q:0000033213-21-000020" ], "dividends_paid": [ "10-Q:0000033213-21-000012", "10-Q:0000033213-21-000020" ], "interest_paid": [ "10-Q:0000033213-21-000012", "10-Q:0000033213-21-000020" ], "taxes_paid": [ "10-Q:0000033213-21-000012", "10-Q:0000033213-21-000020" ], "amortisation_intangibles": [ "10-Q:0000033213-21-000020" ], "deferred_tax": [ "10-Q:0000033213-21-000012", "10-Q:0000033213-21-000020" ], "change_receivables": [ "10-Q:0000033213-21-000012", "10-Q:0000033213-21-000020" ], "change_payables": [ "10-Q:0000033213-21-000012", "10-Q:0000033213-21-000020" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 184456000.0, "cfi": -273738000.0, "cff": 99982000.0, "capex": 276289000.0, "d_and_a": 341027000.0, "sbc": 7103000.0, "dividends_paid": 0.0, "buybacks": null, "interest_paid": 70770000.0, "taxes_paid": -210446000.0, "depreciation": null, "amortisation_intangibles": 7478000.0, "goodwill_impairment": null, "deferred_tax": -207231000.0, "change_receivables": 66609000.0, "change_inventories": null, "change_payables": 23120000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-21-000020", "10-Q:0000033213-21-000026" ], "value_sources": { "cfo": [ "10-Q:0000033213-21-000020", "10-Q:0000033213-21-000026" ], "cfi": [ "10-Q:0000033213-21-000020", "10-Q:0000033213-21-000026" ], "cff": [ "10-Q:0000033213-21-000020", "10-Q:0000033213-21-000026" ], "capex": [ "10-Q:0000033213-21-000020", "10-Q:0000033213-21-000026" ], "d_and_a": [ "10-Q:0000033213-21-000026" ], "sbc": [ "10-Q:0000033213-21-000020", "10-Q:0000033213-21-000026" ], "dividends_paid": [ "10-Q:0000033213-21-000020", "10-Q:0000033213-21-000026" ], "interest_paid": [ "10-Q:0000033213-21-000020", "10-Q:0000033213-21-000026" ], "taxes_paid": [ "10-Q:0000033213-21-000020", "10-Q:0000033213-21-000026" ], "amortisation_intangibles": [ "10-Q:0000033213-21-000026" ], "deferred_tax": [ "10-Q:0000033213-21-000020", "10-Q:0000033213-21-000026" ], "change_receivables": [ "10-Q:0000033213-21-000020", "10-Q:0000033213-21-000026" ], "change_payables": [ "10-Q:0000033213-21-000020", "10-Q:0000033213-21-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 406124000.0, "cfi": -933092000.0, "cff": 531510000.0, "capex": 253847000.0, "d_and_a": 371816000.0, "sbc": 4326000.0, "dividends_paid": 0.0, "buybacks": null, "interest_paid": 50315000.0, "taxes_paid": -46862000.0, "depreciation": null, "amortisation_intangibles": 3573000.0, "goodwill_impairment": null, "deferred_tax": 26404000.0, "change_receivables": 176009000.0, "change_inventories": null, "change_payables": 33660000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "value_sources": { "cfo": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "cfi": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "cff": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "capex": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "d_and_a": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "sbc": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "dividends_paid": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "interest_paid": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "taxes_paid": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "amortisation_intangibles": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "deferred_tax": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "change_receivables": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ], "change_payables": [ "10-K:0000033213-22-000007", "10-Q:0000033213-21-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 399915000.0, "cfi": -247910000.0, "cff": -129545000.0, "capex": 251277000.0, "d_and_a": 377116000.0, "sbc": 6239000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 85211000.0, "taxes_paid": 22751000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 112899000.0, "change_inventories": null, "change_payables": 116732000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-22-000014" ], "value_sources": { "cfo": [ "10-Q:0000033213-22-000014" ], "cfi": [ "10-Q:0000033213-22-000014" ], "cff": [ "10-Q:0000033213-22-000014" ], "capex": [ "10-Q:0000033213-22-000014" ], "d_and_a": [ "10-Q:0000033213-22-000014" ], "sbc": [ "10-Q:0000033213-22-000014" ], "dividends_paid": [ "10-Q:0000033213-22-000014" ], "buybacks": [ "10-Q:0000033213-22-000014" ], "interest_paid": [ "10-Q:0000033213-22-000014" ], "taxes_paid": [ "10-Q:0000033213-22-000014" ], "change_receivables": [ "10-Q:0000033213-22-000014" ], "change_payables": [ "10-Q:0000033213-22-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 43479000.0, "cfi": -426988000.0, "cff": 673609000.0, "capex": 218982000.0, "d_and_a": 380288000.0, "sbc": 7276000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 41871000.0, "taxes_paid": -983000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -13335000.0, "change_inventories": null, "change_payables": -5541000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-22-000014", "10-Q:0000033213-22-000022" ], "value_sources": { "cfo": [ "10-Q:0000033213-22-000014", "10-Q:0000033213-22-000022" ], "cfi": [ "10-Q:0000033213-22-000014", "10-Q:0000033213-22-000022" ], "cff": [ "10-Q:0000033213-22-000014", "10-Q:0000033213-22-000022" ], "capex": [ "10-Q:0000033213-22-000014", "10-Q:0000033213-22-000022" ], "d_and_a": [ "10-Q:0000033213-22-000022" ], "sbc": [ "10-Q:0000033213-22-000014", "10-Q:0000033213-22-000022" ], "dividends_paid": [ "10-Q:0000033213-22-000014", "10-Q:0000033213-22-000022" ], "buybacks": [ "10-Q:0000033213-22-000014", "10-Q:0000033213-22-000022" ], "interest_paid": [ "10-Q:0000033213-22-000014", "10-Q:0000033213-22-000022" ], "taxes_paid": [ "10-Q:0000033213-22-000014", "10-Q:0000033213-22-000022" ], "change_receivables": [ "10-Q:0000033213-22-000014", "10-Q:0000033213-22-000022" ], "change_payables": [ "10-Q:0000033213-22-000014", "10-Q:0000033213-22-000022" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 48108000.0, "cfi": -1039960000.0, "cff": 683874000.0, "capex": 236679000.0, "d_and_a": 442876000.0, "sbc": 7307000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 93348000.0, "taxes_paid": 495000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 304878000.0, "change_inventories": null, "change_payables": 165318000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-22-000022", "10-Q:0000033213-22-000028" ], "value_sources": { "cfo": [ "10-Q:0000033213-22-000022", "10-Q:0000033213-22-000028" ], "cfi": [ "10-Q:0000033213-22-000022", "10-Q:0000033213-22-000028" ], "cff": [ "10-Q:0000033213-22-000022", "10-Q:0000033213-22-000028" ], "capex": [ "10-Q:0000033213-22-000022", "10-Q:0000033213-22-000028" ], "d_and_a": [ "10-Q:0000033213-22-000028" ], "sbc": [ "10-Q:0000033213-22-000022", "10-Q:0000033213-22-000028" ], "dividends_paid": [ "10-Q:0000033213-22-000022", "10-Q:0000033213-22-000028" ], "buybacks": [ "10-Q:0000033213-22-000022", "10-Q:0000033213-22-000028" ], "interest_paid": [ "10-Q:0000033213-22-000022", "10-Q:0000033213-22-000028" ], "taxes_paid": [ "10-Q:0000033213-22-000022", "10-Q:0000033213-22-000028" ], "change_receivables": [ "10-Q:0000033213-22-000022", "10-Q:0000033213-22-000028" ], "change_payables": [ "10-Q:0000033213-22-000022", "10-Q:0000033213-22-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 1170946000.0, "cfi": -357884000.0, "cff": -721891000.0, "capex": 348190000.0, "d_and_a": 476422000.0, "sbc": 7347000.0, "dividends_paid": 0.0, "buybacks": 12922000.0, "interest_paid": 60081000.0, "taxes_paid": -3108000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 295550000.0, "change_inventories": null, "change_payables": 180479000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "value_sources": { "cfo": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "cfi": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "cff": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "capex": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "d_and_a": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "sbc": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "dividends_paid": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "buybacks": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "interest_paid": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "taxes_paid": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "change_receivables": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ], "change_payables": [ "10-K:0000033213-23-000008", "10-Q:0000033213-22-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 1021219000.0, "cfi": -291172000.0, "cff": -827097000.0, "capex": 292281000.0, "d_and_a": 422098000.0, "sbc": 7470000.0, "dividends_paid": 47063000.0, "buybacks": 216491000.0, "interest_paid": 82698000.0, "taxes_paid": 2129000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -473557000.0, "change_receivables": -225968000.0, "change_inventories": null, "change_payables": 52867000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-23-000017" ], "value_sources": { "cfo": [ "10-Q:0000033213-23-000017" ], "cfi": [ "10-Q:0000033213-23-000017" ], "cff": [ "10-Q:0000033213-23-000017" ], "capex": [ "10-Q:0000033213-23-000017" ], "d_and_a": [ "10-Q:0000033213-23-000017" ], "sbc": [ "10-Q:0000033213-23-000017" ], "dividends_paid": [ "10-Q:0000033213-23-000017" ], "buybacks": [ "10-Q:0000033213-23-000017" ], "interest_paid": [ "10-Q:0000033213-23-000017" ], "taxes_paid": [ "10-Q:0000033213-23-000017" ], "deferred_tax": [ "10-Q:0000033213-23-000017" ], "change_receivables": [ "10-Q:0000033213-23-000017" ], "change_payables": [ "10-Q:0000033213-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 230421000.0, "cfi": -216513000.0, "cff": 12924000.0, "capex": 392691000.0, "d_and_a": 429143000.0, "sbc": 14088000.0, "dividends_paid": 46209000.0, "buybacks": 0.0, "interest_paid": 50571000.0, "taxes_paid": 4286000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 308880000.0, "change_receivables": 852588000.0, "change_inventories": null, "change_payables": 307341000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ], "value_sources": { "cfo": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ], "cfi": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ], "cff": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ], "capex": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ], "d_and_a": [ "10-Q:0000033213-23-000028" ], "sbc": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ], "dividends_paid": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ], "buybacks": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ], "interest_paid": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ], "taxes_paid": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ], "deferred_tax": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ], "change_receivables": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ], "change_payables": [ "10-Q:0000033213-23-000017", "10-Q:0000033213-23-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 1150118000.0, "cfi": -509453000.0, "cff": -596869000.0, "capex": 362503000.0, "d_and_a": 418695000.0, "sbc": 12148000.0, "dividends_paid": 55493000.0, "buybacks": 53854000.0, "interest_paid": 74970000.0, "taxes_paid": 4114000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 150448000.0, "change_receivables": -119570000.0, "change_inventories": null, "change_payables": -16283000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ], "value_sources": { "cfo": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ], "cfi": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ], "cff": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ], "capex": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ], "d_and_a": [ "10-Q:0000033213-23-000041" ], "sbc": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ], "dividends_paid": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ], "buybacks": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ], "interest_paid": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ], "taxes_paid": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ], "deferred_tax": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ], "change_receivables": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ], "change_payables": [ "10-Q:0000033213-23-000028", "10-Q:0000033213-23-000041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 1063802000.0, "cfi": -404615000.0, "cff": 711916000.0, "capex": 352968000.0, "d_and_a": 396026000.0, "sbc": 11495000.0, "dividends_paid": 54864000.0, "buybacks": 139140000.0, "interest_paid": 28558000.0, "taxes_paid": 10244000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 548841000.0, "change_receivables": -338072000.0, "change_inventories": null, "change_payables": -162466000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "value_sources": { "cfo": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "cfi": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "cff": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "capex": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "d_and_a": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "sbc": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "dividends_paid": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "buybacks": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "interest_paid": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "taxes_paid": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "deferred_tax": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "change_receivables": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ], "change_payables": [ "10-K:0000033213-24-000008", "10-Q:0000033213-23-000041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1662768000.0, "cfi": -498326000.0, "cff": -495824000.0, "capex": 494784000.0, "d_and_a": 387685000.0, "sbc": 11276000.0, "dividends_paid": 54070000.0, "buybacks": 201029000.0, "interest_paid": 42650000.0, "taxes_paid": 13526000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 356618000.0, "change_receivables": -980908000.0, "change_inventories": null, "change_payables": -422519000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-24-000021" ], "value_sources": { "cfo": [ "10-Q:0000033213-24-000021" ], "cfi": [ "10-Q:0000033213-24-000021" ], "cff": [ "10-Q:0000033213-24-000021" ], "capex": [ "10-Q:0000033213-24-000021" ], "d_and_a": [ "10-Q:0000033213-24-000021" ], "sbc": [ "10-Q:0000033213-24-000021" ], "dividends_paid": [ "10-Q:0000033213-24-000021" ], "buybacks": [ "10-Q:0000033213-24-000021" ], "interest_paid": [ "10-Q:0000033213-24-000021" ], "taxes_paid": [ "10-Q:0000033213-24-000021" ], "deferred_tax": [ "10-Q:0000033213-24-000021" ], "change_receivables": [ "10-Q:0000033213-24-000021" ], "change_payables": [ "10-Q:0000033213-24-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 437113000.0, "cfi": -485505000.0, "cff": -863378000.0, "capex": 487011000.0, "d_and_a": 395684000.0, "sbc": 12057000.0, "dividends_paid": 54248000.0, "buybacks": 0.0, "interest_paid": 52666000.0, "taxes_paid": 93000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -2706000.0, "change_receivables": -147125000.0, "change_inventories": null, "change_payables": -109704000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "value_sources": { "cfo": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "cfi": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "cff": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "capex": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "d_and_a": [ "10-Q:0000033213-24-000032" ], "sbc": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "dividends_paid": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "buybacks": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "interest_paid": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "taxes_paid": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "deferred_tax": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "change_receivables": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "change_payables": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 454583000.0, "cfi": -2790278000.0, "cff": 1184953000.0, "capex": 504103000.0, "d_and_a": 446886000.0, "sbc": 14846000.0, "dividends_paid": 54249000.0, "buybacks": 0.0, "interest_paid": 50471000.0, "taxes_paid": -178000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -126211000.0, "change_receivables": 5190000.0, "change_inventories": null, "change_payables": 16344000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "value_sources": { "cfo": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "cfi": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "cff": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "capex": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "d_and_a": [ "10-Q:0000033213-24-000047" ], "sbc": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "dividends_paid": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "buybacks": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "interest_paid": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "taxes_paid": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "deferred_tax": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "change_receivables": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "change_payables": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 624386000.0, "cfi": -539546000.0, "cff": -68613000.0, "capex": 533139000.0, "d_and_a": 501887000.0, "sbc": 11655000.0, "dividends_paid": 65772000.0, "buybacks": 0.0, "interest_paid": 67354000.0, "taxes_paid": -91000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 156965000.0, "change_receivables": 255164000.0, "change_inventories": null, "change_payables": 109766000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "value_sources": { "cfo": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "cfi": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "cff": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "capex": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "d_and_a": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "sbc": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "dividends_paid": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "buybacks": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "interest_paid": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "taxes_paid": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "deferred_tax": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "change_receivables": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ], "change_payables": [ "10-K:0000033213-25-000011", "10-Q:0000033213-24-000047" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 1155663000.0, "cfi": -567152000.0, "cff": -21440000.0, "capex": 534468000.0, "d_and_a": 486750000.0, "sbc": 10551000.0, "dividends_paid": 69412000.0, "buybacks": 0.0, "interest_paid": 49752000.0, "taxes_paid": 6879000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 23394000.0, "change_receivables": -372654000.0, "change_inventories": null, "change_payables": -117157000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-25-000023" ], "value_sources": { "cfo": [ "10-Q:0000033213-25-000023" ], "cfi": [ "10-Q:0000033213-25-000023" ], "cff": [ "10-Q:0000033213-25-000023" ], "capex": [ "10-Q:0000033213-25-000023" ], "d_and_a": [ "10-Q:0000033213-25-000023" ], "sbc": [ "10-Q:0000033213-25-000023" ], "dividends_paid": [ "10-Q:0000033213-25-000023" ], "buybacks": [ "10-Q:0000033213-24-000021" ], "interest_paid": [ "10-Q:0000033213-25-000023" ], "taxes_paid": [ "10-Q:0000033213-25-000023" ], "deferred_tax": [ "10-Q:0000033213-25-000023" ], "change_receivables": [ "10-Q:0000033213-25-000023" ], "change_payables": [ "10-Q:0000033213-25-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 322045000.0, "cfi": -312060000.0, "cff": -628059000.0, "capex": 558165000.0, "d_and_a": 465982000.0, "sbc": 12099000.0, "dividends_paid": 69551000.0, "buybacks": 0.0, "interest_paid": 55188000.0, "taxes_paid": -2029000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -45977000.0, "change_receivables": 134075000.0, "change_inventories": null, "change_payables": 70042000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032", "10-Q:0000033213-25-000023", "10-Q:0000033213-25-000033" ], "value_sources": { "cfo": [ "10-Q:0000033213-25-000023", "10-Q:0000033213-25-000033" ], "cfi": [ "10-Q:0000033213-25-000023", "10-Q:0000033213-25-000033" ], "cff": [ "10-Q:0000033213-25-000023", "10-Q:0000033213-25-000033" ], "capex": [ "10-Q:0000033213-25-000023", "10-Q:0000033213-25-000033" ], "d_and_a": [ "10-Q:0000033213-25-000033" ], "sbc": [ "10-Q:0000033213-25-000023", "10-Q:0000033213-25-000033" ], "dividends_paid": [ "10-Q:0000033213-25-000023", "10-Q:0000033213-25-000033" ], "buybacks": [ "10-Q:0000033213-24-000021", "10-Q:0000033213-24-000032" ], "interest_paid": [ "10-Q:0000033213-25-000023", "10-Q:0000033213-25-000033" ], "taxes_paid": [ "10-Q:0000033213-25-000023", "10-Q:0000033213-25-000033" ], "deferred_tax": [ "10-Q:0000033213-25-000023", "10-Q:0000033213-25-000033" ], "change_receivables": [ "10-Q:0000033213-25-000023", "10-Q:0000033213-25-000033" ], "change_payables": [ "10-Q:0000033213-25-000023", "10-Q:0000033213-25-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 592989000.0, "cfi": -1283120000.0, "cff": 749137000.0, "capex": 569479000.0, "d_and_a": 589299000.0, "sbc": 118928000.0, "dividends_paid": 93640000.0, "buybacks": 0.0, "interest_paid": 91692000.0, "taxes_paid": 0.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -101142000.0, "change_receivables": -92873000.0, "change_inventories": null, "change_payables": -75137000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047", "10-Q:0000033213-25-000033", "10-Q:0000033213-25-000049" ], "value_sources": { "cfo": [ "10-Q:0000033213-25-000033", "10-Q:0000033213-25-000049" ], "cfi": [ "10-Q:0000033213-25-000033", "10-Q:0000033213-25-000049" ], "cff": [ "10-Q:0000033213-25-000033", "10-Q:0000033213-25-000049" ], "capex": [ "10-Q:0000033213-25-000033", "10-Q:0000033213-25-000049" ], "d_and_a": [ "10-Q:0000033213-25-000049" ], "sbc": [ "10-Q:0000033213-25-000033", "10-Q:0000033213-25-000049" ], "dividends_paid": [ "10-Q:0000033213-25-000033", "10-Q:0000033213-25-000049" ], "buybacks": [ "10-Q:0000033213-24-000032", "10-Q:0000033213-24-000047" ], "interest_paid": [ "10-Q:0000033213-25-000033", "10-Q:0000033213-25-000049" ], "taxes_paid": [ "10-Q:0000033213-25-000033", "10-Q:0000033213-25-000049" ], "deferred_tax": [ "10-Q:0000033213-25-000033", "10-Q:0000033213-25-000049" ], "change_receivables": [ "10-Q:0000033213-25-000033", "10-Q:0000033213-25-000049" ], "change_payables": [ "10-Q:0000033213-25-000033", "10-Q:0000033213-25-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 756276000.0, "cfi": 582350000.0, "cff": -1225513000.0, "capex": 591597000.0, "d_and_a": 620319000.0, "sbc": 16766000.0, "dividends_paid": 93978000.0, "buybacks": 0.0, "interest_paid": 205136000.0, "taxes_paid": 3110000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 138457000.0, "change_receivables": 551898000.0, "change_inventories": null, "change_payables": 138764000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000033213-26-000018", "10-Q:0000033213-24-000047", "10-Q:0000033213-25-000049" ], "value_sources": { "cfo": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "cfi": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "cff": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "capex": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "d_and_a": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "sbc": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "dividends_paid": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "buybacks": [ "10-K:0000033213-26-000018", "10-Q:0000033213-24-000047" ], "interest_paid": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "taxes_paid": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "deferred_tax": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "change_receivables": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "change_payables": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1741167000.0, "cfi": -534044000.0, "cff": -1127452000.0, "capex": 499649000.0, "d_and_a": 620775000.0, "sbc": 14768000.0, "dividends_paid": 94097000.0, "buybacks": null, "interest_paid": 142352000.0, "taxes_paid": 218000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 72223000.0, "change_receivables": 90846000.0, "change_inventories": null, "change_payables": 153220000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-26-000030" ], "value_sources": { "cfo": [ "10-Q:0000033213-26-000030" ], "cfi": [ "10-Q:0000033213-26-000030" ], "cff": [ "10-Q:0000033213-26-000030" ], "capex": [ "10-Q:0000033213-26-000030" ], "d_and_a": [ "10-Q:0000033213-26-000030" ], "sbc": [ "10-Q:0000033213-26-000030" ], "dividends_paid": [ "10-Q:0000033213-26-000030" ], "interest_paid": [ "10-Q:0000033213-26-000030" ], "taxes_paid": [ "10-Q:0000033213-26-000030" ], "deferred_tax": [ "10-Q:0000033213-26-000030" ], "change_receivables": [ "10-Q:0000033213-26-000030" ], "change_payables": [ "10-Q:0000033213-26-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 1241699000.0, "cfi": -663988000.0, "cff": -303983000.0, "capex": 549640000.0, "d_and_a": 623471000.0, "sbc": 13767000.0, "dividends_paid": 94275000.0, "buybacks": null, "interest_paid": 99472000.0, "taxes_paid": -79149000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 232655000.0, "change_receivables": -386545000.0, "change_inventories": null, "change_payables": -142967000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "value_sources": { "cfo": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "cfi": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "cff": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "capex": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "d_and_a": [ "10-Q:0000033213-26-000043" ], "sbc": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "dividends_paid": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "interest_paid": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "taxes_paid": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "deferred_tax": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "change_receivables": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "change_payables": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1017699000.0, "cfi": -1025863000.0, "cff": -311592000.0, "capex": 626402000.0, "d_and_a": 688382000.0, "sbc": 15289000.0, "dividends_paid": 98290000.0, "buybacks": null, "interest_paid": 113842000.0, "taxes_paid": -70000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 141796000.0, "change_receivables": -646000.0, "change_inventories": null, "change_payables": -14740000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "value_sources": { "cfo": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "cfi": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "cff": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "capex": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "d_and_a": [ "10-Q:0000033213-26-000058" ], "sbc": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "dividends_paid": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "interest_paid": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "taxes_paid": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "deferred_tax": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "change_receivables": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "change_payables": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1125387000.0, "cfi": -621012000.0, "cff": -629316000.0, "capex": 612734000.0, "d_and_a": 667762000.0, "sbc": 16957000.0, "dividends_paid": 102971000.0, "buybacks": null, "interest_paid": 99425000.0, "taxes_paid": -21000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 211162000.0, "change_receivables": 649817000.0, "change_inventories": null, "change_payables": 211561000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "value_sources": { "cfo": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "cfi": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "cff": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "capex": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "d_and_a": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "sbc": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "dividends_paid": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "interest_paid": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "taxes_paid": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "deferred_tax": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "change_receivables": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ], "change_payables": [ "10-K:0000033213-26-000018", "10-Q:0000033213-25-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 3055047000.0, "cfi": -842436000.0, "cff": -1996838000.0, "capex": 598505000.0, "d_and_a": 654792000.0, "sbc": 18602000.0, "dividends_paid": 103070000.0, "buybacks": null, "interest_paid": 141614000.0, "taxes_paid": 3210000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 410399000.0, "change_receivables": -507020000.0, "change_inventories": null, "change_payables": 39674000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-26-000030" ], "value_sources": { "cfo": [ "10-Q:0000033213-26-000030" ], "cfi": [ "10-Q:0000033213-26-000030" ], "cff": [ "10-Q:0000033213-26-000030" ], "capex": [ "10-Q:0000033213-26-000030" ], "d_and_a": [ "10-Q:0000033213-26-000030" ], "sbc": [ "10-Q:0000033213-26-000030" ], "dividends_paid": [ "10-Q:0000033213-26-000030" ], "interest_paid": [ "10-Q:0000033213-26-000030" ], "taxes_paid": [ "10-Q:0000033213-26-000030" ], "deferred_tax": [ "10-Q:0000033213-26-000030" ], "change_receivables": [ "10-Q:0000033213-26-000030" ], "change_payables": [ "10-Q:0000033213-26-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1048012000.0, "cfi": -681099000.0, "cff": -580618000.0, "capex": 650171000.0, "d_and_a": 689592000.0, "sbc": 23779000.0, "dividends_paid": 103208000.0, "buybacks": null, "interest_paid": 54856000.0, "taxes_paid": -3490000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 81218000.0, "change_receivables": -122665000.0, "change_inventories": null, "change_payables": -249327000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "value_sources": { "cfo": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "cfi": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "cff": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "capex": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "d_and_a": [ "10-Q:0000033213-26-000043" ], "sbc": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "dividends_paid": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "interest_paid": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "taxes_paid": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "deferred_tax": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "change_receivables": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ], "change_payables": [ "10-Q:0000033213-26-000030", "10-Q:0000033213-26-000043" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 1083273000.0, "cfi": -787530000.0, "cff": -329891000.0, "capex": 647411000.0, "d_and_a": 639783000.0, "sbc": 25278000.0, "dividends_paid": 103212000.0, "buybacks": null, "interest_paid": 89248000.0, "taxes_paid": 10210000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 84722000.0, "change_receivables": -103168000.0, "change_inventories": null, "change_payables": -29288000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "value_sources": { "cfo": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "cfi": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "cff": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "capex": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "d_and_a": [ "10-Q:0000033213-26-000058" ], "sbc": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "dividends_paid": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "interest_paid": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "taxes_paid": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "deferred_tax": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "change_receivables": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ], "change_payables": [ "10-Q:0000033213-26-000043", "10-Q:0000033213-26-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 1537701000.0, "cfi": -1555800000.0, "cff": 31713000.0, "capex": 1042231000.0, "d_and_a": 1393465000.0, "sbc": 19552000.0, "dividends_paid": 7664000.0, "buybacks": 0.0, "interest_paid": 195681000.0, "taxes_paid": -448906000.0, "depreciation": null, "amortisation_intangibles": 26006000.0, "goodwill_impairment": 0.0, "deferred_tax": -152275000.0, "change_receivables": 36296000.0, "change_inventories": null, "change_payables": -29193000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 340923000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000033213-21-000006", "10-K:0000033213-23-000008" ], "value_sources": { "cfo": [ "10-K:0000033213-23-000008" ], "cfi": [ "10-K:0000033213-23-000008" ], "cff": [ "10-K:0000033213-23-000008" ], "capex": [ "10-K:0000033213-23-000008" ], "d_and_a": [ "10-K:0000033213-23-000008" ], "sbc": [ "10-K:0000033213-23-000008" ], "dividends_paid": [ "10-K:0000033213-23-000008" ], "buybacks": [ "10-K:0000033213-23-000008" ], "interest_paid": [ "10-K:0000033213-23-000008" ], "taxes_paid": [ "10-K:0000033213-23-000008" ], "amortisation_intangibles": [ "10-K:0000033213-23-000008" ], "goodwill_impairment": [ "10-K:0000033213-21-000006" ], "deferred_tax": [ "10-K:0000033213-23-000008" ], "change_receivables": [ "10-K:0000033213-23-000008" ], "change_payables": [ "10-K:0000033213-23-000008" ], "proceeds_equity_issuance": [ "10-K:0000033213-23-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 1662448000.0, "cfi": -2072742000.0, "cff": 506047000.0, "capex": 1055128000.0, "d_and_a": 1676702000.0, "sbc": 28169000.0, "dividends_paid": 0.0, "buybacks": 12922000.0, "interest_paid": 280511000.0, "taxes_paid": 19155000.0, "depreciation": null, "amortisation_intangibles": 0.0, "goodwill_impairment": null, "deferred_tax": -427470000.0, "change_receivables": 699992000.0, "change_inventories": null, "change_payables": 456988000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000033213-23-000008", "10-K:0000033213-24-000008" ], "value_sources": { "cfo": [ "10-K:0000033213-24-000008" ], "cfi": [ "10-K:0000033213-24-000008" ], "cff": [ "10-K:0000033213-24-000008" ], "capex": [ "10-K:0000033213-24-000008" ], "d_and_a": [ "10-K:0000033213-24-000008" ], "sbc": [ "10-K:0000033213-24-000008" ], "dividends_paid": [ "10-K:0000033213-24-000008" ], "buybacks": [ "10-K:0000033213-24-000008" ], "interest_paid": [ "10-K:0000033213-24-000008" ], "taxes_paid": [ "10-K:0000033213-24-000008" ], "amortisation_intangibles": [ "10-K:0000033213-23-000008" ], "deferred_tax": [ "10-K:0000033213-24-000008" ], "change_receivables": [ "10-K:0000033213-24-000008" ], "change_payables": [ "10-K:0000033213-24-000008" ], "proceeds_equity_issuance": [ "10-K:0000033213-23-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 3465560000.0, "cfi": -1421753000.0, "cff": -699126000.0, "capex": 1400443000.0, "d_and_a": 1665962000.0, "sbc": 45201000.0, "dividends_paid": 203629000.0, "buybacks": 409485000.0, "interest_paid": 236797000.0, "taxes_paid": 20773000.0, "depreciation": null, "amortisation_intangibles": 0.0, "goodwill_impairment": null, "deferred_tax": 534612000.0, "change_receivables": 168978000.0, "change_inventories": null, "change_payables": 181459000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000033213-23-000008", "10-K:0000033213-25-000011" ], "value_sources": { "cfo": [ "10-K:0000033213-25-000011" ], "cfi": [ "10-K:0000033213-25-000011" ], "cff": [ "10-K:0000033213-25-000011" ], "capex": [ "10-K:0000033213-25-000011" ], "d_and_a": [ "10-K:0000033213-25-000011" ], "sbc": [ "10-K:0000033213-25-000011" ], "dividends_paid": [ "10-K:0000033213-25-000011" ], "buybacks": [ "10-K:0000033213-25-000011" ], "interest_paid": [ "10-K:0000033213-25-000011" ], "taxes_paid": [ "10-K:0000033213-25-000011" ], "amortisation_intangibles": [ "10-K:0000033213-23-000008" ], "deferred_tax": [ "10-K:0000033213-25-000011" ], "change_receivables": [ "10-K:0000033213-25-000011" ], "change_payables": [ "10-K:0000033213-25-000011" ], "proceeds_equity_issuance": [ "10-K:0000033213-23-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 3178850000.0, "cfi": -4313655000.0, "cff": -242862000.0, "capex": 2019037000.0, "d_and_a": 1732142000.0, "sbc": 49834000.0, "dividends_paid": 228339000.0, "buybacks": 201029000.0, "interest_paid": 213141000.0, "taxes_paid": 13350000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 384666000.0, "change_receivables": -867679000.0, "change_inventories": null, "change_payables": -406113000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000033213-26-000018" ], "value_sources": { "cfo": [ "10-K:0000033213-26-000018" ], "cfi": [ "10-K:0000033213-26-000018" ], "cff": [ "10-K:0000033213-26-000018" ], "capex": [ "10-K:0000033213-26-000018" ], "d_and_a": [ "10-K:0000033213-26-000018" ], "sbc": [ "10-K:0000033213-26-000018" ], "dividends_paid": [ "10-K:0000033213-26-000018" ], "buybacks": [ "10-K:0000033213-26-000018" ], "interest_paid": [ "10-K:0000033213-26-000018" ], "taxes_paid": [ "10-K:0000033213-26-000018" ], "deferred_tax": [ "10-K:0000033213-26-000018" ], "change_receivables": [ "10-K:0000033213-26-000018" ], "change_payables": [ "10-K:0000033213-26-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 2826973000.0, "cfi": -1579982000.0, "cff": -1125875000.0, "capex": 2253709000.0, "d_and_a": 2162350000.0, "sbc": 158344000.0, "dividends_paid": 326581000.0, "buybacks": 0.0, "interest_paid": 401768000.0, "taxes_paid": 7960000.0, "depreciation": null, "amortisation_intangibles": 5900000.0, "goodwill_impairment": null, "deferred_tax": 14732000.0, "change_receivables": 220446000.0, "change_inventories": null, "change_payables": 16512000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000033213-26-000018" ], "value_sources": { "cfo": [ "10-K:0000033213-26-000018" ], "cfi": [ "10-K:0000033213-26-000018" ], "cff": [ "10-K:0000033213-26-000018" ], "capex": [ "10-K:0000033213-26-000018" ], "d_and_a": [ "10-K:0000033213-26-000018" ], "sbc": [ "10-K:0000033213-26-000018" ], "dividends_paid": [ "10-K:0000033213-26-000018" ], "buybacks": [ "10-K:0000033213-26-000018" ], "interest_paid": [ "10-K:0000033213-26-000018" ], "taxes_paid": [ "10-K:0000033213-26-000018" ], "amortisation_intangibles": [ "10-K:0000033213-26-000018" ], "deferred_tax": [ "10-K:0000033213-26-000018" ], "change_receivables": [ "10-K:0000033213-26-000018" ], "change_payables": [ "10-K:0000033213-26-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 5125952000.0, "cfi": -2844907000.0, "cff": -2372343000.0, "capex": 2288425000.0, "d_and_a": 2600390000.0, "sbc": 60781000.0, "dividends_paid": 389633000.0, "buybacks": 0.0, "interest_paid": 455091000.0, "taxes_paid": -79022000.0, "depreciation": null, "amortisation_intangibles": 13300000.0, "goodwill_impairment": null, "deferred_tax": 657836000.0, "change_receivables": 353472000.0, "change_inventories": null, "change_payables": 207074000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000033213-26-000018" ], "value_sources": { "cfo": [ "10-K:0000033213-26-000018" ], "cfi": [ "10-K:0000033213-26-000018" ], "cff": [ "10-K:0000033213-26-000018" ], "capex": [ "10-K:0000033213-26-000018" ], "d_and_a": [ "10-K:0000033213-26-000018" ], "sbc": [ "10-K:0000033213-26-000018" ], "dividends_paid": [ "10-K:0000033213-26-000018" ], "buybacks": [ "10-K:0000033213-26-000018" ], "interest_paid": [ "10-K:0000033213-26-000018" ], "taxes_paid": [ "10-K:0000033213-26-000018" ], "amortisation_intangibles": [ "10-K:0000033213-26-000018" ], "deferred_tax": [ "10-K:0000033213-26-000018" ], "change_receivables": [ "10-K:0000033213-26-000018" ], "change_payables": [ "10-K:0000033213-26-000018" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000033213-21-000006": { "kind": "filing", "form": "10-K", "accession": "0000033213-21-000006", "report_date": "2020-12-31", "filed": "2021-02-17", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321321000006/eqt-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321321000006/" }, "10-K:0000033213-22-000007": { "kind": "filing", "form": "10-K", "accession": "0000033213-22-000007", "report_date": "2021-12-31", "filed": "2022-02-10", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321322000007/eqt-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321322000007/" }, "10-K:0000033213-23-000008": { "kind": "filing", "form": "10-K", "accession": "0000033213-23-000008", "report_date": "2022-12-31", "filed": "2023-02-16", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321323000008/eqt-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321323000008/" }, "10-K:0000033213-24-000008": { "kind": "filing", "form": "10-K", "accession": "0000033213-24-000008", "report_date": "2023-12-31", "filed": "2024-02-14", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321324000008/eqt-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321324000008/" }, "10-K:0000033213-25-000011": { "kind": "filing", "form": "10-K", "accession": "0000033213-25-000011", "report_date": "2024-12-31", "filed": "2025-02-19", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321325000011/eqt-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321325000011/" }, "10-K:0000033213-26-000018": { "kind": "filing", "form": "10-K", "accession": "0000033213-26-000018", "report_date": "2025-12-31", "filed": "2026-02-18", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321326000018/eqt-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321326000018/" }, "10-Q:0000033213-20-000016": { "kind": "filing", "form": "10-Q", "accession": "0000033213-20-000016", "report_date": "2020-03-31", "filed": "2020-05-07", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321320000016/eqt-20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321320000016/" }, "10-Q:0000033213-20-000025": { "kind": "filing", "form": "10-Q", "accession": "0000033213-20-000025", "report_date": "2020-06-30", "filed": "2020-07-27", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321320000025/eqt-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321320000025/" }, "10-Q:0000033213-20-000032": { "kind": "filing", "form": "10-Q", "accession": "0000033213-20-000032", "report_date": "2020-09-30", "filed": "2020-10-22", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321320000032/eqt-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321320000032/" }, "10-Q:0000033213-21-000012": { "kind": "filing", "form": "10-Q", "accession": "0000033213-21-000012", "report_date": "2021-03-31", "filed": "2021-05-06", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321321000012/eqt-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321321000012/" }, "10-Q:0000033213-21-000020": { "kind": "filing", "form": "10-Q", "accession": "0000033213-21-000020", "report_date": "2021-06-30", "filed": "2021-07-29", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321321000020/eqt-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321321000020/" }, "10-Q:0000033213-21-000026": { "kind": "filing", "form": "10-Q", "accession": "0000033213-21-000026", "report_date": "2021-09-30", "filed": "2021-10-28", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321321000026/eqt-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321321000026/" }, "10-Q:0000033213-22-000014": { "kind": "filing", "form": "10-Q", "accession": "0000033213-22-000014", "report_date": "2022-03-31", "filed": "2022-04-28", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321322000014/eqt-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321322000014/" }, "10-Q:0000033213-22-000022": { "kind": "filing", "form": "10-Q", "accession": "0000033213-22-000022", "report_date": "2022-06-30", "filed": "2022-07-28", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321322000022/eqt-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321322000022/" }, "10-Q:0000033213-22-000028": { "kind": "filing", "form": "10-Q", "accession": "0000033213-22-000028", "report_date": "2022-09-30", "filed": "2022-10-27", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321322000028/eqt-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321322000028/" }, "10-Q:0000033213-23-000017": { "kind": "filing", "form": "10-Q", "accession": "0000033213-23-000017", "report_date": "2023-03-31", "filed": "2023-04-27", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321323000017/eqt-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321323000017/" }, "10-Q:0000033213-23-000028": { "kind": "filing", "form": "10-Q", "accession": "0000033213-23-000028", "report_date": "2023-06-30", "filed": "2023-07-26", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321323000028/eqt-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321323000028/" }, "10-Q:0000033213-23-000041": { "kind": "filing", "form": "10-Q", "accession": "0000033213-23-000041", "report_date": "2023-09-30", "filed": "2023-10-26", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321323000041/eqt-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321323000041/" }, "10-Q:0000033213-24-000021": { "kind": "filing", "form": "10-Q", "accession": "0000033213-24-000021", "report_date": "2024-03-31", "filed": "2024-04-24", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321324000021/eqt-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321324000021/" }, "10-Q:0000033213-24-000032": { "kind": "filing", "form": "10-Q", "accession": "0000033213-24-000032", "report_date": "2024-06-30", "filed": "2024-07-24", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321324000032/eqt-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321324000032/" }, "10-Q:0000033213-24-000047": { "kind": "filing", "form": "10-Q", "accession": "0000033213-24-000047", "report_date": "2024-09-30", "filed": "2024-10-30", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321324000047/eqt-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321324000047/" }, "10-Q:0000033213-25-000023": { "kind": "filing", "form": "10-Q", "accession": "0000033213-25-000023", "report_date": "2025-03-31", "filed": "2025-04-23", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321325000023/eqt-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321325000023/" }, "10-Q:0000033213-25-000033": { "kind": "filing", "form": "10-Q", "accession": "0000033213-25-000033", "report_date": "2025-06-30", "filed": "2025-07-23", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321325000033/eqt-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321325000033/" }, "10-Q:0000033213-25-000049": { "kind": "filing", "form": "10-Q", "accession": "0000033213-25-000049", "report_date": "2025-09-30", "filed": "2025-10-22", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321325000049/eqt-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321325000049/" }, "10-Q:0000033213-26-000030": { "kind": "filing", "form": "10-Q", "accession": "0000033213-26-000030", "report_date": "2026-03-31", "filed": "2026-04-22", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321326000030/eqt-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321326000030/" }, "10-Q:0000033213-26-000043": { "kind": "filing", "form": "10-Q", "accession": "0000033213-26-000043", "report_date": "2026-06-30", "filed": "2026-07-22", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321326000043/eqt-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321326000043/" }, "10-Q:0000033213-26-000058": { "kind": "filing", "form": "10-Q", "accession": "0000033213-26-000058", "report_date": "2026-09-30", "filed": "2026-10-28", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/33213/000003321326000058/eqt-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000003321326000058/" }, "8-K:0001104659-21-094908": { "kind": "filing", "form": "8-K", "accession": "0001104659-21-094908", "report_date": "2021-07-21", "filed": "2021-07-22", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/33213/000110465921094908/tm2122272d1_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000110465921094908/" }, "8-K:0001104659-23-094269": { "kind": "filing", "form": "8-K", "accession": "0001104659-23-094269", "report_date": "2023-08-22", "filed": "2023-08-22", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/33213/000110465923094269/tm2324212d2_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000110465923094269/" }, "8-K:0001104659-24-081501": { "kind": "filing", "form": "8-K", "accession": "0001104659-24-081501", "report_date": "2024-07-18", "filed": "2024-07-22", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/33213/000110465924081501/tm2419871d1_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/33213/000110465924081501/" } }, "restatements": [ { "period": "FY2020 Q3", "item": "sga", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 56330000.0, "source": "10-Q:0000033213-20-000032", "filed": "2020-10-22" }, "latest": { "value": 51654000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "used": { "value": 51654000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" } }, { "period": "FY2020 Q3", "item": "sga", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 134609000.0, "source": "10-Q:0000033213-20-000032", "filed": "2020-10-22" }, "latest": { "value": 129933000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "used": { "value": 129933000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" } }, { "period": "FY2020", "item": "deferred_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -155840000.0, "source": "10-K:0000033213-21-000006", "filed": "2021-02-17" }, "latest": { "value": -152275000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": -155840000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" } }, { "period": "FY2020", "item": "eps_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -3.71, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": -3.68, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": -3.68, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2020", "item": "eps_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -3.71, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": -3.68, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": -3.68, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2020 Q4", "item": "equity_total", "start": null, "end": "2020-12-31", "first": { "value": 9262730000.0, "source": "10-K:0000033213-21-000006", "filed": "2021-02-17" }, "latest": { "value": 9174952000.0, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" }, "used": { "value": 9262730000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" } }, { "period": "FY2020", "item": "income_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -298858000.0, "source": "10-K:0000033213-21-000006", "filed": "2021-02-17" }, "latest": { "value": -295293000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": -298858000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" } }, { "period": "FY2020", "item": "interest_expense", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 271200000.0, "source": "10-K:0000033213-21-000006", "filed": "2021-02-17" }, "latest": { "value": 259268000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": 271200000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" } }, { "period": "FY2020", "item": "net_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -967166000.0, "source": "10-K:0000033213-21-000006", "filed": "2021-02-17" }, "latest": { "value": -958799000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": -967166000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" } }, { "period": "FY2020", "item": "net_income_incl_nci", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -967176000.0, "source": "10-K:0000033213-21-000006", "filed": "2021-02-17" }, "latest": { "value": -958809000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": -967176000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" } }, { "period": "FY2020 Q4", "item": "operating_lease_liability", "start": null, "end": "2020-12-31", "first": { "value": 49913000.0, "source": "10-K:0000033213-21-000006", "filed": "2021-02-17" }, "latest": { "value": 49900000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "used": { "value": 49900000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" } }, { "period": "FY2020", "item": "pretax_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -1266034000.0, "source": "10-K:0000033213-21-000006", "filed": "2021-02-17" }, "latest": { "value": -1254102000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": -1266034000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" } }, { "period": "FY2021 Q1", "item": "eps_basic", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": -0.15, "source": "10-Q:0000033213-21-000012", "filed": "2021-05-06" }, "latest": { "value": -0.13, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" }, "used": { "value": -0.13, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" } }, { "period": "FY2021 Q1", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": -0.15, "source": "10-Q:0000033213-21-000012", "filed": "2021-05-06" }, "latest": { "value": -0.13, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" }, "used": { "value": -0.13, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" } }, { "period": "FY2021 Q1", "item": "equity_total", "start": null, "end": "2021-03-31", "first": { "value": 9230366000.0, "source": "10-Q:0000033213-21-000012", "filed": "2021-05-06" }, "latest": { "value": 9145679000.0, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" }, "used": { "value": 9230366000.0, "source": "10-Q:0000033213-21-000012", "filed": "2021-05-06" } }, { "period": "FY2021 Q1", "item": "income_tax", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": -14494000.0, "source": "10-Q:0000033213-21-000012", "filed": "2021-05-06" }, "latest": { "value": -12959000.0, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" }, "used": { "value": -12959000.0, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" } }, { "period": "FY2021 Q1", "item": "interest_expense", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 75099000.0, "source": "10-Q:0000033213-21-000012", "filed": "2021-05-06" }, "latest": { "value": 70473000.0, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" }, "used": { "value": 70473000.0, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" } }, { "period": "FY2021 Q1", "item": "net_income", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": -40518000.0, "source": "10-Q:0000033213-21-000012", "filed": "2021-05-06" }, "latest": { "value": -37427000.0, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" }, "used": { "value": -37427000.0, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" } }, { "period": "FY2021 Q1", "item": "net_income_incl_nci", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": -41032000.0, "source": "10-Q:0000033213-21-000012", "filed": "2021-05-06" }, "latest": { "value": -37941000.0, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" }, "used": { "value": -37941000.0, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" } }, { "period": "FY2021 Q1", "item": "pretax_income", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": -55526000.0, "source": "10-Q:0000033213-21-000012", "filed": "2021-05-06" }, "latest": { "value": -50900000.0, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" }, "used": { "value": -50900000.0, "source": "10-Q:0000033213-22-000014", "filed": "2022-04-28" } }, { "period": "FY2021 Q2", "item": "eps_basic", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": -3.35, "source": "10-Q:0000033213-21-000020", "filed": "2021-07-29" }, "latest": { "value": -3.34, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" }, "used": { "value": -3.34, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" } }, { "period": "FY2021 Q2", "item": "eps_diluted", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": -3.35, "source": "10-Q:0000033213-21-000020", "filed": "2021-07-29" }, "latest": { "value": -3.34, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" }, "used": { "value": -3.34, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" } }, { "period": "FY2021 Q2", "item": "equity_total", "start": null, "end": "2021-06-30", "first": { "value": 8302422000.0, "source": "10-Q:0000033213-21-000020", "filed": "2021-07-29" }, "latest": { "value": 8220932000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": 8302422000.0, "source": "10-Q:0000033213-21-000020", "filed": "2021-07-29" } }, { "period": "FY2021 Q2", "item": "income_tax", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": -347846000.0, "source": "10-Q:0000033213-21-000020", "filed": "2021-07-29" }, "latest": { "value": -346311000.0, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" }, "used": { "value": -346311000.0, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" } }, { "period": "FY2021 Q2", "item": "interest_expense", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 76986000.0, "source": "10-Q:0000033213-21-000020", "filed": "2021-07-29" }, "latest": { "value": 72254000.0, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" }, "used": { "value": 72254000.0, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" } }, { "period": "FY2021 Q2", "item": "net_income", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": -936457000.0, "source": "10-Q:0000033213-21-000020", "filed": "2021-07-29" }, "latest": { "value": -933260000.0, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" }, "used": { "value": -933260000.0, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" } }, { "period": "FY2021 Q2", "item": "net_income_incl_nci", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": -936519000.0, "source": "10-Q:0000033213-21-000020", "filed": "2021-07-29" }, "latest": { "value": -933322000.0, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" }, "used": { "value": -933322000.0, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" } }, { "period": "FY2021 Q2", "item": "pretax_income", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": -1284365000.0, "source": "10-Q:0000033213-21-000020", "filed": "2021-07-29" }, "latest": { "value": -1279633000.0, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" }, "used": { "value": -1279633000.0, "source": "10-Q:0000033213-22-000022", "filed": "2022-07-28" } }, { "period": "FY2021 Q3", "item": "eps_basic", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": -5.55, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": -5.54, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": -5.54, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" } }, { "period": "FY2021 Q3", "item": "eps_diluted", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": -5.55, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": -5.54, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": -5.54, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" } }, { "period": "FY2021 Q3", "item": "equity_total", "start": null, "end": "2021-09-30", "first": { "value": 8259725000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": 8181540000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": 8259725000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" } }, { "period": "FY2021 Q3", "item": "income_tax", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": -662915000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": -661380000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": -661380000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" } }, { "period": "FY2021 Q3", "item": "income_tax", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": -1025255000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": -1020650000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": -1020650000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" } }, { "period": "FY2021 Q3", "item": "interest_expense", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 80349000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": 75509000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": 75509000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" } }, { "period": "FY2021 Q3", "item": "interest_expense", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 232434000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": 218236000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": 218236000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" } }, { "period": "FY2021 Q3", "item": "net_income", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": -1980117000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": -1976812000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": -1976812000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" } }, { "period": "FY2021 Q3", "item": "net_income", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": -2957092000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": -2947499000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": -2947499000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" } }, { "period": "FY2021 Q3", "item": "net_income_incl_nci", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": -1979516000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": -1976211000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": -1976211000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" } }, { "period": "FY2021 Q3", "item": "net_income_incl_nci", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": -2957067000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": -2947474000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": -2947474000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" } }, { "period": "FY2021 Q3", "item": "pretax_income", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": -2642431000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": -2637591000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": -2637591000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" } }, { "period": "FY2021 Q3", "item": "pretax_income", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": -3982322000.0, "source": "10-Q:0000033213-21-000026", "filed": "2021-10-28" }, "latest": { "value": -3968124000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" }, "used": { "value": -3968124000.0, "source": "10-Q:0000033213-22-000028", "filed": "2022-10-27" } }, { "period": "FY2021 Q4", "item": "current_liabilities", "start": null, "end": "2021-12-31", "first": { "value": 5080171000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": 5186241000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": 5186241000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2021 Q4", "item": "debt_current", "start": null, "end": "2021-12-31", "first": { "value": 954900000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": 1060970000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": 1060970000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "eps_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -3.58, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": -3.54, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" }, "used": { "value": -3.54, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" } }, { "period": "FY2021", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -3.58, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": -3.54, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" }, "used": { "value": -3.54, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" } }, { "period": "FY2021 Q4", "item": "equity_parent", "start": null, "end": "2021-12-31", "first": { "value": 10029527000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": 9954763000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": 9954763000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2021 Q4", "item": "equity_total", "start": null, "end": "2021-12-31", "first": { "value": 10045763000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": 9970999000.0, "source": "10-K:0000033213-25-000011", "filed": "2025-02-19" }, "used": { "value": 9970999000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -434175000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": -428037000.0, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" }, "used": { "value": -428037000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "interest_expense", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 308903000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": 289753000.0, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" }, "used": { "value": 289753000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "net_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -1155759000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": -1142747000.0, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" }, "used": { "value": -1142747000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "net_income_incl_nci", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -1154513000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": -1141501000.0, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" }, "used": { "value": -1141501000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability", "start": null, "end": "2021-12-31", "first": { "value": 52712000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": 52700000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": 52700000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "pretax_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -1588688000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": -1569538000.0, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" }, "used": { "value": -1569538000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2021 Q4", "item": "retained_earnings", "start": null, "end": "2021-12-31", "first": { "value": -115779000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": -94400000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": -94400000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2021 Q4", "item": "total_liabilities", "start": null, "end": "2021-12-31", "first": { "value": 11561625000.0, "source": "10-K:0000033213-22-000007", "filed": "2022-02-10" }, "latest": { "value": 11636389000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "used": { "value": 11636389000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" } }, { "period": "FY2022", "item": "operating_lease_cost", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 21638000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "latest": { "value": 19922000.0, "source": "10-K:0000033213-25-000011", "filed": "2025-02-19" }, "used": { "value": 19922000.0, "source": "10-K:0000033213-25-000011", "filed": "2025-02-19" } }, { "period": "FY2022 Q4", "item": "operating_lease_liability", "start": null, "end": "2022-12-31", "first": { "value": 48018000.0, "source": "10-K:0000033213-23-000008", "filed": "2023-02-16" }, "latest": { "value": 48000000.0, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" }, "used": { "value": 48000000.0, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" } }, { "period": "FY2023 Q4", "item": "equity_method_investments", "start": null, "end": "2023-12-31", "first": { "value": 56600000.0, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" }, "latest": { "value": 56623000.0, "source": "10-K:0000033213-25-000011", "filed": "2025-02-19" }, "used": { "value": 56623000.0, "source": "10-K:0000033213-25-000011", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "operating_lease_cost", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 29169000.0, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" }, "latest": { "value": 26755000.0, "source": "10-K:0000033213-26-000018", "filed": "2026-02-18" }, "used": { "value": 26755000.0, "source": "10-K:0000033213-26-000018", "filed": "2026-02-18" } }, { "period": "FY2023 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2023-12-31", "first": { "value": 46380000.0, "source": "10-K:0000033213-24-000008", "filed": "2024-02-14" }, "latest": { "value": 43891000.0, "source": "10-K:0000033213-25-000011", "filed": "2025-02-19" }, "used": { "value": 43891000.0, "source": "10-K:0000033213-25-000011", "filed": "2025-02-19" } } ], "withheld": [ { "table": "pl_quarterly", "period": "FY2021 Q2", "item": "revenue", "value": -260116000.0, "sources": [ "10-Q:0000033213-22-000022" ], "reason": "negative where the item cannot be negative" }, { "table": "pl_quarterly", "period": "FY2021 Q3", "item": "revenue", "value": -1464838000.0, "sources": [ "10-Q:0000033213-22-000028" ], "reason": "negative where the item cannot be negative" }, { "table": "pl_quarterly", "period": "FY2022 Q1", "item": "revenue", "value": -579110000.0, "sources": [ "10-Q:0000033213-23-000017" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "acquisition:2024-07-22:8-K:0001104659-24-081501", "type": "acquisition", "date": "2024-07-22", "fiscal_period": "FY2024 Q3", "text": "Completed the acquisition of Equitrans Midstream Corporation.", "counterparty": "Equitrans Midstream Corporation", "amount": null, "sources": [ "8-K:0001104659-24-081501" ] }, { "id": "cash_acquisitions:2023-12-31:10-K:0000033213-26-000018", "type": "cash_acquisitions", "date": "2023-12-31", "fiscal_period": "FY2023", "text": "Paid US$2.3 billion in cash for business acquisitions in fiscal 2023, 10.0% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 2271881000.0, "unit": "USD" }, "sources": [ "10-K:0000033213-26-000018" ] }, { "id": "acquisition:2023-08-22:8-K:0001104659-23-094269", "type": "acquisition", "date": "2023-08-22", "fiscal_period": "FY2023 Q3", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001104659-23-094269" ] }, { "id": "cash_acquisitions:2021-12-31:10-K:0000033213-24-000008", "type": "cash_acquisitions", "date": "2021-12-31", "fiscal_period": "FY2021", "text": "Paid US$1.0 billion in cash for business acquisitions in fiscal 2021, 5.7% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 1030239000.0, "unit": "USD" }, "sources": [ "10-K:0000033213-24-000008" ] }, { "id": "acquisition:2021-07-21:8-K:0001104659-21-094908", "type": "acquisition", "date": "2021-07-21", "fiscal_period": "FY2021 Q3", "text": "Completed the acquisition of Alta Marcellus Development, LLC.", "counterparty": "Alta Marcellus Development, LLC", "amount": null, "sources": [ "8-K:0001104659-21-094908" ] } ] }