{ "schema": "annalist.dataset/0.1", "company": { "id": "equinix", "name": "Equinix, Inc.", "country": "US", "template": "corporate", "cik": "0001101239", "tickers": [ "EQIX" ], "entity_name": "EQUINIX INC", "fiscal_year_end": "1231", "sic": "6798", "sic_description": "Real Estate Investment Trusts", "exchanges": [ "Nasdaq" ], "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": 1444542000.0, "cost_of_revenue": 736282000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 253484000.0, "interest_expense": null, "pretax_income": 149148000.0, "income_tax": 30191000.0, "net_income_incl_nci": 118957000.0, "nci_profit": 165000.0, "net_income": 118792000.0, "net_income_common": null, "eps_basic": 1.39, "eps_diluted": 1.38, "shares_basic": 85551000.0, "shares_diluted": 86144000.0, "dps_declared": 2.66, "operating_lease_cost": 53791000.0 }, "sources": [ "10-Q:0001628280-21-008434" ], "value_sources": { "revenue": [ "10-Q:0001628280-21-008434" ], "cost_of_revenue": [ "10-Q:0001628280-21-008434" ], "operating_income": [ "10-Q:0001628280-21-008434" ], "pretax_income": [ "10-Q:0001628280-21-008434" ], "income_tax": [ "10-Q:0001628280-21-008434" ], "net_income_incl_nci": [ "10-Q:0001628280-21-008434" ], "nci_profit": [ "10-Q:0001628280-21-008434" ], "net_income": [ "10-Q:0001628280-21-008434" ], "eps_basic": [ "10-Q:0001628280-21-008434" ], "eps_diluted": [ "10-Q:0001628280-21-008434" ], "shares_basic": [ "10-Q:0001628280-21-008434" ], "shares_diluted": [ "10-Q:0001628280-21-008434" ], "dps_declared": [ "10-Q:0001628280-21-008434" ], "operating_lease_cost": [ "10-Q:0001628280-21-008434" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 1470121000.0, "cost_of_revenue": 739344000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 282488000.0, "interest_expense": null, "pretax_income": 178103000.0, "income_tax": 44753000.0, "net_income_incl_nci": 133350000.0, "nci_profit": 46000.0, "net_income": 133304000.0, "net_income_common": null, "eps_basic": 1.53, "eps_diluted": 1.52, "shares_basic": 87303000.0, "shares_diluted": 87901000.0, "dps_declared": 2.66, "operating_lease_cost": 52556000.0 }, "sources": [ "10-Q:0001628280-21-015030" ], "value_sources": { "revenue": [ "10-Q:0001628280-21-015030" ], "cost_of_revenue": [ "10-Q:0001628280-21-015030" ], "operating_income": [ "10-Q:0001628280-21-015030" ], "pretax_income": [ "10-Q:0001628280-21-015030" ], "income_tax": [ "10-Q:0001628280-21-015030" ], "net_income_incl_nci": [ "10-Q:0001628280-21-015030" ], "nci_profit": [ "10-Q:0001628280-21-015030" ], "net_income": [ "10-Q:0001628280-21-015030" ], "eps_basic": [ "10-Q:0001628280-21-015030" ], "eps_diluted": [ "10-Q:0001628280-21-015030" ], "shares_basic": [ "10-Q:0001628280-21-015030" ], "shares_diluted": [ "10-Q:0001628280-21-015030" ], "dps_declared": [ "10-Q:0001628280-21-015030" ], "operating_lease_cost": [ "10-Q:0001628280-21-015030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 1519767000.0, "cost_of_revenue": 767979000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 288350000.0, "interest_expense": null, "pretax_income": 96734000.0, "income_tax": 29903000.0, "net_income_incl_nci": 66831000.0, "nci_profit": 144000.0, "net_income": 66687000.0, "net_income_common": null, "eps_basic": 0.75, "eps_diluted": 0.74, "shares_basic": 88806000.0, "shares_diluted": 89519000.0, "dps_declared": 2.66, "operating_lease_cost": 55135000.0 }, "sources": [ "10-Q:0001628280-21-021707" ], "value_sources": { "revenue": [ "10-Q:0001628280-21-021707" ], "cost_of_revenue": [ "10-Q:0001628280-21-021707" ], "operating_income": [ "10-Q:0001628280-21-021707" ], "pretax_income": [ "10-Q:0001628280-21-021707" ], "income_tax": [ "10-Q:0001628280-21-021707" ], "net_income_incl_nci": [ "10-Q:0001628280-21-021707" ], "nci_profit": [ "10-Q:0001628280-21-021707" ], "net_income": [ "10-Q:0001628280-21-021707" ], "eps_basic": [ "10-Q:0001628280-21-021707" ], "eps_diluted": [ "10-Q:0001628280-21-021707" ], "shares_basic": [ "10-Q:0001628280-21-021707" ], "shares_diluted": [ "10-Q:0001628280-21-021707" ], "dps_declared": [ "10-Q:0001628280-21-021707" ], "operating_lease_cost": [ "10-Q:0001628280-21-021707" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 1564115000.0, "cost_of_revenue": 830735000.0, "gross_profit": 733380000.0, "rnd": null, "sga": null, "operating_income": 228606000.0, "interest_expense": null, "pretax_income": 92240000.0, "income_tax": 41304000.0, "net_income_incl_nci": 50936000.0, "nci_profit": -58000.0, "net_income": 50994000.0, "net_income_common": null, "eps_basic": 0.57, "eps_diluted": 0.57, "shares_basic": null, "shares_diluted": null, "dps_declared": 2.66, "operating_lease_cost": 55817000.0 }, "sources": [ "10-K:0001628280-21-002563", "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "value_sources": { "revenue": [ "10-K:0001628280-21-002563" ], "cost_of_revenue": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "gross_profit": [ "10-K:0001628280-21-002563" ], "operating_income": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "pretax_income": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "income_tax": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "net_income_incl_nci": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "nci_profit": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "net_income": [ "10-K:0001628280-21-002563" ], "eps_basic": [ "10-K:0001628280-21-002563" ], "eps_diluted": [ "10-K:0001628280-21-002563" ], "dps_declared": [ "10-K:0001628280-22-003171" ], "operating_lease_cost": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 1596064000.0, "cost_of_revenue": 811217000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 297662000.0, "interest_expense": null, "pretax_income": 188702000.0, "income_tax": 32628000.0, "net_income_incl_nci": 156074000.0, "nci_profit": -288000.0, "net_income": 156362000.0, "net_income_common": null, "eps_basic": 1.75, "eps_diluted": 1.74, "shares_basic": 89330000.0, "shares_diluted": 89842000.0, "dps_declared": 2.87, "operating_lease_cost": 56454000.0 }, "sources": [ "10-Q:0001628280-22-011503" ], "value_sources": { "revenue": [ "10-Q:0001628280-22-011503" ], "cost_of_revenue": [ "10-Q:0001628280-22-011503" ], "operating_income": [ "10-Q:0001628280-22-011503" ], "pretax_income": [ "10-Q:0001628280-22-011503" ], "income_tax": [ "10-Q:0001628280-22-011503" ], "net_income_incl_nci": [ "10-Q:0001628280-22-011503" ], "nci_profit": [ "10-Q:0001628280-22-011503" ], "net_income": [ "10-Q:0001628280-22-011503" ], "eps_basic": [ "10-Q:0001628280-22-011503" ], "eps_diluted": [ "10-Q:0001628280-22-011503" ], "shares_basic": [ "10-Q:0001628280-22-011503" ], "shares_diluted": [ "10-Q:0001628280-22-011503" ], "dps_declared": [ "10-Q:0001628280-22-011503" ], "operating_lease_cost": [ "10-Q:0001628280-22-011503" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 1657919000.0, "cost_of_revenue": 865120000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 278654000.0, "interest_expense": null, "pretax_income": 49960000.0, "income_tax": -18527000.0, "net_income_incl_nci": 68487000.0, "nci_profit": 148000.0, "net_income": 68339000.0, "net_income_common": null, "eps_basic": 0.76, "eps_diluted": 0.76, "shares_basic": 89648000.0, "shares_diluted": 90104000.0, "dps_declared": 2.87, "operating_lease_cost": 57045000.0 }, "sources": [ "10-Q:0001628280-22-019818" ], "value_sources": { "revenue": [ "10-Q:0001628280-22-019818" ], "cost_of_revenue": [ "10-Q:0001628280-22-019818" ], "operating_income": [ "10-Q:0001628280-22-019818" ], "pretax_income": [ "10-Q:0001628280-22-019818" ], "income_tax": [ "10-Q:0001628280-22-019818" ], "net_income_incl_nci": [ "10-Q:0001628280-22-019818" ], "nci_profit": [ "10-Q:0001628280-22-019818" ], "net_income": [ "10-Q:0001628280-22-019818" ], "eps_basic": [ "10-Q:0001628280-22-019818" ], "eps_diluted": [ "10-Q:0001628280-22-019818" ], "shares_basic": [ "10-Q:0001628280-22-019818" ], "shares_diluted": [ "10-Q:0001628280-22-019818" ], "dps_declared": [ "10-Q:0001628280-22-019818" ], "operating_lease_cost": [ "10-Q:0001628280-22-019818" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 1675176000.0, "cost_of_revenue": 885650000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 282121000.0, "interest_expense": null, "pretax_income": 205250000.0, "income_tax": 53224000.0, "net_income_incl_nci": 152026000.0, "nci_profit": -190000.0, "net_income": 152216000.0, "net_income_common": null, "eps_basic": 1.69, "eps_diluted": 1.68, "shares_basic": 89858000.0, "shares_diluted": 90467000.0, "dps_declared": 2.87, "operating_lease_cost": 54340000.0 }, "sources": [ "10-Q:0001628280-22-028466" ], "value_sources": { "revenue": [ "10-Q:0001628280-22-028466" ], "cost_of_revenue": [ "10-Q:0001628280-22-028466" ], "operating_income": [ "10-Q:0001628280-22-028466" ], "pretax_income": [ "10-Q:0001628280-22-028466" ], "income_tax": [ "10-Q:0001628280-22-028466" ], "net_income_incl_nci": [ "10-Q:0001628280-22-028466" ], "nci_profit": [ "10-Q:0001628280-22-028466" ], "net_income": [ "10-Q:0001628280-22-028466" ], "eps_basic": [ "10-Q:0001628280-22-028466" ], "eps_diluted": [ "10-Q:0001628280-22-028466" ], "shares_basic": [ "10-Q:0001628280-22-028466" ], "shares_diluted": [ "10-Q:0001628280-22-028466" ], "dps_declared": [ "10-Q:0001628280-22-028466" ], "operating_lease_cost": [ "10-Q:0001628280-22-028466" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 1706378000.0, "cost_of_revenue": 910435000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 249725000.0, "interest_expense": null, "pretax_income": 165040000.0, "income_tax": 41899000.0, "net_income_incl_nci": 123141000.0, "nci_profit": -133000.0, "net_income": 123274000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 2.87, "operating_lease_cost": 53937000.0 }, "sources": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "value_sources": { "revenue": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "cost_of_revenue": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "operating_income": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "pretax_income": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "income_tax": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "net_income_incl_nci": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "nci_profit": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "net_income": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "dps_declared": [ "10-K:0001628280-23-004039" ], "operating_lease_cost": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 1734447000.0, "cost_of_revenue": 915875000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 267316000.0, "interest_expense": null, "pretax_income": 180437000.0, "income_tax": 32744000.0, "net_income_incl_nci": 147693000.0, "nci_profit": 240000.0, "net_income": 147453000.0, "net_income_common": null, "eps_basic": 1.62, "eps_diluted": 1.62, "shares_basic": 90771000.0, "shares_diluted": 91162000.0, "dps_declared": 3.1, "operating_lease_cost": 51630000.0 }, "sources": [ "10-Q:0001628280-23-016073" ], "value_sources": { "revenue": [ "10-Q:0001628280-23-016073" ], "cost_of_revenue": [ "10-Q:0001628280-23-016073" ], "operating_income": [ "10-Q:0001628280-23-016073" ], "pretax_income": [ "10-Q:0001628280-23-016073" ], "income_tax": [ "10-Q:0001628280-23-016073" ], "net_income_incl_nci": [ "10-Q:0001628280-23-016073" ], "nci_profit": [ "10-Q:0001628280-23-016073" ], "net_income": [ "10-Q:0001628280-23-016073" ], "eps_basic": [ "10-Q:0001628280-23-016073" ], "eps_diluted": [ "10-Q:0001628280-23-016073" ], "shares_basic": [ "10-Q:0001628280-23-016073" ], "shares_diluted": [ "10-Q:0001628280-23-016073" ], "dps_declared": [ "10-Q:0001628280-23-016073" ], "operating_lease_cost": [ "10-Q:0001628280-23-016073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 1817154000.0, "cost_of_revenue": 930257000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 317853000.0, "interest_expense": null, "pretax_income": 224877000.0, "income_tax": 8635000.0, "net_income_incl_nci": 216242000.0, "nci_profit": -80000.0, "net_income": 216322000.0, "net_income_common": null, "eps_basic": 2.38, "eps_diluted": 2.37, "shares_basic": 91036000.0, "shares_diluted": 91262000.0, "dps_declared": 3.1, "operating_lease_cost": 52971000.0 }, "sources": [ "10-Q:0001628280-23-027511" ], "value_sources": { "revenue": [ "10-Q:0001628280-23-027511" ], "cost_of_revenue": [ "10-Q:0001628280-23-027511" ], "operating_income": [ "10-Q:0001628280-23-027511" ], "pretax_income": [ "10-Q:0001628280-23-027511" ], "income_tax": [ "10-Q:0001628280-23-027511" ], "net_income_incl_nci": [ "10-Q:0001628280-23-027511" ], "nci_profit": [ "10-Q:0001628280-23-027511" ], "net_income": [ "10-Q:0001628280-23-027511" ], "eps_basic": [ "10-Q:0001628280-23-027511" ], "eps_diluted": [ "10-Q:0001628280-23-027511" ], "shares_basic": [ "10-Q:0001628280-23-027511" ], "shares_diluted": [ "10-Q:0001628280-23-027511" ], "dps_declared": [ "10-Q:0001628280-23-027511" ], "operating_lease_cost": [ "10-Q:0001628280-23-027511" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 1840659000.0, "cost_of_revenue": 934669000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 333159000.0, "interest_expense": null, "pretax_income": 246345000.0, "income_tax": 34606000.0, "net_income_incl_nci": 211739000.0, "nci_profit": -68000.0, "net_income": 211807000.0, "net_income_common": null, "eps_basic": 2.3, "eps_diluted": 2.3, "shares_basic": 91896000.0, "shares_diluted": 92135000.0, "dps_declared": 3.1, "operating_lease_cost": 55031000.0 }, "sources": [ "10-Q:0001628280-23-035406" ], "value_sources": { "revenue": [ "10-Q:0001628280-23-035406" ], "cost_of_revenue": [ "10-Q:0001628280-23-035406" ], "operating_income": [ "10-Q:0001628280-23-035406" ], "pretax_income": [ "10-Q:0001628280-23-035406" ], "income_tax": [ "10-Q:0001628280-23-035406" ], "net_income_incl_nci": [ "10-Q:0001628280-23-035406" ], "nci_profit": [ "10-Q:0001628280-23-035406" ], "net_income": [ "10-Q:0001628280-23-035406" ], "eps_basic": [ "10-Q:0001628280-23-035406" ], "eps_diluted": [ "10-Q:0001628280-23-035406" ], "shares_basic": [ "10-Q:0001628280-23-035406" ], "shares_diluted": [ "10-Q:0001628280-23-035406" ], "dps_declared": [ "10-Q:0001628280-23-035406" ], "operating_lease_cost": [ "10-Q:0001628280-23-035406" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 1870845000.0, "cost_of_revenue": 970700000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 282200000.0, "interest_expense": null, "pretax_income": 177710000.0, "income_tax": 48807000.0, "net_income_incl_nci": 128903000.0, "nci_profit": 140000.0, "net_income": 128763000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 3.1, "operating_lease_cost": 53987000.0 }, "sources": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "value_sources": { "revenue": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "cost_of_revenue": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "operating_income": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "pretax_income": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "income_tax": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "net_income_incl_nci": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "nci_profit": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "net_income": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "dps_declared": [ "10-K:0001628280-24-005350" ], "operating_lease_cost": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 1998209000.0, "cost_of_revenue": 1006091000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 384121000.0, "interest_expense": null, "pretax_income": 313785000.0, "income_tax": 55055000.0, "net_income_incl_nci": 258730000.0, "nci_profit": -56000.0, "net_income": 258786000.0, "net_income_common": null, "eps_basic": 2.78, "eps_diluted": 2.77, "shares_basic": 92971000.0, "shares_diluted": 93340000.0, "dps_declared": 3.41, "operating_lease_cost": 53406000.0 }, "sources": [ "10-Q:0001628280-23-016073" ], "value_sources": { "revenue": [ "10-Q:0001628280-23-016073" ], "cost_of_revenue": [ "10-Q:0001628280-23-016073" ], "operating_income": [ "10-Q:0001628280-23-016073" ], "pretax_income": [ "10-Q:0001628280-23-016073" ], "income_tax": [ "10-Q:0001628280-23-016073" ], "net_income_incl_nci": [ "10-Q:0001628280-23-016073" ], "nci_profit": [ "10-Q:0001628280-23-016073" ], "net_income": [ "10-Q:0001628280-23-016073" ], "eps_basic": [ "10-Q:0001628280-23-016073" ], "eps_diluted": [ "10-Q:0001628280-23-016073" ], "shares_basic": [ "10-Q:0001628280-23-016073" ], "shares_diluted": [ "10-Q:0001628280-23-016073" ], "dps_declared": [ "10-Q:0001628280-23-016073" ], "operating_lease_cost": [ "10-Q:0001628280-23-016073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 2019000000.0, "cost_of_revenue": 1061000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 332000000.0, "interest_expense": 100000000.0, "pretax_income": 244000000.0, "income_tax": 37000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 207000000.0, "net_income_common": null, "eps_basic": 2.21, "eps_diluted": 2.21, "shares_basic": 93535000.0, "shares_diluted": 93857000.0, "dps_declared": 3.41, "operating_lease_cost": 57000000.0 }, "sources": [ "10-Q:0001628280-24-035638" ], "value_sources": { "revenue": [ "10-Q:0001628280-24-035638" ], "cost_of_revenue": [ "10-Q:0001628280-24-035638" ], "operating_income": [ "10-Q:0001628280-24-035638" ], "interest_expense": [ "10-Q:0001628280-24-035638" ], "pretax_income": [ "10-Q:0001628280-24-035638" ], "income_tax": [ "10-Q:0001628280-24-035638" ], "net_income": [ "10-Q:0001628280-24-035638" ], "eps_basic": [ "10-Q:0001628280-24-035638" ], "eps_diluted": [ "10-Q:0001628280-24-035638" ], "shares_basic": [ "10-Q:0001628280-24-035638" ], "shares_diluted": [ "10-Q:0001628280-24-035638" ], "dps_declared": [ "10-Q:0001628280-24-035638" ], "operating_lease_cost": [ "10-Q:0001628280-24-035638" ] }, "comparison": { "net_income": { "value": 207030000.0, "earlier": 216322000.0, "sources": [ "10-Q:0001628280-23-027511" ], "basis": "FY2023" }, "operating_income": { "value": 332386000.0, "earlier": 317853000.0, "sources": [ "10-Q:0001628280-23-027511" ], "basis": "FY2023" }, "pretax_income": { "value": 244398000.0, "earlier": 224877000.0, "sources": [ "10-Q:0001628280-23-027511" ], "basis": "FY2023" }, "revenue": { "value": 2018408000.0, "earlier": 1817154000.0, "sources": [ "10-Q:0001628280-23-027511" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 2061000000.0, "cost_of_revenue": 1069000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 381000000.0, "interest_expense": 102000000.0, "pretax_income": 296000000.0, "income_tax": 20000000.0, "net_income_incl_nci": 276000000.0, "nci_profit": 0.0, "net_income": 276000000.0, "net_income_common": 276000000.0, "eps_basic": 2.94, "eps_diluted": 2.93, "shares_basic": 93683000.0, "shares_diluted": 94168000.0, "dps_declared": 3.41, "operating_lease_cost": 58000000.0 }, "sources": [ "10-Q:0001628280-24-044355" ], "value_sources": { "revenue": [ "10-Q:0001628280-24-044355" ], "cost_of_revenue": [ "10-Q:0001628280-24-044355" ], "operating_income": [ "10-Q:0001628280-24-044355" ], "interest_expense": [ "10-Q:0001628280-24-044355" ], "pretax_income": [ "10-Q:0001628280-24-044355" ], "income_tax": [ "10-Q:0001628280-24-044355" ], "net_income_incl_nci": [ "10-Q:0001628280-24-044355" ], "nci_profit": [ "10-Q:0001628280-24-044355" ], "net_income": [ "10-Q:0001628280-24-044355" ], "net_income_common": [ "10-Q:0001628280-24-044355" ], "eps_basic": [ "10-Q:0001628280-24-044355" ], "eps_diluted": [ "10-Q:0001628280-24-044355" ], "shares_basic": [ "10-Q:0001628280-24-044355" ], "shares_diluted": [ "10-Q:0001628280-24-044355" ], "dps_declared": [ "10-Q:0001628280-24-044355" ], "operating_lease_cost": [ "10-Q:0001628280-24-044355" ] }, "comparison": { "net_income": { "value": 275794000.0, "earlier": 211807000.0, "sources": [ "10-Q:0001628280-23-035406" ], "basis": "FY2023" }, "operating_income": { "value": 380351000.0, "earlier": 333159000.0, "sources": [ "10-Q:0001628280-23-035406" ], "basis": "FY2023" }, "pretax_income": { "value": 295745000.0, "earlier": 246345000.0, "sources": [ "10-Q:0001628280-23-035406" ], "basis": "FY2023" }, "revenue": { "value": 2061030000.0, "earlier": 1840659000.0, "sources": [ "10-Q:0001628280-23-035406" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 2110000000.0, "cost_of_revenue": 1092000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 346000000.0, "interest_expense": 103000000.0, "pretax_income": 270000000.0, "income_tax": 43000000.0, "net_income_incl_nci": 227000000.0, "nci_profit": 0.0, "net_income": 227000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 4.26, "operating_lease_cost": 75000000.0 }, "sources": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "value_sources": { "revenue": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "cost_of_revenue": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "operating_income": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "interest_expense": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "pretax_income": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "income_tax": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "net_income_incl_nci": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "nci_profit": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "net_income": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "dps_declared": [ "10-K:0001628280-25-005126" ], "operating_lease_cost": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ] }, "comparison": { "net_income": { "value": 227568000.0, "earlier": 128763000.0, "sources": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "basis": "FY2023" }, "operating_income": { "value": 346416000.0, "earlier": 282200000.0, "sources": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "basis": "FY2023" }, "pretax_income": { "value": 270302000.0, "earlier": 177710000.0, "sources": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "basis": "FY2023" }, "revenue": { "value": 2110489000.0, "earlier": 1870845000.0, "sources": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "basis": "FY2023" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 2127000000.0, "cost_of_revenue": 1091000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 364000000.0, "interest_expense": 104000000.0, "pretax_income": 277000000.0, "income_tax": 46000000.0, "net_income_incl_nci": 231000000.0, "nci_profit": 0.0, "net_income": 231000000.0, "net_income_common": 231000000.0, "eps_basic": 2.44, "eps_diluted": 2.43, "shares_basic": 94665000.0, "shares_diluted": 95156000.0, "dps_declared": 4.26, "operating_lease_cost": 56000000.0 }, "sources": [ "10-Q:0001628280-25-021086" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-021086" ], "cost_of_revenue": [ "10-Q:0001628280-25-021086" ], "operating_income": [ "10-Q:0001628280-25-021086" ], "interest_expense": [ "10-Q:0001628280-25-021086" ], "pretax_income": [ "10-Q:0001628280-25-021086" ], "income_tax": [ "10-Q:0001628280-25-021086" ], "net_income_incl_nci": [ "10-Q:0001628280-25-021086" ], "nci_profit": [ "10-Q:0001628280-25-021086" ], "net_income": [ "10-Q:0001628280-25-021086" ], "net_income_common": [ "10-Q:0001628280-25-021086" ], "eps_basic": [ "10-Q:0001628280-25-021086" ], "eps_diluted": [ "10-Q:0001628280-25-021086" ], "shares_basic": [ "10-Q:0001628280-25-021086" ], "shares_diluted": [ "10-Q:0001628280-25-021086" ], "dps_declared": [ "10-Q:0001628280-25-021086" ], "operating_lease_cost": [ "10-Q:0001628280-25-021086" ] }, "comparison": { "net_income": null, "operating_income": { "value": 364000000.0, "earlier": 384000000.0, "sources": [ "10-Q:0001628280-24-021647" ], "basis": "FY2024" }, "pretax_income": { "value": 277000000.0, "earlier": 314000000.0, "sources": [ "10-Q:0001628280-24-021647" ], "basis": "FY2024" }, "revenue": { "value": 2127000000.0, "earlier": 1998000000.0, "sources": [ "10-Q:0001628280-24-021647" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 2159000000.0, "cost_of_revenue": 1082000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 436000000.0, "interest_expense": 110000000.0, "pretax_income": 348000000.0, "income_tax": 47000000.0, "net_income_incl_nci": 301000000.0, "nci_profit": 0.0, "net_income": 301000000.0, "net_income_common": 301000000.0, "eps_basic": 3.17, "eps_diluted": 3.16, "shares_basic": 94919000.0, "shares_diluted": 95166000.0, "dps_declared": 4.26, "operating_lease_cost": 56000000.0 }, "sources": [ "10-Q:0001101239-25-000029" ], "value_sources": { "revenue": [ "10-Q:0001101239-25-000029" ], "cost_of_revenue": [ "10-Q:0001101239-25-000029" ], "operating_income": [ "10-Q:0001101239-25-000029" ], "interest_expense": [ "10-Q:0001101239-25-000029" ], "pretax_income": [ "10-Q:0001101239-25-000029" ], "income_tax": [ "10-Q:0001101239-25-000029" ], "net_income_incl_nci": [ "10-Q:0001101239-25-000029" ], "nci_profit": [ "10-Q:0001101239-25-000029" ], "net_income": [ "10-Q:0001101239-25-000029" ], "net_income_common": [ "10-Q:0001101239-25-000029" ], "eps_basic": [ "10-Q:0001101239-25-000029" ], "eps_diluted": [ "10-Q:0001101239-25-000029" ], "shares_basic": [ "10-Q:0001101239-25-000029" ], "shares_diluted": [ "10-Q:0001101239-25-000029" ], "dps_declared": [ "10-Q:0001101239-25-000029" ], "operating_lease_cost": [ "10-Q:0001101239-25-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 2201000000.0, "cost_of_revenue": 1098000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 425000000.0, "interest_expense": 117000000.0, "pretax_income": 350000000.0, "income_tax": 54000000.0, "net_income_incl_nci": 296000000.0, "nci_profit": -1000000.0, "net_income": 297000000.0, "net_income_common": 297000000.0, "eps_basic": 3.11, "eps_diluted": 3.1, "shares_basic": 95394000.0, "shares_diluted": 95731000.0, "dps_declared": 4.26, "operating_lease_cost": 57000000.0 }, "sources": [ "10-Q:0001101239-25-000062" ], "value_sources": { "revenue": [ "10-Q:0001101239-25-000062" ], "cost_of_revenue": [ "10-Q:0001101239-25-000062" ], "operating_income": [ "10-Q:0001101239-25-000062" ], "interest_expense": [ "10-Q:0001101239-25-000062" ], "pretax_income": [ "10-Q:0001101239-25-000062" ], "income_tax": [ "10-Q:0001101239-25-000062" ], "net_income_incl_nci": [ "10-Q:0001101239-25-000062" ], "nci_profit": [ "10-Q:0001101239-25-000062" ], "net_income": [ "10-Q:0001101239-25-000062" ], "net_income_common": [ "10-Q:0001101239-25-000062" ], "eps_basic": [ "10-Q:0001101239-25-000062" ], "eps_diluted": [ "10-Q:0001101239-25-000062" ], "shares_basic": [ "10-Q:0001101239-25-000062" ], "shares_diluted": [ "10-Q:0001101239-25-000062" ], "dps_declared": [ "10-Q:0001101239-25-000062" ], "operating_lease_cost": [ "10-Q:0001101239-25-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 2261000000.0, "cost_of_revenue": 1196000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 103000000.0, "interest_expense": 126000000.0, "pretax_income": 0.0, "income_tax": 14000000.0, "net_income_incl_nci": -14000000.0, "nci_profit": 0.0, "net_income": -14000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 4.26, "operating_lease_cost": 60000000.0 }, "sources": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "value_sources": { "revenue": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "cost_of_revenue": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "operating_income": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "interest_expense": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "pretax_income": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "income_tax": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "net_income_incl_nci": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "nci_profit": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "net_income": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "dps_declared": [ "10-K:0001101239-26-000032" ], "operating_lease_cost": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 2225000000.0, "cost_of_revenue": 1084000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 458000000.0, "interest_expense": 122000000.0, "pretax_income": 392000000.0, "income_tax": 49000000.0, "net_income_incl_nci": 343000000.0, "nci_profit": 0.0, "net_income": 343000000.0, "net_income_common": 343000000.0, "eps_basic": 3.52, "eps_diluted": 3.5, "shares_basic": 97514000.0, "shares_diluted": 97887000.0, "dps_declared": 4.69, "operating_lease_cost": 58000000.0 }, "sources": [ "10-Q:0001101239-26-000091" ], "value_sources": { "revenue": [ "10-Q:0001101239-26-000091" ], "cost_of_revenue": [ "10-Q:0001101239-26-000091" ], "operating_income": [ "10-Q:0001101239-26-000091" ], "interest_expense": [ "10-Q:0001101239-26-000091" ], "pretax_income": [ "10-Q:0001101239-26-000091" ], "income_tax": [ "10-Q:0001101239-26-000091" ], "net_income_incl_nci": [ "10-Q:0001101239-26-000091" ], "nci_profit": [ "10-Q:0001101239-26-000091" ], "net_income": [ "10-Q:0001101239-26-000091" ], "net_income_common": [ "10-Q:0001101239-26-000091" ], "eps_basic": [ "10-Q:0001101239-26-000091" ], "eps_diluted": [ "10-Q:0001101239-26-000091" ], "shares_basic": [ "10-Q:0001101239-26-000091" ], "shares_diluted": [ "10-Q:0001101239-26-000091" ], "dps_declared": [ "10-Q:0001101239-26-000091" ], "operating_lease_cost": [ "10-Q:0001101239-26-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 2256000000.0, "cost_of_revenue": 1084000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 494000000.0, "interest_expense": 135000000.0, "pretax_income": 405000000.0, "income_tax": 38000000.0, "net_income_incl_nci": 367000000.0, "nci_profit": -1000000.0, "net_income": 368000000.0, "net_income_common": 368000000.0, "eps_basic": 3.76, "eps_diluted": 3.75, "shares_basic": 97835000.0, "shares_diluted": 98050000.0, "dps_declared": 4.69, "operating_lease_cost": 60000000.0 }, "sources": [ "10-Q:0001101239-26-000147" ], "value_sources": { "revenue": [ "10-Q:0001101239-26-000147" ], "cost_of_revenue": [ "10-Q:0001101239-26-000147" ], "operating_income": [ "10-Q:0001101239-26-000147" ], "interest_expense": [ "10-Q:0001101239-26-000147" ], "pretax_income": [ "10-Q:0001101239-26-000147" ], "income_tax": [ "10-Q:0001101239-26-000147" ], "net_income_incl_nci": [ "10-Q:0001101239-26-000147" ], "nci_profit": [ "10-Q:0001101239-26-000147" ], "net_income": [ "10-Q:0001101239-26-000147" ], "net_income_common": [ "10-Q:0001101239-26-000147" ], "eps_basic": [ "10-Q:0001101239-26-000147" ], "eps_diluted": [ "10-Q:0001101239-26-000147" ], "shares_basic": [ "10-Q:0001101239-26-000147" ], "shares_diluted": [ "10-Q:0001101239-26-000147" ], "dps_declared": [ "10-Q:0001101239-26-000147" ], "operating_lease_cost": [ "10-Q:0001101239-26-000147" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 2316000000.0, "cost_of_revenue": 1142000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 474000000.0, "interest_expense": 128000000.0, "pretax_income": 399000000.0, "income_tax": 25000000.0, "net_income_incl_nci": 374000000.0, "nci_profit": 0.0, "net_income": 374000000.0, "net_income_common": 374000000.0, "eps_basic": 3.82, "eps_diluted": 3.81, "shares_basic": 97982000.0, "shares_diluted": 98174000.0, "dps_declared": 4.69, "operating_lease_cost": 60000000.0 }, "sources": [ "10-Q:0001101239-26-000180" ], "value_sources": { "revenue": [ "10-Q:0001101239-26-000180" ], "cost_of_revenue": [ "10-Q:0001101239-26-000180" ], "operating_income": [ "10-Q:0001101239-26-000180" ], "interest_expense": [ "10-Q:0001101239-26-000180" ], "pretax_income": [ "10-Q:0001101239-26-000180" ], "income_tax": [ "10-Q:0001101239-26-000180" ], "net_income_incl_nci": [ "10-Q:0001101239-26-000180" ], "nci_profit": [ "10-Q:0001101239-26-000180" ], "net_income": [ "10-Q:0001101239-26-000180" ], "net_income_common": [ "10-Q:0001101239-26-000180" ], "eps_basic": [ "10-Q:0001101239-26-000180" ], "eps_diluted": [ "10-Q:0001101239-26-000180" ], "shares_basic": [ "10-Q:0001101239-26-000180" ], "shares_diluted": [ "10-Q:0001101239-26-000180" ], "dps_declared": [ "10-Q:0001101239-26-000180" ], "operating_lease_cost": [ "10-Q:0001101239-26-000180" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 2420000000.0, "cost_of_revenue": 1198000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 422000000.0, "interest_expense": 142000000.0, "pretax_income": 312000000.0, "income_tax": 48000000.0, "net_income_incl_nci": 264000000.0, "nci_profit": -1000000.0, "net_income": 265000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 4.69, "operating_lease_cost": 60000000.0 }, "sources": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "value_sources": { "revenue": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "cost_of_revenue": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "operating_income": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "interest_expense": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "pretax_income": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "income_tax": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "net_income_incl_nci": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "nci_profit": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "net_income": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "dps_declared": [ "10-K:0001101239-26-000032" ], "operating_lease_cost": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 2444000000.0, "cost_of_revenue": 1186000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 577000000.0, "interest_expense": 148000000.0, "pretax_income": 471000000.0, "income_tax": 56000000.0, "net_income_incl_nci": 415000000.0, "nci_profit": 0.0, "net_income": 415000000.0, "net_income_common": 415000000.0, "eps_basic": 4.22, "eps_diluted": 4.2, "shares_basic": 98392000.0, "shares_diluted": 98727000.0, "dps_declared": 5.16, "operating_lease_cost": 59000000.0 }, "sources": [ "10-Q:0001101239-26-000091" ], "value_sources": { "revenue": [ "10-Q:0001101239-26-000091" ], "cost_of_revenue": [ "10-Q:0001101239-26-000091" ], "operating_income": [ "10-Q:0001101239-26-000091" ], "interest_expense": [ "10-Q:0001101239-26-000091" ], "pretax_income": [ "10-Q:0001101239-26-000091" ], "income_tax": [ "10-Q:0001101239-26-000091" ], "net_income_incl_nci": [ "10-Q:0001101239-26-000091" ], "nci_profit": [ "10-Q:0001101239-26-000091" ], "net_income": [ "10-Q:0001101239-26-000091" ], "net_income_common": [ "10-Q:0001101239-26-000091" ], "eps_basic": [ "10-Q:0001101239-26-000091" ], "eps_diluted": [ "10-Q:0001101239-26-000091" ], "shares_basic": [ "10-Q:0001101239-26-000091" ], "shares_diluted": [ "10-Q:0001101239-26-000091" ], "dps_declared": [ "10-Q:0001101239-26-000091" ], "operating_lease_cost": [ "10-Q:0001101239-26-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 2625000000.0, "cost_of_revenue": 1230000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 665000000.0, "interest_expense": 151000000.0, "pretax_income": 523000000.0, "income_tax": 46000000.0, "net_income_incl_nci": 477000000.0, "nci_profit": -2000000.0, "net_income": 479000000.0, "net_income_common": 479000000.0, "eps_basic": 4.86, "eps_diluted": 4.83, "shares_basic": 98641000.0, "shares_diluted": 99136000.0, "dps_declared": 5.16, "operating_lease_cost": 57000000.0 }, "sources": [ "10-Q:0001101239-26-000147" ], "value_sources": { "revenue": [ "10-Q:0001101239-26-000147" ], "cost_of_revenue": [ "10-Q:0001101239-26-000147" ], "operating_income": [ "10-Q:0001101239-26-000147" ], "interest_expense": [ "10-Q:0001101239-26-000147" ], "pretax_income": [ "10-Q:0001101239-26-000147" ], "income_tax": [ "10-Q:0001101239-26-000147" ], "net_income_incl_nci": [ "10-Q:0001101239-26-000147" ], "nci_profit": [ "10-Q:0001101239-26-000147" ], "net_income": [ "10-Q:0001101239-26-000147" ], "net_income_common": [ "10-Q:0001101239-26-000147" ], "eps_basic": [ "10-Q:0001101239-26-000147" ], "eps_diluted": [ "10-Q:0001101239-26-000147" ], "shares_basic": [ "10-Q:0001101239-26-000147" ], "shares_diluted": [ "10-Q:0001101239-26-000147" ], "dps_declared": [ "10-Q:0001101239-26-000147" ], "operating_lease_cost": [ "10-Q:0001101239-26-000147" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 2571000000.0, "cost_of_revenue": 1257000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 600000000.0, "interest_expense": 163000000.0, "pretax_income": 537000000.0, "income_tax": 48000000.0, "net_income_incl_nci": 489000000.0, "nci_profit": 0.0, "net_income": 489000000.0, "net_income_common": 489000000.0, "eps_basic": 4.95, "eps_diluted": 4.93, "shares_basic": 98787000.0, "shares_diluted": 99277000.0, "dps_declared": 5.16, "operating_lease_cost": 56000000.0 }, "sources": [ "10-Q:0001101239-26-000180" ], "value_sources": { "revenue": [ "10-Q:0001101239-26-000180" ], "cost_of_revenue": [ "10-Q:0001101239-26-000180" ], "operating_income": [ "10-Q:0001101239-26-000180" ], "interest_expense": [ "10-Q:0001101239-26-000180" ], "pretax_income": [ "10-Q:0001101239-26-000180" ], "income_tax": [ "10-Q:0001101239-26-000180" ], "net_income_incl_nci": [ "10-Q:0001101239-26-000180" ], "nci_profit": [ "10-Q:0001101239-26-000180" ], "net_income": [ "10-Q:0001101239-26-000180" ], "net_income_common": [ "10-Q:0001101239-26-000180" ], "eps_basic": [ "10-Q:0001101239-26-000180" ], "eps_diluted": [ "10-Q:0001101239-26-000180" ], "shares_basic": [ "10-Q:0001101239-26-000180" ], "shares_diluted": [ "10-Q:0001101239-26-000180" ], "dps_declared": [ "10-Q:0001101239-26-000180" ], "operating_lease_cost": [ "10-Q:0001101239-26-000180" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 5998545000.0, "cost_of_revenue": 3074340000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1052928000.0, "interest_expense": null, "pretax_income": 516225000.0, "income_tax": 146151000.0, "net_income_incl_nci": 370074000.0, "nci_profit": 297000.0, "net_income": 369777000.0, "net_income_common": null, "eps_basic": 4.22, "eps_diluted": 4.18, "shares_basic": 87700000.0, "shares_diluted": 88410000.0, "dps_declared": 10.64, "operating_lease_cost": 217299000.0 }, "sources": [ "10-K:0001628280-22-003171", "10-K:0001628280-23-004039" ], "value_sources": { "revenue": [ "10-K:0001628280-23-004039" ], "cost_of_revenue": [ "10-K:0001628280-23-004039" ], "operating_income": [ "10-K:0001628280-23-004039" ], "pretax_income": [ "10-K:0001628280-23-004039" ], "income_tax": [ "10-K:0001628280-23-004039" ], "net_income_incl_nci": [ "10-K:0001628280-23-004039" ], "nci_profit": [ "10-K:0001628280-23-004039" ], "net_income": [ "10-K:0001628280-23-004039" ], "eps_basic": [ "10-K:0001628280-23-004039" ], "eps_diluted": [ "10-K:0001628280-23-004039" ], "shares_basic": [ "10-K:0001628280-23-004039" ], "shares_diluted": [ "10-K:0001628280-23-004039" ], "dps_declared": [ "10-K:0001628280-23-004039" ], "operating_lease_cost": [ "10-K:0001628280-22-003171" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 6635537000.0, "cost_of_revenue": 3472422000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1108162000.0, "interest_expense": null, "pretax_income": 608952000.0, "income_tax": 109224000.0, "net_income_incl_nci": 499728000.0, "nci_profit": -463000.0, "net_income": 500191000.0, "net_income_common": null, "eps_basic": 5.57, "eps_diluted": 5.53, "shares_basic": 89772000.0, "shares_diluted": 90409000.0, "dps_declared": 11.48, "operating_lease_cost": 221776000.0 }, "sources": [ "10-K:0001628280-24-005350" ], "value_sources": { "revenue": [ "10-K:0001628280-24-005350" ], "cost_of_revenue": [ "10-K:0001628280-24-005350" ], "operating_income": [ "10-K:0001628280-24-005350" ], "pretax_income": [ "10-K:0001628280-24-005350" ], "income_tax": [ "10-K:0001628280-24-005350" ], "net_income_incl_nci": [ "10-K:0001628280-24-005350" ], "nci_profit": [ "10-K:0001628280-24-005350" ], "net_income": [ "10-K:0001628280-24-005350" ], "eps_basic": [ "10-K:0001628280-24-005350" ], "eps_diluted": [ "10-K:0001628280-24-005350" ], "shares_basic": [ "10-K:0001628280-24-005350" ], "shares_diluted": [ "10-K:0001628280-24-005350" ], "dps_declared": [ "10-K:0001628280-24-005350" ], "operating_lease_cost": [ "10-K:0001628280-24-005350" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 7263000000.0, "cost_of_revenue": 3751000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1200000000.0, "interest_expense": 356000000.0, "pretax_income": 829000000.0, "income_tax": 124000000.0, "net_income_incl_nci": 705000000.0, "nci_profit": 0.0, "net_income": 705000000.0, "net_income_common": null, "eps_basic": 7.69, "eps_diluted": 7.67, "shares_basic": 91569000.0, "shares_diluted": 91828000.0, "dps_declared": 12.4, "operating_lease_cost": 214000000.0 }, "sources": [ "10-K:0001628280-25-005126" ], "value_sources": { "revenue": [ "10-K:0001628280-25-005126" ], "cost_of_revenue": [ "10-K:0001628280-25-005126" ], "operating_income": [ "10-K:0001628280-25-005126" ], "interest_expense": [ "10-K:0001628280-25-005126" ], "pretax_income": [ "10-K:0001628280-25-005126" ], "income_tax": [ "10-K:0001628280-25-005126" ], "net_income_incl_nci": [ "10-K:0001628280-25-005126" ], "nci_profit": [ "10-K:0001628280-25-005126" ], "net_income": [ "10-K:0001628280-25-005126" ], "eps_basic": [ "10-K:0001628280-25-005126" ], "eps_diluted": [ "10-K:0001628280-25-005126" ], "shares_basic": [ "10-K:0001628280-25-005126" ], "shares_diluted": [ "10-K:0001628280-25-005126" ], "dps_declared": [ "10-K:0001628280-25-005126" ], "operating_lease_cost": [ "10-K:0001628280-25-005126" ] }, "comparison": { "net_income": { "value": 704345000.0, "earlier": 500191000.0, "sources": [ "10-K:0001628280-24-005350" ], "basis": "FY2023" }, "operating_income": { "value": 1200528000.0, "earlier": 1108162000.0, "sources": [ "10-K:0001628280-24-005350" ], "basis": "FY2023" }, "pretax_income": { "value": 829369000.0, "earlier": 608952000.0, "sources": [ "10-K:0001628280-24-005350" ], "basis": "FY2023" }, "revenue": { "value": 7263105000.0, "earlier": 6635537000.0, "sources": [ "10-K:0001628280-24-005350" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 8188000000.0, "cost_of_revenue": 4228000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1443000000.0, "interest_expense": 402000000.0, "pretax_income": 1124000000.0, "income_tax": 155000000.0, "net_income_incl_nci": 969000000.0, "nci_profit": 0.0, "net_income": 969000000.0, "net_income_common": null, "eps_basic": 10.35, "eps_diluted": 10.31, "shares_basic": 93615000.0, "shares_diluted": 94009000.0, "dps_declared": 14.49, "operating_lease_cost": 243000000.0 }, "sources": [ "10-K:0001101239-26-000032" ], "value_sources": { "revenue": [ "10-K:0001101239-26-000032" ], "cost_of_revenue": [ "10-K:0001101239-26-000032" ], "operating_income": [ "10-K:0001101239-26-000032" ], "interest_expense": [ "10-K:0001101239-26-000032" ], "pretax_income": [ "10-K:0001101239-26-000032" ], "income_tax": [ "10-K:0001101239-26-000032" ], "net_income_incl_nci": [ "10-K:0001101239-26-000032" ], "nci_profit": [ "10-K:0001101239-26-000032" ], "net_income": [ "10-K:0001101239-26-000032" ], "eps_basic": [ "10-K:0001101239-26-000032" ], "eps_diluted": [ "10-K:0001101239-26-000032" ], "shares_basic": [ "10-K:0001101239-26-000032" ], "shares_diluted": [ "10-K:0001101239-26-000032" ], "dps_declared": [ "10-K:0001101239-26-000032" ], "operating_lease_cost": [ "10-K:0001101239-26-000032" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 8748000000.0, "cost_of_revenue": 4467000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1328000000.0, "interest_expense": 457000000.0, "pretax_income": 975000000.0, "income_tax": 161000000.0, "net_income_incl_nci": 814000000.0, "nci_profit": -1000000.0, "net_income": 815000000.0, "net_income_common": null, "eps_basic": 8.54, "eps_diluted": 8.5, "shares_basic": 95457000.0, "shares_diluted": 95827000.0, "dps_declared": 17.04, "operating_lease_cost": 229000000.0 }, "sources": [ "10-K:0001101239-26-000032" ], "value_sources": { "revenue": [ "10-K:0001101239-26-000032" ], "cost_of_revenue": [ "10-K:0001101239-26-000032" ], "operating_income": [ "10-K:0001101239-26-000032" ], "interest_expense": [ "10-K:0001101239-26-000032" ], "pretax_income": [ "10-K:0001101239-26-000032" ], "income_tax": [ "10-K:0001101239-26-000032" ], "net_income_incl_nci": [ "10-K:0001101239-26-000032" ], "nci_profit": [ "10-K:0001101239-26-000032" ], "net_income": [ "10-K:0001101239-26-000032" ], "eps_basic": [ "10-K:0001101239-26-000032" ], "eps_diluted": [ "10-K:0001101239-26-000032" ], "shares_basic": [ "10-K:0001101239-26-000032" ], "shares_diluted": [ "10-K:0001101239-26-000032" ], "dps_declared": [ "10-K:0001101239-26-000032" ], "operating_lease_cost": [ "10-K:0001101239-26-000032" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 9217000000.0, "cost_of_revenue": 4508000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1848000000.0, "interest_expense": 527000000.0, "pretax_income": 1508000000.0, "income_tax": 160000000.0, "net_income_incl_nci": 1348000000.0, "nci_profit": -2000000.0, "net_income": 1350000000.0, "net_income_common": null, "eps_basic": 13.79, "eps_diluted": 13.76, "shares_basic": 97883000.0, "shares_diluted": 98123000.0, "dps_declared": 18.76, "operating_lease_cost": 238000000.0 }, "sources": [ "10-K:0001101239-26-000032" ], "value_sources": { "revenue": [ "10-K:0001101239-26-000032" ], "cost_of_revenue": [ "10-K:0001101239-26-000032" ], "operating_income": [ "10-K:0001101239-26-000032" ], "interest_expense": [ "10-K:0001101239-26-000032" ], "pretax_income": [ "10-K:0001101239-26-000032" ], "income_tax": [ "10-K:0001101239-26-000032" ], "net_income_incl_nci": [ "10-K:0001101239-26-000032" ], "nci_profit": [ "10-K:0001101239-26-000032" ], "net_income": [ "10-K:0001101239-26-000032" ], "eps_basic": [ "10-K:0001101239-26-000032" ], "eps_diluted": [ "10-K:0001101239-26-000032" ], "shares_basic": [ "10-K:0001101239-26-000032" ], "shares_diluted": [ "10-K:0001101239-26-000032" ], "dps_declared": [ "10-K:0001101239-26-000032" ], "operating_lease_cost": [ "10-K:0001101239-26-000032" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 1171339000.0, "short_term_investments": 25833000.0, "receivables": 687153000.0, "inventory": null, "current_assets": 2320109000.0, "ppe_net": 12177044000.0, "goodwill": 4927459000.0, "intangibles": 2108539000.0, "total_assets": 23590698000.0, "accounts_payable": 717574000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1838473000.0, "long_term_debt": null, "total_liabilities": 14921404000.0, "temporary_equity": null, "equity_parent": 8669364000.0, "nci": -70000.0, "equity_total": 8669294000.0, "liabilities_and_equity": 23590698000.0, "shares_outstanding": 85927060.0, "retained_earnings": 1509317000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 72700000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1402560000.0, "operating_lease_liability_current": 140596000.0, "operating_lease_liability_noncurrent": 1261964000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1913316000.0, "operating_lease_imputed_interest": 510756000.0, "debt_maturity_y1": null, "debt_maturity_y2": 224507000.0, "debt_maturity_y3": 1383505000.0, "debt_maturity_y4": 6357000.0, "debt_maturity_y5": 1831174000.0, "debt_maturity_after_y5": 6372592000.0 }, "sources": [ "10-Q:0001628280-20-006896" ], "value_sources": { "cash": [ "10-Q:0001628280-20-006896" ], "short_term_investments": [ "10-Q:0001628280-20-006896" ], "receivables": [ "10-Q:0001628280-20-006896" ], "current_assets": [ "10-Q:0001628280-20-006896" ], "ppe_net": [ "10-Q:0001628280-20-006896" ], "goodwill": [ "10-Q:0001628280-20-006896" ], "intangibles": [ "10-Q:0001628280-20-006896" ], "total_assets": [ "10-Q:0001628280-20-006896" ], "accounts_payable": [ "10-Q:0001628280-20-006896" ], "current_liabilities": [ "10-Q:0001628280-20-006896" ], "total_liabilities": [ "10-Q:0001628280-20-006896" ], "equity_parent": [ "10-Q:0001628280-20-006896" ], "nci": [ "10-Q:0001628280-20-006896" ], "equity_total": [ "10-Q:0001628280-20-006896" ], "liabilities_and_equity": [ "10-Q:0001628280-20-006896" ], "shares_outstanding": [ "10-Q:0001628280-20-006896" ], "retained_earnings": [ "10-Q:0001628280-20-006896" ], "equity_method_investments": [ "10-Q:0001628280-20-006896" ], "operating_lease_liability": [ "10-Q:0001628280-20-006896" ], "operating_lease_liability_current": [ "10-Q:0001628280-20-006896" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-20-006896" ], "operating_lease_discount_rate": [ "10-Q:0001628280-20-006896" ], "operating_lease_payments_total": [ "10-Q:0001628280-20-006896" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-20-006896" ], "debt_maturity_y2": [ "10-Q:0001628280-20-006896" ], "debt_maturity_y3": [ "10-Q:0001628280-20-006896" ], "debt_maturity_y4": [ "10-Q:0001628280-20-006896" ], "debt_maturity_y5": [ "10-Q:0001628280-20-006896" ], "debt_maturity_after_y5": [ "10-Q:0001628280-20-006896" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 4785050000.0, "short_term_investments": 22069000.0, "receivables": 691589000.0, "inventory": null, "current_assets": 5981417000.0, "ppe_net": 12663827000.0, "goodwill": 5016350000.0, "intangibles": 2074689000.0, "total_assets": 27792630000.0, "accounts_payable": 745517000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3855771000.0, "long_term_debt": null, "total_liabilities": 17404372000.0, "temporary_equity": null, "equity_parent": 10388280000.0, "nci": -22000.0, "equity_total": 10388258000.0, "liabilities_and_equity": 27792630000.0, "shares_outstanding": 88549394.0, "retained_earnings": 1642621000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 79800000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1383195000.0, "operating_lease_liability_current": 139833000.0, "operating_lease_liability_noncurrent": 1243362000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1883147000.0, "operating_lease_imputed_interest": 499952000.0, "debt_maturity_y1": null, "debt_maturity_y2": 225580000.0, "debt_maturity_y3": 1148837000.0, "debt_maturity_y4": 6510000.0, "debt_maturity_y5": 1006031000.0, "debt_maturity_after_y5": 7920085000.0 }, "sources": [ "10-Q:0001628280-20-011187" ], "value_sources": { "cash": [ "10-Q:0001628280-20-011187" ], "short_term_investments": [ "10-Q:0001628280-20-011187" ], "receivables": [ "10-Q:0001628280-20-011187" ], "current_assets": [ "10-Q:0001628280-20-011187" ], "ppe_net": [ "10-Q:0001628280-20-011187" ], "goodwill": [ "10-Q:0001628280-20-011187" ], "intangibles": [ "10-Q:0001628280-20-011187" ], "total_assets": [ "10-Q:0001628280-20-011187" ], "accounts_payable": [ "10-Q:0001628280-20-011187" ], "current_liabilities": [ "10-Q:0001628280-20-011187" ], "total_liabilities": [ "10-Q:0001628280-20-011187" ], "equity_parent": [ "10-Q:0001628280-20-011187" ], "nci": [ "10-Q:0001628280-20-011187" ], "equity_total": [ "10-Q:0001628280-20-011187" ], "liabilities_and_equity": [ "10-Q:0001628280-20-011187" ], "shares_outstanding": [ "10-Q:0001628280-20-011187" ], "retained_earnings": [ "10-Q:0001628280-20-011187" ], "equity_method_investments": [ "10-Q:0001628280-20-011187" ], "operating_lease_liability": [ "10-Q:0001628280-20-011187" ], "operating_lease_liability_current": [ "10-Q:0001628280-20-011187" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-20-011187" ], "operating_lease_discount_rate": [ "10-Q:0001628280-20-011187" ], "operating_lease_payments_total": [ "10-Q:0001628280-20-011187" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-20-011187" ], "debt_maturity_y2": [ "10-Q:0001628280-20-011187" ], "debt_maturity_y3": [ "10-Q:0001628280-20-011187" ], "debt_maturity_y4": [ "10-Q:0001628280-20-011187" ], "debt_maturity_y5": [ "10-Q:0001628280-20-011187" ], "debt_maturity_after_y5": [ "10-Q:0001628280-20-011187" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 2645045000.0, "short_term_investments": 14186000.0, "receivables": 705509000.0, "inventory": null, "current_assets": 4044028000.0, "ppe_net": 13110554000.0, "goodwill": 5125230000.0, "intangibles": 2047122000.0, "total_assets": 26436714000.0, "accounts_payable": 822062000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3796183000.0, "long_term_debt": null, "total_liabilities": 15880748000.0, "temporary_equity": null, "equity_parent": 10555814000.0, "nci": 152000.0, "equity_total": 10555966000.0, "liabilities_and_equity": 26436714000.0, "shares_outstanding": 89101716.0, "retained_earnings": 1709308000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 84700000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1423359000.0, "operating_lease_liability_current": 143429000.0, "operating_lease_liability_noncurrent": 1279930000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 199311000.0, "operating_lease_payments_total": 1924156000.0, "operating_lease_imputed_interest": 500797000.0, "debt_maturity_y1": 228201000.0, "debt_maturity_y2": 1189716000.0, "debt_maturity_y3": 6656000.0, "debt_maturity_y4": 1006165000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": 6259299000.0 }, "sources": [ "10-Q:0001628280-20-015158" ], "value_sources": { "cash": [ "10-Q:0001628280-20-015158" ], "short_term_investments": [ "10-Q:0001628280-20-015158" ], "receivables": [ "10-Q:0001628280-20-015158" ], "current_assets": [ "10-Q:0001628280-20-015158" ], "ppe_net": [ "10-Q:0001628280-20-015158" ], "goodwill": [ "10-Q:0001628280-20-015158" ], "intangibles": [ "10-Q:0001628280-20-015158" ], "total_assets": [ "10-Q:0001628280-20-015158" ], "accounts_payable": [ "10-Q:0001628280-20-015158" ], "current_liabilities": [ "10-Q:0001628280-20-015158" ], "total_liabilities": [ "10-Q:0001628280-20-015158" ], "equity_parent": [ "10-Q:0001628280-20-015158" ], "nci": [ "10-Q:0001628280-20-015158" ], "equity_total": [ "10-Q:0001628280-20-015158" ], "liabilities_and_equity": [ "10-Q:0001628280-20-015158" ], "shares_outstanding": [ "10-Q:0001628280-20-015158" ], "retained_earnings": [ "10-Q:0001628280-20-015158" ], "equity_method_investments": [ "10-Q:0001628280-20-015158" ], "operating_lease_liability": [ "10-Q:0001628280-20-015158" ], "operating_lease_liability_current": [ "10-Q:0001628280-20-015158" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-20-015158" ], "operating_lease_discount_rate": [ "10-Q:0001628280-20-015158" ], "operating_lease_payments_y1": [ "10-Q:0001628280-20-015158" ], "operating_lease_payments_total": [ "10-Q:0001628280-20-015158" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-20-015158" ], "debt_maturity_y1": [ "10-Q:0001628280-20-015158" ], "debt_maturity_y2": [ "10-Q:0001628280-20-015158" ], "debt_maturity_y3": [ "10-Q:0001628280-20-015158" ], "debt_maturity_y4": [ "10-Q:0001628280-20-015158" ], "debt_maturity_after_y5": [ "10-Q:0001628280-20-015158" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 1604869000.0, "short_term_investments": 4532000.0, "receivables": 676738000.0, "inventory": null, "current_assets": 2609155000.0, "ppe_net": 14503084000.0, "goodwill": 5472553000.0, "intangibles": 2170945000.0, "total_assets": 27006841000.0, "accounts_payable": 844862000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2024750000.0, "long_term_debt": null, "total_liabilities": 16372723000.0, "temporary_equity": null, "equity_parent": 10633988000.0, "nci": 130000.0, "equity_total": 10634118000.0, "liabilities_and_equity": 27006841000.0, "shares_outstanding": 89134252.0, "retained_earnings": 1760302000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 163071000.0, "accrued_taxes_current": 59800000.0, "commercial_paper": null, "operating_lease_liability": 1462834000.0, "operating_lease_liability_current": 154207000.0, "operating_lease_liability_noncurrent": 1308627000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 199291000.0, "operating_lease_payments_total": 1967675000.0, "operating_lease_imputed_interest": 504841000.0, "debt_maturity_y1": 232289000.0, "debt_maturity_y2": 1253106000.0, "debt_maturity_y3": 6896000.0, "debt_maturity_y4": 1006395000.0, "debt_maturity_y5": 1204605000.0, "debt_maturity_after_y5": 6930590000.0 }, "sources": [ "10-K:0001628280-21-002563", "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "value_sources": { "cash": [ "10-K:0001628280-22-003171" ], "short_term_investments": [ "10-K:0001628280-22-003171" ], "receivables": [ "10-K:0001628280-22-003171" ], "current_assets": [ "10-K:0001628280-22-003171" ], "ppe_net": [ "10-Q:0001628280-21-021707" ], "goodwill": [ "10-K:0001628280-22-003171" ], "intangibles": [ "10-K:0001628280-22-003171" ], "total_assets": [ "10-K:0001628280-22-003171" ], "accounts_payable": [ "10-K:0001628280-22-003171" ], "current_liabilities": [ "10-K:0001628280-22-003171" ], "total_liabilities": [ "10-K:0001628280-22-003171" ], "equity_parent": [ "10-K:0001628280-22-003171" ], "nci": [ "10-K:0001628280-22-003171" ], "equity_total": [ "10-K:0001628280-22-003171" ], "liabilities_and_equity": [ "10-K:0001628280-22-003171" ], "shares_outstanding": [ "10-K:0001628280-22-003171" ], "retained_earnings": [ "10-K:0001628280-22-003171" ], "preferred_stock": [ "10-K:0001628280-22-003171" ], "equity_method_investments": [ "10-K:0001628280-22-003171" ], "accrued_taxes_current": [ "10-K:0001628280-22-003171" ], "operating_lease_liability": [ "10-K:0001628280-21-002563" ], "operating_lease_liability_current": [ "10-K:0001628280-22-003171" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-22-003171" ], "operating_lease_discount_rate": [ "10-K:0001628280-22-003171" ], "operating_lease_payments_y1": [ "10-K:0001628280-21-002563" ], "operating_lease_payments_total": [ "10-K:0001628280-21-002563" ], "operating_lease_imputed_interest": [ "10-K:0001628280-21-002563" ], "debt_maturity_y1": [ "10-K:0001628280-21-002563" ], "debt_maturity_y2": [ "10-K:0001628280-21-002563" ], "debt_maturity_y3": [ "10-K:0001628280-21-002563" ], "debt_maturity_y4": [ "10-K:0001628280-21-002563" ], "debt_maturity_y5": [ "10-K:0001628280-21-002563" ], "debt_maturity_after_y5": [ "10-K:0001628280-21-002563" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 1752990000.0, "short_term_investments": 4229000.0, "receivables": 684642000.0, "inventory": null, "current_assets": 2849717000.0, "ppe_net": 14768661000.0, "goodwill": 5387601000.0, "intangibles": 2092253000.0, "total_assets": 27316990000.0, "accounts_payable": 742300000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1833580000.0, "long_term_debt": null, "total_liabilities": 16740315000.0, "temporary_equity": null, "equity_parent": 10576834000.0, "nci": -159000.0, "equity_total": 10576675000.0, "liabilities_and_equity": 27316990000.0, "shares_outstanding": 89574510.0, "retained_earnings": 1916664000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 172396000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1399730000.0, "operating_lease_liability_current": 147164000.0, "operating_lease_liability_noncurrent": 1252566000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 196704000.0, "operating_lease_payments_total": 1885414000.0, "operating_lease_imputed_interest": 485684000.0, "debt_maturity_y1": 1214144000.0, "debt_maturity_y2": 6778000.0, "debt_maturity_y3": 1006322000.0, "debt_maturity_y4": 1204665000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": 7610654000.0 }, "sources": [ "10-Q:0001628280-21-008434" ], "value_sources": { "cash": [ "10-Q:0001628280-21-008434" ], "short_term_investments": [ "10-Q:0001628280-21-008434" ], "receivables": [ "10-Q:0001628280-21-008434" ], "current_assets": [ "10-Q:0001628280-21-008434" ], "ppe_net": [ "10-Q:0001628280-21-008434" ], "goodwill": [ "10-Q:0001628280-21-008434" ], "intangibles": [ "10-Q:0001628280-21-008434" ], "total_assets": [ "10-Q:0001628280-21-008434" ], "accounts_payable": [ "10-Q:0001628280-21-008434" ], "current_liabilities": [ "10-Q:0001628280-21-008434" ], "total_liabilities": [ "10-Q:0001628280-21-008434" ], "equity_parent": [ "10-Q:0001628280-21-008434" ], "nci": [ "10-Q:0001628280-21-008434" ], "equity_total": [ "10-Q:0001628280-21-008434" ], "liabilities_and_equity": [ "10-Q:0001628280-21-008434" ], "shares_outstanding": [ "10-Q:0001628280-21-008434" ], "retained_earnings": [ "10-Q:0001628280-21-008434" ], "equity_method_investments": [ "10-Q:0001628280-21-008434" ], "operating_lease_liability": [ "10-Q:0001628280-21-008434" ], "operating_lease_liability_current": [ "10-Q:0001628280-21-008434" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-21-008434" ], "operating_lease_discount_rate": [ "10-Q:0001628280-21-008434" ], "operating_lease_payments_y1": [ "10-Q:0001628280-21-008434" ], "operating_lease_payments_total": [ "10-Q:0001628280-21-008434" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-21-008434" ], "debt_maturity_y1": [ "10-Q:0001628280-21-008434" ], "debt_maturity_y2": [ "10-Q:0001628280-21-008434" ], "debt_maturity_y3": [ "10-Q:0001628280-21-008434" ], "debt_maturity_y4": [ "10-Q:0001628280-21-008434" ], "debt_maturity_after_y5": [ "10-Q:0001628280-21-008434" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 1799727000.0, "short_term_investments": 0.0, "receivables": 726382000.0, "inventory": null, "current_assets": 3148062000.0, "ppe_net": 15143898000.0, "goodwill": 5411123000.0, "intangibles": 2047515000.0, "total_assets": 27930362000.0, "accounts_payable": 767963000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1683371000.0, "long_term_debt": null, "total_liabilities": 17283890000.0, "temporary_equity": null, "equity_parent": 10646472000.0, "nci": 0.0, "equity_total": 10646472000.0, "liabilities_and_equity": 27930362000.0, "shares_outstanding": 89750177.0, "retained_earnings": 1985003000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 174200000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1340779000.0, "operating_lease_liability_current": 149103000.0, "operating_lease_liability_noncurrent": 1191676000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 194169000.0, "operating_lease_payments_total": 1801266000.0, "operating_lease_imputed_interest": 460487000.0, "debt_maturity_y1": 595170000.0, "debt_maturity_y2": 6832000.0, "debt_maturity_y3": 1006379000.0, "debt_maturity_y4": 1204769000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": 8973579000.0 }, "sources": [ "10-Q:0001628280-21-015030" ], "value_sources": { "cash": [ "10-Q:0001628280-21-015030" ], "short_term_investments": [ "10-Q:0001628280-21-015030" ], "receivables": [ "10-Q:0001628280-21-015030" ], "current_assets": [ "10-Q:0001628280-21-015030" ], "ppe_net": [ "10-Q:0001628280-21-015030" ], "goodwill": [ "10-Q:0001628280-21-015030" ], "intangibles": [ "10-Q:0001628280-21-015030" ], "total_assets": [ "10-Q:0001628280-21-015030" ], "accounts_payable": [ "10-Q:0001628280-21-015030" ], "current_liabilities": [ "10-Q:0001628280-21-015030" ], "total_liabilities": [ "10-Q:0001628280-21-015030" ], "equity_parent": [ "10-Q:0001628280-21-015030" ], "nci": [ "10-Q:0001628280-21-015030" ], "equity_total": [ "10-Q:0001628280-21-015030" ], "liabilities_and_equity": [ "10-Q:0001628280-21-015030" ], "shares_outstanding": [ "10-Q:0001628280-21-015030" ], "retained_earnings": [ "10-Q:0001628280-21-015030" ], "equity_method_investments": [ "10-Q:0001628280-21-015030" ], "operating_lease_liability": [ "10-Q:0001628280-21-015030" ], "operating_lease_liability_current": [ "10-Q:0001628280-21-015030" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-21-015030" ], "operating_lease_discount_rate": [ "10-Q:0001628280-21-015030" ], "operating_lease_payments_y1": [ "10-Q:0001628280-21-015030" ], "operating_lease_payments_total": [ "10-Q:0001628280-21-015030" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-21-015030" ], "debt_maturity_y1": [ "10-Q:0001628280-21-015030" ], "debt_maturity_y2": [ "10-Q:0001628280-21-015030" ], "debt_maturity_y3": [ "10-Q:0001628280-21-015030" ], "debt_maturity_y4": [ "10-Q:0001628280-21-015030" ], "debt_maturity_after_y5": [ "10-Q:0001628280-21-015030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 1379100000.0, "short_term_investments": 0.0, "receivables": 792101000.0, "inventory": null, "current_assets": 2899363000.0, "ppe_net": 15307049000.0, "goodwill": 5401744000.0, "intangibles": 1994023000.0, "total_assets": 27774131000.0, "accounts_payable": 844056000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1781136000.0, "long_term_debt": null, "total_liabilities": 17205558000.0, "temporary_equity": null, "equity_parent": 10568763000.0, "nci": -190000.0, "equity_total": 10568573000.0, "liabilities_and_equity": 27774131000.0, "shares_outstanding": 90041200.0, "retained_earnings": 2137219000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 220578000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1297980000.0, "operating_lease_liability_current": 150490000.0, "operating_lease_liability_noncurrent": 1147490000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 196671000.0, "operating_lease_payments_total": 1738185000.0, "operating_lease_imputed_interest": 440205000.0, "debt_maturity_y1": 580889000.0, "debt_maturity_y2": 6730000.0, "debt_maturity_y3": 1006278000.0, "debt_maturity_y4": 1204632000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-21-021707" ], "value_sources": { "cash": [ "10-Q:0001628280-21-021707" ], "short_term_investments": [ "10-Q:0001628280-21-021707" ], "receivables": [ "10-Q:0001628280-21-021707" ], "current_assets": [ "10-Q:0001628280-21-021707" ], "ppe_net": [ "10-Q:0001628280-21-021707" ], "goodwill": [ "10-Q:0001628280-21-021707" ], "intangibles": [ "10-Q:0001628280-21-021707" ], "total_assets": [ "10-Q:0001628280-21-021707" ], "accounts_payable": [ "10-Q:0001628280-21-021707" ], "current_liabilities": [ "10-Q:0001628280-21-021707" ], "total_liabilities": [ "10-Q:0001628280-21-021707" ], "equity_parent": [ "10-Q:0001628280-21-021707" ], "nci": [ "10-Q:0001628280-21-021707" ], "equity_total": [ "10-Q:0001628280-21-021707" ], "liabilities_and_equity": [ "10-Q:0001628280-21-021707" ], "shares_outstanding": [ "10-Q:0001628280-21-021707" ], "retained_earnings": [ "10-Q:0001628280-21-021707" ], "equity_method_investments": [ "10-Q:0001628280-21-021707" ], "operating_lease_liability": [ "10-Q:0001628280-21-021707" ], "operating_lease_liability_current": [ "10-Q:0001628280-21-021707" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-21-021707" ], "operating_lease_discount_rate": [ "10-Q:0001628280-21-021707" ], "operating_lease_payments_y1": [ "10-Q:0001628280-21-021707" ], "operating_lease_payments_total": [ "10-Q:0001628280-21-021707" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-21-021707" ], "debt_maturity_y1": [ "10-Q:0001628280-21-021707" ], "debt_maturity_y2": [ "10-Q:0001628280-21-021707" ], "debt_maturity_y3": [ "10-Q:0001628280-21-021707" ], "debt_maturity_y4": [ "10-Q:0001628280-21-021707" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 1536358000.0, "short_term_investments": 0.0, "receivables": 681809000.0, "inventory": null, "current_assets": 2957101000.0, "ppe_net": 15445775000.0, "goodwill": 5372071000.0, "intangibles": 1935267000.0, "total_assets": 27918698000.0, "accounts_payable": 879144000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1605954000.0, "long_term_debt": null, "total_liabilities": 17036934000.0, "temporary_equity": null, "equity_parent": 10882082000.0, "nci": -318000.0, "equity_total": 10881764000.0, "liabilities_and_equity": 27918698000.0, "shares_outstanding": 90571406.0, "retained_earnings": 2260493000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 245049000.0, "accrued_taxes_current": 51300000.0, "commercial_paper": null, "operating_lease_liability": 1251209000.0, "operating_lease_liability_current": 144029000.0, "operating_lease_liability_noncurrent": 1107180000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 181810000.0, "operating_lease_payments_total": 1677367000.0, "operating_lease_imputed_interest": 426158000.0, "debt_maturity_y1": 582783000.0, "debt_maturity_y2": 6664000.0, "debt_maturity_y3": 1006230000.0, "debt_maturity_y4": 1204640000.0, "debt_maturity_y5": 1304770000.0, "debt_maturity_after_y5": 7617061000.0 }, "sources": [ "10-K:0001628280-22-003171", "10-K:0001628280-23-004039" ], "value_sources": { "cash": [ "10-K:0001628280-23-004039" ], "short_term_investments": [ "10-K:0001628280-22-003171" ], "receivables": [ "10-K:0001628280-23-004039" ], "current_assets": [ "10-K:0001628280-23-004039" ], "ppe_net": [ "10-K:0001628280-23-004039" ], "goodwill": [ "10-K:0001628280-23-004039" ], "intangibles": [ "10-K:0001628280-23-004039" ], "total_assets": [ "10-K:0001628280-23-004039" ], "accounts_payable": [ "10-K:0001628280-23-004039" ], "current_liabilities": [ "10-K:0001628280-23-004039" ], "total_liabilities": [ "10-K:0001628280-23-004039" ], "equity_parent": [ "10-K:0001628280-23-004039" ], "nci": [ "10-K:0001628280-23-004039" ], "equity_total": [ "10-K:0001628280-23-004039" ], "liabilities_and_equity": [ "10-K:0001628280-23-004039" ], "shares_outstanding": [ "10-K:0001628280-23-004039" ], "retained_earnings": [ "10-K:0001628280-23-004039" ], "preferred_stock": [ "10-K:0001628280-23-004039" ], "equity_method_investments": [ "10-K:0001628280-23-004039" ], "accrued_taxes_current": [ "10-K:0001628280-23-004039" ], "operating_lease_liability": [ "10-K:0001628280-22-003171" ], "operating_lease_liability_current": [ "10-K:0001628280-23-004039" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-23-004039" ], "operating_lease_discount_rate": [ "10-K:0001628280-23-004039" ], "operating_lease_payments_y1": [ "10-K:0001628280-22-003171" ], "operating_lease_payments_total": [ "10-K:0001628280-22-003171" ], "operating_lease_imputed_interest": [ "10-K:0001628280-22-003171" ], "debt_maturity_y1": [ "10-K:0001628280-22-003171" ], "debt_maturity_y2": [ "10-K:0001628280-22-003171" ], "debt_maturity_y3": [ "10-K:0001628280-22-003171" ], "debt_maturity_y4": [ "10-K:0001628280-22-003171" ], "debt_maturity_y5": [ "10-K:0001628280-22-003171" ], "debt_maturity_after_y5": [ "10-K:0001628280-22-003171" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1695305000.0, "short_term_investments": null, "receivables": 780404000.0, "inventory": null, "current_assets": 3062796000.0, "ppe_net": 15512991000.0, "goodwill": 5316079000.0, "intangibles": 1877541000.0, "total_assets": 28023233000.0, "accounts_payable": 811157000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1607014000.0, "long_term_debt": null, "total_liabilities": 17080423000.0, "temporary_equity": null, "equity_parent": 10942885000.0, "nci": -75000.0, "equity_total": 10942810000.0, "liabilities_and_equity": 28023233000.0, "shares_outstanding": 91013824.0, "retained_earnings": 2407946000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 277315000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1206317000.0, "operating_lease_liability_current": 146239000.0, "operating_lease_liability_noncurrent": 1060078000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 179941000.0, "operating_lease_payments_total": 1606761000.0, "operating_lease_imputed_interest": 400444000.0, "debt_maturity_y1": 6595000.0, "debt_maturity_y2": 1006193000.0, "debt_maturity_y3": 1204698000.0, "debt_maturity_y4": 1304832000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-22-011503" ], "value_sources": { "cash": [ "10-Q:0001628280-22-011503" ], "receivables": [ "10-Q:0001628280-22-011503" ], "current_assets": [ "10-Q:0001628280-22-011503" ], "ppe_net": [ "10-Q:0001628280-22-011503" ], "goodwill": [ "10-Q:0001628280-22-011503" ], "intangibles": [ "10-Q:0001628280-22-011503" ], "total_assets": [ "10-Q:0001628280-22-011503" ], "accounts_payable": [ "10-Q:0001628280-22-011503" ], "current_liabilities": [ "10-Q:0001628280-22-011503" ], "total_liabilities": [ "10-Q:0001628280-22-011503" ], "equity_parent": [ "10-Q:0001628280-22-011503" ], "nci": [ "10-Q:0001628280-22-011503" ], "equity_total": [ "10-Q:0001628280-22-011503" ], "liabilities_and_equity": [ "10-Q:0001628280-22-011503" ], "shares_outstanding": [ "10-Q:0001628280-22-011503" ], "retained_earnings": [ "10-Q:0001628280-22-011503" ], "equity_method_investments": [ "10-Q:0001628280-22-011503" ], "operating_lease_liability": [ "10-Q:0001628280-22-011503" ], "operating_lease_liability_current": [ "10-Q:0001628280-22-011503" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-22-011503" ], "operating_lease_discount_rate": [ "10-Q:0001628280-22-011503" ], "operating_lease_payments_y1": [ "10-Q:0001628280-22-011503" ], "operating_lease_payments_total": [ "10-Q:0001628280-22-011503" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-22-011503" ], "debt_maturity_y1": [ "10-Q:0001628280-22-011503" ], "debt_maturity_y2": [ "10-Q:0001628280-22-011503" ], "debt_maturity_y3": [ "10-Q:0001628280-22-011503" ], "debt_maturity_y4": [ "10-Q:0001628280-22-011503" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 1891311000.0, "short_term_investments": null, "receivables": 812769000.0, "inventory": null, "current_assets": 3289947000.0, "ppe_net": 15455180000.0, "goodwill": 5585330000.0, "intangibles": 1982434000.0, "total_assets": 29038214000.0, "accounts_payable": 841473000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1608944000.0, "long_term_debt": null, "total_liabilities": 18408620000.0, "temporary_equity": null, "equity_parent": 10629784000.0, "nci": -190000.0, "equity_total": 10629594000.0, "liabilities_and_equity": 29038214000.0, "shares_outstanding": 91075115.0, "retained_earnings": 2624268000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 301949000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1432114000.0, "operating_lease_liability_current": 140667000.0, "operating_lease_liability_noncurrent": 1291447000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 186550000.0, "operating_lease_payments_total": 1934833000.0, "operating_lease_imputed_interest": 502719000.0, "debt_maturity_y1": 10351000.0, "debt_maturity_y2": 1009999000.0, "debt_maturity_y3": 1208667000.0, "debt_maturity_y4": 1308202000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-22-019818" ], "value_sources": { "cash": [ "10-Q:0001628280-22-019818" ], "receivables": [ "10-Q:0001628280-22-019818" ], "current_assets": [ "10-Q:0001628280-22-019818" ], "ppe_net": [ "10-Q:0001628280-22-019818" ], "goodwill": [ "10-Q:0001628280-22-019818" ], "intangibles": [ "10-Q:0001628280-22-019818" ], "total_assets": [ "10-Q:0001628280-22-019818" ], "accounts_payable": [ "10-Q:0001628280-22-019818" ], "current_liabilities": [ "10-Q:0001628280-22-019818" ], "total_liabilities": [ "10-Q:0001628280-22-019818" ], "equity_parent": [ "10-Q:0001628280-22-019818" ], "nci": [ "10-Q:0001628280-22-019818" ], "equity_total": [ "10-Q:0001628280-22-019818" ], "liabilities_and_equity": [ "10-Q:0001628280-22-019818" ], "shares_outstanding": [ "10-Q:0001628280-22-019818" ], "retained_earnings": [ "10-Q:0001628280-22-019818" ], "equity_method_investments": [ "10-Q:0001628280-22-019818" ], "operating_lease_liability": [ "10-Q:0001628280-22-019818" ], "operating_lease_liability_current": [ "10-Q:0001628280-22-019818" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-22-019818" ], "operating_lease_discount_rate": [ "10-Q:0001628280-22-019818" ], "operating_lease_payments_y1": [ "10-Q:0001628280-22-019818" ], "operating_lease_payments_total": [ "10-Q:0001628280-22-019818" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-22-019818" ], "debt_maturity_y1": [ "10-Q:0001628280-22-019818" ], "debt_maturity_y2": [ "10-Q:0001628280-22-019818" ], "debt_maturity_y3": [ "10-Q:0001628280-22-019818" ], "debt_maturity_y4": [ "10-Q:0001628280-22-019818" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 2500816000.0, "short_term_investments": null, "receivables": 778858000.0, "inventory": null, "current_assets": 4017055000.0, "ppe_net": 15140597000.0, "goodwill": 5393708000.0, "intangibles": 1892781000.0, "total_assets": 29325866000.0, "accounts_payable": 922545000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1695989000.0, "long_term_debt": null, "total_liabilities": 18171773000.0, "temporary_equity": null, "equity_parent": 11154379000.0, "nci": -286000.0, "equity_total": 11154093000.0, "liabilities_and_equity": 29325866000.0, "shares_outstanding": 92536979.0, "retained_earnings": 2836075000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 301009000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1364391000.0, "operating_lease_liability_current": 136848000.0, "operating_lease_liability_noncurrent": 1227543000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 181874000.0, "operating_lease_payments_total": 1833199000.0, "operating_lease_imputed_interest": 468808000.0, "debt_maturity_y1": 9780000.0, "debt_maturity_y2": 1009449000.0, "debt_maturity_y3": 1208199000.0, "debt_maturity_y4": 1307750000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-22-028466" ], "value_sources": { "cash": [ "10-Q:0001628280-22-028466" ], "receivables": [ "10-Q:0001628280-22-028466" ], "current_assets": [ "10-Q:0001628280-22-028466" ], "ppe_net": [ "10-Q:0001628280-22-028466" ], "goodwill": [ "10-Q:0001628280-22-028466" ], "intangibles": [ "10-Q:0001628280-22-028466" ], "total_assets": [ "10-Q:0001628280-22-028466" ], "accounts_payable": [ "10-Q:0001628280-22-028466" ], "current_liabilities": [ "10-Q:0001628280-22-028466" ], "total_liabilities": [ "10-Q:0001628280-22-028466" ], "equity_parent": [ "10-Q:0001628280-22-028466" ], "nci": [ "10-Q:0001628280-22-028466" ], "equity_total": [ "10-Q:0001628280-22-028466" ], "liabilities_and_equity": [ "10-Q:0001628280-22-028466" ], "shares_outstanding": [ "10-Q:0001628280-22-028466" ], "retained_earnings": [ "10-Q:0001628280-22-028466" ], "equity_method_investments": [ "10-Q:0001628280-22-028466" ], "operating_lease_liability": [ "10-Q:0001628280-22-028466" ], "operating_lease_liability_current": [ "10-Q:0001628280-22-028466" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-22-028466" ], "operating_lease_discount_rate": [ "10-Q:0001628280-22-028466" ], "operating_lease_payments_y1": [ "10-Q:0001628280-22-028466" ], "operating_lease_payments_total": [ "10-Q:0001628280-22-028466" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-22-028466" ], "debt_maturity_y1": [ "10-Q:0001628280-22-028466" ], "debt_maturity_y2": [ "10-Q:0001628280-22-028466" ], "debt_maturity_y3": [ "10-Q:0001628280-22-028466" ], "debt_maturity_y4": [ "10-Q:0001628280-22-028466" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 1906421000.0, "short_term_investments": null, "receivables": 855380000.0, "inventory": null, "current_assets": 3305255000.0, "ppe_net": 16649534000.0, "goodwill": 5654217000.0, "intangibles": 1897649000.0, "total_assets": 30310742000.0, "accounts_payable": 1004800000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1838298000.0, "long_term_debt": null, "total_liabilities": 18804910000.0, "temporary_equity": null, "equity_parent": 11505966000.0, "nci": -134000.0, "equity_total": 11505832000.0, "liabilities_and_equity": 30310742000.0, "shares_outstanding": 92620703.0, "retained_earnings": 2964838000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 348145000.0, "accrued_taxes_current": 55200000.0, "commercial_paper": null, "operating_lease_liability": 1412350000.0, "operating_lease_liability_current": 139538000.0, "operating_lease_liability_noncurrent": 1272812000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 181461000.0, "operating_lease_payments_total": 1909018000.0, "operating_lease_imputed_interest": 496668000.0, "debt_maturity_y1": 9847000.0, "debt_maturity_y2": 1009469000.0, "debt_maturity_y3": 1208077000.0, "debt_maturity_y4": 1307656000.0, "debt_maturity_y5": 1644202000.0, "debt_maturity_after_y5": 7701256000.0 }, "sources": [ "10-K:0001628280-23-004039", "10-K:0001628280-24-005350" ], "value_sources": { "cash": [ "10-K:0001628280-24-005350" ], "receivables": [ "10-K:0001628280-24-005350" ], "current_assets": [ "10-K:0001628280-24-005350" ], "ppe_net": [ "10-K:0001628280-24-005350" ], "goodwill": [ "10-K:0001628280-24-005350" ], "intangibles": [ "10-K:0001628280-24-005350" ], "total_assets": [ "10-K:0001628280-24-005350" ], "accounts_payable": [ "10-K:0001628280-24-005350" ], "current_liabilities": [ "10-K:0001628280-24-005350" ], "total_liabilities": [ "10-K:0001628280-24-005350" ], "equity_parent": [ "10-K:0001628280-24-005350" ], "nci": [ "10-K:0001628280-24-005350" ], "equity_total": [ "10-K:0001628280-24-005350" ], "liabilities_and_equity": [ "10-K:0001628280-24-005350" ], "shares_outstanding": [ "10-K:0001628280-24-005350" ], "retained_earnings": [ "10-K:0001628280-24-005350" ], "preferred_stock": [ "10-K:0001628280-23-004039" ], "equity_method_investments": [ "10-K:0001628280-24-005350" ], "accrued_taxes_current": [ "10-K:0001628280-24-005350" ], "operating_lease_liability": [ "10-K:0001628280-23-004039" ], "operating_lease_liability_current": [ "10-K:0001628280-24-005350" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-24-005350" ], "operating_lease_discount_rate": [ "10-K:0001628280-24-005350" ], "operating_lease_payments_y1": [ "10-K:0001628280-23-004039" ], "operating_lease_payments_total": [ "10-K:0001628280-23-004039" ], "operating_lease_imputed_interest": [ "10-K:0001628280-23-004039" ], "debt_maturity_y1": [ "10-K:0001628280-23-004039" ], "debt_maturity_y2": [ "10-K:0001628280-23-004039" ], "debt_maturity_y3": [ "10-K:0001628280-23-004039" ], "debt_maturity_y4": [ "10-K:0001628280-23-004039" ], "debt_maturity_y5": [ "10-K:0001628280-23-004039" ], "debt_maturity_after_y5": [ "10-K:0001628280-23-004039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 2642578000.0, "short_term_investments": null, "receivables": 913413000.0, "inventory": null, "current_assets": 3993146000.0, "ppe_net": 16913734000.0, "goodwill": 5712063000.0, "intangibles": 1859655000.0, "total_assets": 31274198000.0, "accounts_payable": 933290000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1754152000.0, "long_term_debt": null, "total_liabilities": 19245339000.0, "temporary_equity": null, "equity_parent": 12029048000.0, "nci": -189000.0, "equity_total": 12028859000.0, "liabilities_and_equity": 31274198000.0, "shares_outstanding": 93514718.0, "retained_earnings": 3223624000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 371995000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1381629000.0, "operating_lease_liability_current": 141558000.0, "operating_lease_liability_noncurrent": 1240071000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 192566000.0, "operating_lease_payments_total": 1871234000.0, "operating_lease_imputed_interest": 489605000.0, "debt_maturity_y1": 1009455000.0, "debt_maturity_y2": 1208082000.0, "debt_maturity_y3": 1307661000.0, "debt_maturity_y4": 1664907000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-23-016073" ], "value_sources": { "cash": [ "10-Q:0001628280-23-016073" ], "receivables": [ "10-Q:0001628280-23-016073" ], "current_assets": [ "10-Q:0001628280-23-016073" ], "ppe_net": [ "10-Q:0001628280-23-016073" ], "goodwill": [ "10-Q:0001628280-23-016073" ], "intangibles": [ "10-Q:0001628280-23-016073" ], "total_assets": [ "10-Q:0001628280-23-016073" ], "accounts_payable": [ "10-Q:0001628280-23-016073" ], "current_liabilities": [ "10-Q:0001628280-23-016073" ], "total_liabilities": [ "10-Q:0001628280-23-016073" ], "equity_parent": [ "10-Q:0001628280-23-016073" ], "nci": [ "10-Q:0001628280-23-016073" ], "equity_total": [ "10-Q:0001628280-23-016073" ], "liabilities_and_equity": [ "10-Q:0001628280-23-016073" ], "shares_outstanding": [ "10-Q:0001628280-23-016073" ], "retained_earnings": [ "10-Q:0001628280-23-016073" ], "equity_method_investments": [ "10-Q:0001628280-23-016073" ], "operating_lease_liability": [ "10-Q:0001628280-23-016073" ], "operating_lease_liability_current": [ "10-Q:0001628280-23-016073" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-23-016073" ], "operating_lease_discount_rate": [ "10-Q:0001628280-23-016073" ], "operating_lease_payments_y1": [ "10-Q:0001628280-23-016073" ], "operating_lease_payments_total": [ "10-Q:0001628280-23-016073" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-23-016073" ], "debt_maturity_y1": [ "10-Q:0001628280-23-016073" ], "debt_maturity_y2": [ "10-Q:0001628280-23-016073" ], "debt_maturity_y3": [ "10-Q:0001628280-23-016073" ], "debt_maturity_y4": [ "10-Q:0001628280-23-016073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 2342177000.0, "short_term_investments": null, "receivables": 1006116000.0, "inventory": null, "current_assets": 3744016000.0, "ppe_net": 17267282000.0, "goodwill": 5732010000.0, "intangibles": 1807485000.0, "total_assets": 31566945000.0, "accounts_payable": 1023031000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1854228000.0, "long_term_debt": null, "total_liabilities": 19517945000.0, "temporary_equity": null, "equity_parent": 12024109000.0, "nci": -109000.0, "equity_total": 12024000000.0, "liabilities_and_equity": 31566945000.0, "shares_outstanding": 93564869.0, "retained_earnings": 3430654000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 396831000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1542930000.0, "operating_lease_liability_current": 139661000.0, "operating_lease_liability_noncurrent": 1403269000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 201938000.0, "operating_lease_payments_total": 2152653000.0, "operating_lease_imputed_interest": 609723000.0, "debt_maturity_y1": 1007960000.0, "debt_maturity_y2": 1206705000.0, "debt_maturity_y3": 1306501000.0, "debt_maturity_y4": 1685952000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-23-027511" ], "value_sources": { "cash": [ "10-Q:0001628280-23-027511" ], "receivables": [ "10-Q:0001628280-23-027511" ], "current_assets": [ "10-Q:0001628280-23-027511" ], "ppe_net": [ "10-Q:0001628280-23-027511" ], "goodwill": [ "10-Q:0001628280-23-027511" ], "intangibles": [ "10-Q:0001628280-23-027511" ], "total_assets": [ "10-Q:0001628280-23-027511" ], "accounts_payable": [ "10-Q:0001628280-23-027511" ], "current_liabilities": [ "10-Q:0001628280-23-027511" ], "total_liabilities": [ "10-Q:0001628280-23-027511" ], "equity_parent": [ "10-Q:0001628280-23-027511" ], "nci": [ "10-Q:0001628280-23-027511" ], "equity_total": [ "10-Q:0001628280-23-027511" ], "liabilities_and_equity": [ "10-Q:0001628280-23-027511" ], "shares_outstanding": [ "10-Q:0001628280-23-027511" ], "retained_earnings": [ "10-Q:0001628280-23-027511" ], "equity_method_investments": [ "10-Q:0001628280-23-027511" ], "operating_lease_liability": [ "10-Q:0001628280-23-027511" ], "operating_lease_liability_current": [ "10-Q:0001628280-23-027511" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-23-027511" ], "operating_lease_discount_rate": [ "10-Q:0001628280-23-027511" ], "operating_lease_payments_y1": [ "10-Q:0001628280-23-027511" ], "operating_lease_payments_total": [ "10-Q:0001628280-23-027511" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-23-027511" ], "debt_maturity_y1": [ "10-Q:0001628280-23-027511" ], "debt_maturity_y2": [ "10-Q:0001628280-23-027511" ], "debt_maturity_y3": [ "10-Q:0001628280-23-027511" ], "debt_maturity_y4": [ "10-Q:0001628280-23-027511" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 2357497000.0, "short_term_investments": null, "receivables": 1030694000.0, "inventory": null, "current_assets": 3885380000.0, "ppe_net": 17370577000.0, "goodwill": 5589124000.0, "intangibles": 1730538000.0, "total_assets": 31684602000.0, "accounts_payable": 1058235000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1893691000.0, "long_term_debt": null, "total_liabilities": 19773043000.0, "temporary_equity": null, "equity_parent": 11886884000.0, "nci": -325000.0, "equity_total": 11886559000.0, "liabilities_and_equity": 31684602000.0, "shares_outstanding": 93883296.0, "retained_earnings": 3706448000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 403950000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1535488000.0, "operating_lease_liability_current": 135636000.0, "operating_lease_liability_noncurrent": 1399852000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 212645000.0, "operating_lease_payments_total": 2130711000.0, "operating_lease_imputed_interest": 595223000.0, "debt_maturity_y1": 1007758000.0, "debt_maturity_y2": 1206548000.0, "debt_maturity_y3": 1306348000.0, "debt_maturity_y4": 1642825000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-23-035406" ], "value_sources": { "cash": [ "10-Q:0001628280-23-035406" ], "receivables": [ "10-Q:0001628280-23-035406" ], "current_assets": [ "10-Q:0001628280-23-035406" ], "ppe_net": [ "10-Q:0001628280-23-035406" ], "goodwill": [ "10-Q:0001628280-23-035406" ], "intangibles": [ "10-Q:0001628280-23-035406" ], "total_assets": [ "10-Q:0001628280-23-035406" ], "accounts_payable": [ "10-Q:0001628280-23-035406" ], "current_liabilities": [ "10-Q:0001628280-23-035406" ], "total_liabilities": [ "10-Q:0001628280-23-035406" ], "equity_parent": [ "10-Q:0001628280-23-035406" ], "nci": [ "10-Q:0001628280-23-035406" ], "equity_total": [ "10-Q:0001628280-23-035406" ], "liabilities_and_equity": [ "10-Q:0001628280-23-035406" ], "shares_outstanding": [ "10-Q:0001628280-23-035406" ], "retained_earnings": [ "10-Q:0001628280-23-035406" ], "equity_method_investments": [ "10-Q:0001628280-23-035406" ], "operating_lease_liability": [ "10-Q:0001628280-23-035406" ], "operating_lease_liability_current": [ "10-Q:0001628280-23-035406" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-23-035406" ], "operating_lease_discount_rate": [ "10-Q:0001628280-23-035406" ], "operating_lease_payments_y1": [ "10-Q:0001628280-23-035406" ], "operating_lease_payments_total": [ "10-Q:0001628280-23-035406" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-23-035406" ], "debt_maturity_y1": [ "10-Q:0001628280-23-035406" ], "debt_maturity_y2": [ "10-Q:0001628280-23-035406" ], "debt_maturity_y3": [ "10-Q:0001628280-23-035406" ], "debt_maturity_y4": [ "10-Q:0001628280-23-035406" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2096000000.0, "short_term_investments": 0.0, "receivables": 1004000000.0, "inventory": null, "current_assets": 3568000000.0, "ppe_net": 18601000000.0, "goodwill": 5737000000.0, "intangibles": 1705000000.0, "total_assets": 32651000000.0, "accounts_payable": 1187000000.0, "short_term_borrowings": null, "debt_current": 998000000.0, "current_liabilities": 3162000000.0, "long_term_debt": 663000000.0, "total_liabilities": 20137000000.0, "temporary_equity": null, "equity_parent": 12489000000.0, "nci": 0.0, "equity_total": 12489000000.0, "liabilities_and_equity": 32651000000.0, "shares_outstanding": 94479000.0, "retained_earnings": 3934000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 468000000.0, "accrued_taxes_current": 81000000.0, "commercial_paper": null, "operating_lease_liability": 1462078000.0, "operating_lease_liability_current": 131000000.0, "operating_lease_liability_noncurrent": 1331000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 193541000.0, "operating_lease_payments_total": 2010332000.0, "operating_lease_imputed_interest": 548254000.0, "debt_maturity_y1": 1007704000.0, "debt_maturity_y2": 1206322000.0, "debt_maturity_y3": 1306171000.0, "debt_maturity_y4": 1694016000.0, "debt_maturity_y5": 1411523000.0, "debt_maturity_after_y5": 7214910000.0 }, "sources": [ "10-K:0001628280-24-005350", "10-K:0001628280-25-005126" ], "value_sources": { "cash": [ "10-K:0001628280-25-005126" ], "short_term_investments": [ "10-K:0001628280-25-005126" ], "receivables": [ "10-K:0001628280-25-005126" ], "current_assets": [ "10-K:0001628280-25-005126" ], "ppe_net": [ "10-K:0001628280-25-005126" ], "goodwill": [ "10-K:0001628280-25-005126" ], "intangibles": [ "10-K:0001628280-25-005126" ], "total_assets": [ "10-K:0001628280-25-005126" ], "accounts_payable": [ "10-K:0001628280-25-005126" ], "debt_current": [ "10-K:0001628280-25-005126" ], "current_liabilities": [ "10-K:0001628280-25-005126" ], "long_term_debt": [ "10-K:0001628280-25-005126" ], "total_liabilities": [ "10-K:0001628280-25-005126" ], "equity_parent": [ "10-K:0001628280-25-005126" ], "nci": [ "10-K:0001628280-25-005126" ], "equity_total": [ "10-K:0001628280-25-005126" ], "liabilities_and_equity": [ "10-K:0001628280-25-005126" ], "shares_outstanding": [ "10-K:0001628280-25-005126" ], "retained_earnings": [ "10-K:0001628280-25-005126" ], "equity_method_investments": [ "10-K:0001628280-25-005126" ], "accrued_taxes_current": [ "10-K:0001628280-25-005126" ], "operating_lease_liability": [ "10-K:0001628280-24-005350" ], "operating_lease_liability_current": [ "10-K:0001628280-25-005126" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-25-005126" ], "operating_lease_discount_rate": [ "10-K:0001628280-25-005126" ], "operating_lease_payments_y1": [ "10-K:0001628280-24-005350" ], "operating_lease_payments_total": [ "10-K:0001628280-24-005350" ], "operating_lease_imputed_interest": [ "10-K:0001628280-24-005350" ], "debt_maturity_y1": [ "10-K:0001628280-24-005350" ], "debt_maturity_y2": [ "10-K:0001628280-24-005350" ], "debt_maturity_y3": [ "10-K:0001628280-24-005350" ], "debt_maturity_y4": [ "10-K:0001628280-24-005350" ], "debt_maturity_y5": [ "10-K:0001628280-24-005350" ], "debt_maturity_after_y5": [ "10-K:0001628280-24-005350" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 1527000000.0, "short_term_investments": null, "receivables": 1079000000.0, "inventory": null, "current_assets": 3167000000.0, "ppe_net": 18511000000.0, "goodwill": 5621000000.0, "intangibles": 1624000000.0, "total_assets": 31937000000.0, "accounts_payable": 1077000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2891000000.0, "long_term_debt": null, "total_liabilities": 19613000000.0, "temporary_equity": null, "equity_parent": 12299000000.0, "nci": null, "equity_total": 12299000000.0, "liabilities_and_equity": 31937000000.0, "shares_outstanding": 94904000.0, "retained_earnings": 4165000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 454000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1416000000.0, "operating_lease_liability_current": 136000000.0, "operating_lease_liability_noncurrent": 1280000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 203000000.0, "operating_lease_payments_total": 1942000000.0, "operating_lease_imputed_interest": 526000000.0, "debt_maturity_y1": 1206000000.0, "debt_maturity_y2": 1306000000.0, "debt_maturity_y3": 1675000000.0, "debt_maturity_y4": 1387000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ], "value_sources": { "cash": [ "10-Q:0001628280-24-021647" ], "receivables": [ "10-Q:0001628280-24-021647" ], "current_assets": [ "10-Q:0001628280-24-021647" ], "ppe_net": [ "10-Q:0001628280-24-021647" ], "goodwill": [ "10-Q:0001628280-24-021647" ], "intangibles": [ "10-Q:0001628280-24-021647" ], "total_assets": [ "10-Q:0001628280-24-021647" ], "accounts_payable": [ "10-Q:0001628280-24-021647" ], "current_liabilities": [ "10-Q:0001628280-24-021647" ], "total_liabilities": [ "10-Q:0001628280-24-021647" ], "equity_parent": [ "10-Q:0001628280-24-035638" ], "equity_total": [ "10-Q:0001628280-24-021647" ], "liabilities_and_equity": [ "10-Q:0001628280-24-021647" ], "shares_outstanding": [ "10-Q:0001628280-24-021647" ], "retained_earnings": [ "10-Q:0001628280-24-021647" ], "equity_method_investments": [ "10-Q:0001628280-24-021647" ], "operating_lease_liability": [ "10-Q:0001628280-24-021647" ], "operating_lease_liability_current": [ "10-Q:0001628280-24-021647" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-24-021647" ], "operating_lease_discount_rate": [ "10-Q:0001628280-24-021647" ], "operating_lease_payments_y1": [ "10-Q:0001628280-24-021647" ], "operating_lease_payments_total": [ "10-Q:0001628280-24-021647" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-24-021647" ], "debt_maturity_y1": [ "10-Q:0001628280-24-021647" ], "debt_maturity_y2": [ "10-Q:0001628280-24-021647" ], "debt_maturity_y3": [ "10-Q:0001628280-24-021647" ], "debt_maturity_y4": [ "10-Q:0001628280-24-021647" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 1993000000.0, "short_term_investments": null, "receivables": 1124000000.0, "inventory": null, "current_assets": 3729000000.0, "ppe_net": 18614000000.0, "goodwill": 5622000000.0, "intangibles": 1573000000.0, "total_assets": 32854000000.0, "accounts_payable": 1139000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3068000000.0, "long_term_debt": null, "total_liabilities": 20551000000.0, "temporary_equity": null, "equity_parent": 12278000000.0, "nci": null, "equity_total": 12278000000.0, "liabilities_and_equity": 32854000000.0, "shares_outstanding": 94945000.0, "retained_earnings": 4466000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 497000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1406000000.0, "operating_lease_liability_current": 141000000.0, "operating_lease_liability_noncurrent": 1265000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 208000000.0, "operating_lease_payments_total": 1920000000.0, "operating_lease_imputed_interest": 514000000.0, "debt_maturity_y1": 1206000000.0, "debt_maturity_y2": 1305000000.0, "debt_maturity_y3": 1673000000.0, "debt_maturity_y4": 1389000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001101239-25-000062", "10-Q:0001628280-24-035638" ], "value_sources": { "cash": [ "10-Q:0001628280-24-035638" ], "receivables": [ "10-Q:0001628280-24-035638" ], "current_assets": [ "10-Q:0001628280-24-035638" ], "ppe_net": [ "10-Q:0001628280-24-035638" ], "goodwill": [ "10-Q:0001628280-24-035638" ], "intangibles": [ "10-Q:0001628280-24-035638" ], "total_assets": [ "10-Q:0001628280-24-035638" ], "accounts_payable": [ "10-Q:0001628280-24-035638" ], "current_liabilities": [ "10-Q:0001628280-24-035638" ], "total_liabilities": [ "10-Q:0001628280-24-035638" ], "equity_parent": [ "10-Q:0001628280-24-035638" ], "equity_total": [ "10-Q:0001101239-25-000062" ], "liabilities_and_equity": [ "10-Q:0001628280-24-035638" ], "shares_outstanding": [ "10-Q:0001628280-24-035638" ], "retained_earnings": [ "10-Q:0001628280-24-035638" ], "equity_method_investments": [ "10-Q:0001628280-24-035638" ], "operating_lease_liability": [ "10-Q:0001628280-24-035638" ], "operating_lease_liability_current": [ "10-Q:0001628280-24-035638" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-24-035638" ], "operating_lease_discount_rate": [ "10-Q:0001628280-24-035638" ], "operating_lease_payments_y1": [ "10-Q:0001628280-24-035638" ], "operating_lease_payments_total": [ "10-Q:0001628280-24-035638" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-24-035638" ], "debt_maturity_y1": [ "10-Q:0001628280-24-035638" ], "debt_maturity_y2": [ "10-Q:0001628280-24-035638" ], "debt_maturity_y3": [ "10-Q:0001628280-24-035638" ], "debt_maturity_y4": [ "10-Q:0001628280-24-035638" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 2776000000.0, "short_term_investments": 451000000.0, "receivables": 1123000000.0, "inventory": null, "current_assets": 5055000000.0, "ppe_net": 19665000000.0, "goodwill": 5768000000.0, "intangibles": 1544000000.0, "total_assets": 35438000000.0, "accounts_payable": 1125000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4370000000.0, "long_term_debt": 688000000.0, "total_liabilities": 21826000000.0, "temporary_equity": null, "equity_parent": 13588000000.0, "nci": -1000000.0, "equity_total": 13587000000.0, "liabilities_and_equity": 35438000000.0, "shares_outstanding": 96488000.0, "retained_earnings": 4763000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 546000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1515000000.0, "operating_lease_liability_current": 149000000.0, "operating_lease_liability_noncurrent": 1366000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 223000000.0, "operating_lease_payments_total": 2096000000.0, "operating_lease_imputed_interest": 581000000.0, "debt_maturity_y1": 1205000000.0, "debt_maturity_y2": 1305000000.0, "debt_maturity_y3": 1729000000.0, "debt_maturity_y4": 1409000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-24-044355" ], "value_sources": { "cash": [ "10-Q:0001628280-24-044355" ], "short_term_investments": [ "10-Q:0001628280-24-044355" ], "receivables": [ "10-Q:0001628280-24-044355" ], "current_assets": [ "10-Q:0001628280-24-044355" ], "ppe_net": [ "10-Q:0001628280-24-044355" ], "goodwill": [ "10-Q:0001628280-24-044355" ], "intangibles": [ "10-Q:0001628280-24-044355" ], "total_assets": [ "10-Q:0001628280-24-044355" ], "accounts_payable": [ "10-Q:0001628280-24-044355" ], "current_liabilities": [ "10-Q:0001628280-24-044355" ], "long_term_debt": [ "10-Q:0001628280-24-044355" ], "total_liabilities": [ "10-Q:0001628280-24-044355" ], "equity_parent": [ "10-Q:0001628280-24-044355" ], "nci": [ "10-Q:0001628280-24-044355" ], "equity_total": [ "10-Q:0001628280-24-044355" ], "liabilities_and_equity": [ "10-Q:0001628280-24-044355" ], "shares_outstanding": [ "10-Q:0001628280-24-044355" ], "retained_earnings": [ "10-Q:0001628280-24-044355" ], "equity_method_investments": [ "10-Q:0001628280-24-044355" ], "operating_lease_liability": [ "10-Q:0001628280-24-044355" ], "operating_lease_liability_current": [ "10-Q:0001628280-24-044355" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-24-044355" ], "operating_lease_discount_rate": [ "10-Q:0001628280-24-044355" ], "operating_lease_payments_y1": [ "10-Q:0001628280-24-044355" ], "operating_lease_payments_total": [ "10-Q:0001628280-24-044355" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-24-044355" ], "debt_maturity_y1": [ "10-Q:0001628280-24-044355" ], "debt_maturity_y2": [ "10-Q:0001628280-24-044355" ], "debt_maturity_y3": [ "10-Q:0001628280-24-044355" ], "debt_maturity_y4": [ "10-Q:0001628280-24-044355" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3081000000.0, "short_term_investments": 527000000.0, "receivables": 949000000.0, "inventory": null, "current_assets": 5447000000.0, "ppe_net": 19249000000.0, "goodwill": 5504000000.0, "intangibles": 1417000000.0, "total_assets": 35085000000.0, "accounts_payable": 1193000000.0, "short_term_borrowings": null, "debt_current": 1199000000.0, "current_liabilities": 3349000000.0, "long_term_debt": 644000000.0, "total_liabilities": 21533000000.0, "temporary_equity": null, "equity_parent": 13528000000.0, "nci": -1000000.0, "equity_total": 13527000000.0, "liabilities_and_equity": 35085000000.0, "shares_outstanding": 97287000.0, "retained_earnings": 4749000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 519000000.0, "accrued_taxes_current": 109000000.0, "commercial_paper": null, "operating_lease_liability": 1475000000.0, "operating_lease_liability_current": 144000000.0, "operating_lease_liability_noncurrent": 1331000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 210000000.0, "operating_lease_payments_total": 2029000000.0, "operating_lease_imputed_interest": 554000000.0, "debt_maturity_y1": 1205000000.0, "debt_maturity_y2": 1305000000.0, "debt_maturity_y3": 1648000000.0, "debt_maturity_y4": 1385000000.0, "debt_maturity_y5": 1315000000.0, "debt_maturity_after_y5": 8476000000.0 }, "sources": [ "10-K:0001101239-26-000032", "10-K:0001628280-25-005126", "10-Q:0001101239-25-000062" ], "value_sources": { "cash": [ "10-K:0001101239-26-000032" ], "short_term_investments": [ "10-K:0001101239-26-000032" ], "receivables": [ "10-K:0001101239-26-000032" ], "current_assets": [ "10-K:0001101239-26-000032" ], "ppe_net": [ "10-K:0001101239-26-000032" ], "goodwill": [ "10-K:0001101239-26-000032" ], "intangibles": [ "10-K:0001101239-26-000032" ], "total_assets": [ "10-K:0001101239-26-000032" ], "accounts_payable": [ "10-K:0001101239-26-000032" ], "debt_current": [ "10-K:0001101239-26-000032" ], "current_liabilities": [ "10-K:0001101239-26-000032" ], "long_term_debt": [ "10-Q:0001101239-25-000062" ], "total_liabilities": [ "10-K:0001101239-26-000032" ], "equity_parent": [ "10-K:0001101239-26-000032" ], "nci": [ "10-K:0001101239-26-000032" ], "equity_total": [ "10-K:0001101239-26-000032" ], "liabilities_and_equity": [ "10-K:0001101239-26-000032" ], "shares_outstanding": [ "10-K:0001101239-26-000032" ], "retained_earnings": [ "10-K:0001101239-26-000032" ], "equity_method_investments": [ "10-K:0001101239-26-000032" ], "accrued_taxes_current": [ "10-K:0001101239-26-000032" ], "operating_lease_liability": [ "10-K:0001628280-25-005126" ], "operating_lease_liability_current": [ "10-K:0001101239-26-000032" ], "operating_lease_liability_noncurrent": [ "10-K:0001101239-26-000032" ], "operating_lease_discount_rate": [ "10-K:0001101239-26-000032" ], "operating_lease_payments_y1": [ "10-K:0001628280-25-005126" ], "operating_lease_payments_total": [ "10-K:0001628280-25-005126" ], "operating_lease_imputed_interest": [ "10-K:0001628280-25-005126" ], "debt_maturity_y1": [ "10-K:0001628280-25-005126" ], "debt_maturity_y2": [ "10-K:0001628280-25-005126" ], "debt_maturity_y3": [ "10-K:0001628280-25-005126" ], "debt_maturity_y4": [ "10-K:0001628280-25-005126" ], "debt_maturity_y5": [ "10-K:0001628280-25-005126" ], "debt_maturity_after_y5": [ "10-K:0001628280-25-005126" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 2950000000.0, "short_term_investments": 723000000.0, "receivables": 1089000000.0, "inventory": null, "current_assets": 5505000000.0, "ppe_net": 20017000000.0, "goodwill": 5633000000.0, "intangibles": 1388000000.0, "total_assets": 36079000000.0, "accounts_payable": 1105000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3327000000.0, "long_term_debt": 662000000.0, "total_liabilities": 22166000000.0, "temporary_equity": null, "equity_parent": 13889000000.0, "nci": -1000000.0, "equity_total": 13888000000.0, "liabilities_and_equity": 36079000000.0, "shares_outstanding": 97819000.0, "retained_earnings": 5092000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 578000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1530000000.0, "operating_lease_liability_current": 150000000.0, "operating_lease_liability_noncurrent": 1380000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 225000000.0, "operating_lease_payments_total": 2102000000.0, "operating_lease_imputed_interest": 572000000.0, "debt_maturity_y1": 1305000000.0, "debt_maturity_y2": 1691000000.0, "debt_maturity_y3": 1393000000.0, "debt_maturity_y4": 1317000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-25-021086" ], "value_sources": { "cash": [ "10-Q:0001628280-25-021086" ], "short_term_investments": [ "10-Q:0001628280-25-021086" ], "receivables": [ "10-Q:0001628280-25-021086" ], "current_assets": [ "10-Q:0001628280-25-021086" ], "ppe_net": [ "10-Q:0001628280-25-021086" ], "goodwill": [ "10-Q:0001628280-25-021086" ], "intangibles": [ "10-Q:0001628280-25-021086" ], "total_assets": [ "10-Q:0001628280-25-021086" ], "accounts_payable": [ "10-Q:0001628280-25-021086" ], "current_liabilities": [ "10-Q:0001628280-25-021086" ], "long_term_debt": [ "10-Q:0001628280-25-021086" ], "total_liabilities": [ "10-Q:0001628280-25-021086" ], "equity_parent": [ "10-Q:0001628280-25-021086" ], "nci": [ "10-Q:0001628280-25-021086" ], "equity_total": [ "10-Q:0001628280-25-021086" ], "liabilities_and_equity": [ "10-Q:0001628280-25-021086" ], "shares_outstanding": [ "10-Q:0001628280-25-021086" ], "retained_earnings": [ "10-Q:0001628280-25-021086" ], "equity_method_investments": [ "10-Q:0001628280-25-021086" ], "operating_lease_liability": [ "10-Q:0001628280-25-021086" ], "operating_lease_liability_current": [ "10-Q:0001628280-25-021086" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-25-021086" ], "operating_lease_discount_rate": [ "10-Q:0001628280-25-021086" ], "operating_lease_payments_y1": [ "10-Q:0001628280-25-021086" ], "operating_lease_payments_total": [ "10-Q:0001628280-25-021086" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-25-021086" ], "debt_maturity_y1": [ "10-Q:0001628280-25-021086" ], "debt_maturity_y2": [ "10-Q:0001628280-25-021086" ], "debt_maturity_y3": [ "10-Q:0001628280-25-021086" ], "debt_maturity_y4": [ "10-Q:0001628280-25-021086" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 3660000000.0, "short_term_investments": 872000000.0, "receivables": 1137000000.0, "inventory": null, "current_assets": 6550000000.0, "ppe_net": 21207000000.0, "goodwill": 5982000000.0, "intangibles": 1389000000.0, "total_assets": 38849000000.0, "accounts_payable": 1213000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4241000000.0, "long_term_debt": 702000000.0, "total_liabilities": 24742000000.0, "temporary_equity": null, "equity_parent": 14084000000.0, "nci": -2000000.0, "equity_total": 14082000000.0, "liabilities_and_equity": 38849000000.0, "shares_outstanding": 97865000.0, "retained_earnings": 5460000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 618000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1536000000.0, "operating_lease_liability_current": 158000000.0, "operating_lease_liability_noncurrent": 1378000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 231000000.0, "operating_lease_payments_total": 2108000000.0, "operating_lease_imputed_interest": 572000000.0, "debt_maturity_y1": 1305000000.0, "debt_maturity_y2": 1780000000.0, "debt_maturity_y3": 1433000000.0, "debt_maturity_y4": 2214000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001101239-25-000029" ], "value_sources": { "cash": [ "10-Q:0001101239-25-000029" ], "short_term_investments": [ "10-Q:0001101239-25-000029" ], "receivables": [ "10-Q:0001101239-25-000029" ], "current_assets": [ "10-Q:0001101239-25-000029" ], "ppe_net": [ "10-Q:0001101239-25-000029" ], "goodwill": [ "10-Q:0001101239-25-000029" ], "intangibles": [ "10-Q:0001101239-25-000029" ], "total_assets": [ "10-Q:0001101239-25-000029" ], "accounts_payable": [ "10-Q:0001101239-25-000029" ], "current_liabilities": [ "10-Q:0001101239-25-000029" ], "long_term_debt": [ "10-Q:0001101239-25-000029" ], "total_liabilities": [ "10-Q:0001101239-25-000029" ], "equity_parent": [ "10-Q:0001101239-25-000029" ], "nci": [ "10-Q:0001101239-25-000029" ], "equity_total": [ "10-Q:0001101239-25-000029" ], "liabilities_and_equity": [ "10-Q:0001101239-25-000029" ], "shares_outstanding": [ "10-Q:0001101239-25-000029" ], "retained_earnings": [ "10-Q:0001101239-25-000029" ], "equity_method_investments": [ "10-Q:0001101239-25-000029" ], "operating_lease_liability": [ "10-Q:0001101239-25-000029" ], "operating_lease_liability_current": [ "10-Q:0001101239-25-000029" ], "operating_lease_liability_noncurrent": [ "10-Q:0001101239-25-000029" ], "operating_lease_discount_rate": [ "10-Q:0001101239-25-000029" ], "operating_lease_payments_y1": [ "10-Q:0001101239-25-000029" ], "operating_lease_payments_total": [ "10-Q:0001101239-25-000029" ], "operating_lease_imputed_interest": [ "10-Q:0001101239-25-000029" ], "debt_maturity_y1": [ "10-Q:0001101239-25-000029" ], "debt_maturity_y2": [ "10-Q:0001101239-25-000029" ], "debt_maturity_y3": [ "10-Q:0001101239-25-000029" ], "debt_maturity_y4": [ "10-Q:0001101239-25-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 2077000000.0, "short_term_investments": 854000000.0, "receivables": 1144000000.0, "inventory": null, "current_assets": 4966000000.0, "ppe_net": 21897000000.0, "goodwill": 5945000000.0, "intangibles": 1331000000.0, "total_assets": 38060000000.0, "accounts_payable": 1275000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3069000000.0, "long_term_debt": 687000000.0, "total_liabilities": 23880000000.0, "temporary_equity": null, "equity_parent": 14157000000.0, "nci": -2000000.0, "equity_total": 14155000000.0, "liabilities_and_equity": 38060000000.0, "shares_outstanding": 98187000.0, "retained_earnings": 5834000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 601000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1493000000.0, "operating_lease_liability_current": 159000000.0, "operating_lease_liability_noncurrent": 1334000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 232000000.0, "operating_lease_payments_total": 2045000000.0, "operating_lease_imputed_interest": 552000000.0, "debt_maturity_y1": 1305000000.0, "debt_maturity_y2": 1764000000.0, "debt_maturity_y3": 1432000000.0, "debt_maturity_y4": 2210000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001101239-25-000062" ], "value_sources": { "cash": [ "10-Q:0001101239-25-000062" ], "short_term_investments": [ "10-Q:0001101239-25-000062" ], "receivables": [ "10-Q:0001101239-25-000062" ], "current_assets": [ "10-Q:0001101239-25-000062" ], "ppe_net": [ "10-Q:0001101239-25-000062" ], "goodwill": [ "10-Q:0001101239-25-000062" ], "intangibles": [ "10-Q:0001101239-25-000062" ], "total_assets": [ "10-Q:0001101239-25-000062" ], "accounts_payable": [ "10-Q:0001101239-25-000062" ], "current_liabilities": [ "10-Q:0001101239-25-000062" ], "long_term_debt": [ "10-Q:0001101239-25-000062" ], "total_liabilities": [ "10-Q:0001101239-25-000062" ], "equity_parent": [ "10-Q:0001101239-25-000062" ], "nci": [ "10-Q:0001101239-25-000062" ], "equity_total": [ "10-Q:0001101239-25-000062" ], "liabilities_and_equity": [ "10-Q:0001101239-25-000062" ], "shares_outstanding": [ "10-Q:0001101239-25-000062" ], "retained_earnings": [ "10-Q:0001101239-25-000062" ], "equity_method_investments": [ "10-Q:0001101239-25-000062" ], "operating_lease_liability": [ "10-Q:0001101239-25-000062" ], "operating_lease_liability_current": [ "10-Q:0001101239-25-000062" ], "operating_lease_liability_noncurrent": [ "10-Q:0001101239-25-000062" ], "operating_lease_discount_rate": [ "10-Q:0001101239-25-000062" ], "operating_lease_payments_y1": [ "10-Q:0001101239-25-000062" ], "operating_lease_payments_total": [ "10-Q:0001101239-25-000062" ], "operating_lease_imputed_interest": [ "10-Q:0001101239-25-000062" ], "debt_maturity_y1": [ "10-Q:0001101239-25-000062" ], "debt_maturity_y2": [ "10-Q:0001101239-25-000062" ], "debt_maturity_y3": [ "10-Q:0001101239-25-000062" ], "debt_maturity_y4": [ "10-Q:0001101239-25-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1727000000.0, "short_term_investments": 1500000000.0, "receivables": 1001000000.0, "inventory": null, "current_assets": 5125000000.0, "ppe_net": 23584000000.0, "goodwill": 5984000000.0, "intangibles": 1316000000.0, "total_assets": 40141000000.0, "accounts_payable": 1350000000.0, "short_term_borrowings": null, "debt_current": 1299000000.0, "current_liabilities": 3893000000.0, "long_term_debt": 686000000.0, "total_liabilities": 25963000000.0, "temporary_equity": null, "equity_parent": 14156000000.0, "nci": -3000000.0, "equity_total": 14153000000.0, "liabilities_and_equity": 40141000000.0, "shares_outstanding": 98226000.0, "retained_earnings": 6099000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 551000000.0, "accrued_taxes_current": 114000000.0, "commercial_paper": null, "operating_lease_liability": 1459000000.0, "operating_lease_liability_current": 155000000.0, "operating_lease_liability_noncurrent": 1304000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 220000000.0, "operating_lease_payments_total": 1996000000.0, "operating_lease_imputed_interest": 537000000.0, "debt_maturity_y1": 1317000000.0, "debt_maturity_y2": 1764000000.0, "debt_maturity_y3": 1433000000.0, "debt_maturity_y4": 2211000000.0, "debt_maturity_y5": 2739000000.0, "debt_maturity_after_y5": 9598000000.0 }, "sources": [ "10-K:0001101239-26-000032", "10-Q:0001101239-26-000180" ], "value_sources": { "cash": [ "10-Q:0001101239-26-000180" ], "short_term_investments": [ "10-Q:0001101239-26-000180" ], "receivables": [ "10-Q:0001101239-26-000180" ], "current_assets": [ "10-Q:0001101239-26-000180" ], "ppe_net": [ "10-Q:0001101239-26-000180" ], "goodwill": [ "10-Q:0001101239-26-000180" ], "intangibles": [ "10-Q:0001101239-26-000180" ], "total_assets": [ "10-Q:0001101239-26-000180" ], "accounts_payable": [ "10-Q:0001101239-26-000180" ], "debt_current": [ "10-K:0001101239-26-000032" ], "current_liabilities": [ "10-Q:0001101239-26-000180" ], "long_term_debt": [ "10-Q:0001101239-26-000180" ], "total_liabilities": [ "10-Q:0001101239-26-000180" ], "equity_parent": [ "10-Q:0001101239-26-000180" ], "nci": [ "10-Q:0001101239-26-000180" ], "equity_total": [ "10-Q:0001101239-26-000180" ], "liabilities_and_equity": [ "10-Q:0001101239-26-000180" ], "shares_outstanding": [ "10-Q:0001101239-26-000180" ], "retained_earnings": [ "10-Q:0001101239-26-000180" ], "equity_method_investments": [ "10-Q:0001101239-26-000180" ], "accrued_taxes_current": [ "10-K:0001101239-26-000032" ], "operating_lease_liability": [ "10-K:0001101239-26-000032" ], "operating_lease_liability_current": [ "10-Q:0001101239-26-000180" ], "operating_lease_liability_noncurrent": [ "10-Q:0001101239-26-000180" ], "operating_lease_discount_rate": [ "10-Q:0001101239-26-000180" ], "operating_lease_payments_y1": [ "10-K:0001101239-26-000032" ], "operating_lease_payments_total": [ "10-K:0001101239-26-000032" ], "operating_lease_imputed_interest": [ "10-K:0001101239-26-000032" ], "debt_maturity_y1": [ "10-K:0001101239-26-000032" ], "debt_maturity_y2": [ "10-K:0001101239-26-000032" ], "debt_maturity_y3": [ "10-K:0001101239-26-000032" ], "debt_maturity_y4": [ "10-K:0001101239-26-000032" ], "debt_maturity_y5": [ "10-K:0001101239-26-000032" ], "debt_maturity_after_y5": [ "10-K:0001101239-26-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 1362000000.0, "short_term_investments": 1692000000.0, "receivables": 1108000000.0, "inventory": null, "current_assets": 5346000000.0, "ppe_net": 24169000000.0, "goodwill": 5931000000.0, "intangibles": 1258000000.0, "total_assets": 40898000000.0, "accounts_payable": 1321000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4538000000.0, "long_term_debt": 13000000.0, "total_liabilities": 26578000000.0, "temporary_equity": null, "equity_parent": 14298000000.0, "nci": -3000000.0, "equity_total": 14295000000.0, "liabilities_and_equity": 40898000000.0, "shares_outstanding": 98623000.0, "retained_earnings": 6514000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 693000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1417000000.0, "operating_lease_liability_current": 161000000.0, "operating_lease_liability_noncurrent": 1256000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 216000000.0, "operating_lease_payments_total": 1933000000.0, "operating_lease_imputed_interest": 516000000.0, "debt_maturity_y1": 1082000000.0, "debt_maturity_y2": 1430000000.0, "debt_maturity_y3": 2195000000.0, "debt_maturity_y4": 2739000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001101239-26-000091" ], "value_sources": { "cash": [ "10-Q:0001101239-26-000091" ], "short_term_investments": [ "10-Q:0001101239-26-000091" ], "receivables": [ "10-Q:0001101239-26-000091" ], "current_assets": [ "10-Q:0001101239-26-000091" ], "ppe_net": [ "10-Q:0001101239-26-000091" ], "goodwill": [ "10-Q:0001101239-26-000091" ], "intangibles": [ "10-Q:0001101239-26-000091" ], "total_assets": [ "10-Q:0001101239-26-000091" ], "accounts_payable": [ "10-Q:0001101239-26-000091" ], "current_liabilities": [ "10-Q:0001101239-26-000091" ], "long_term_debt": [ "10-Q:0001101239-26-000091" ], "total_liabilities": [ "10-Q:0001101239-26-000091" ], "equity_parent": [ "10-Q:0001101239-26-000091" ], "nci": [ "10-Q:0001101239-26-000091" ], "equity_total": [ "10-Q:0001101239-26-000091" ], "liabilities_and_equity": [ "10-Q:0001101239-26-000091" ], "shares_outstanding": [ "10-Q:0001101239-26-000091" ], "retained_earnings": [ "10-Q:0001101239-26-000091" ], "equity_method_investments": [ "10-Q:0001101239-26-000091" ], "operating_lease_liability": [ "10-Q:0001101239-26-000091" ], "operating_lease_liability_current": [ "10-Q:0001101239-26-000091" ], "operating_lease_liability_noncurrent": [ "10-Q:0001101239-26-000091" ], "operating_lease_discount_rate": [ "10-Q:0001101239-26-000091" ], "operating_lease_payments_y1": [ "10-Q:0001101239-26-000091" ], "operating_lease_payments_total": [ "10-Q:0001101239-26-000091" ], "operating_lease_imputed_interest": [ "10-Q:0001101239-26-000091" ], "debt_maturity_y1": [ "10-Q:0001101239-26-000091" ], "debt_maturity_y2": [ "10-Q:0001101239-26-000091" ], "debt_maturity_y3": [ "10-Q:0001101239-26-000091" ], "debt_maturity_y4": [ "10-Q:0001101239-26-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 979000000.0, "short_term_investments": 1245000000.0, "receivables": 1256000000.0, "inventory": null, "current_assets": 4322000000.0, "ppe_net": 25222000000.0, "goodwill": 5912000000.0, "intangibles": 1204000000.0, "total_assets": 41076000000.0, "accounts_payable": 1263000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3820000000.0, "long_term_debt": 11000000.0, "total_liabilities": 26678000000.0, "temporary_equity": null, "equity_parent": 14382000000.0, "nci": -9000000.0, "equity_total": 14373000000.0, "liabilities_and_equity": 41076000000.0, "shares_outstanding": 98671000.0, "retained_earnings": 6995000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 751000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1367000000.0, "operating_lease_liability_current": 156000000.0, "operating_lease_liability_noncurrent": 1211000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 215000000.0, "operating_lease_payments_total": 1828000000.0, "operating_lease_imputed_interest": 461000000.0, "debt_maturity_y1": 1076000000.0, "debt_maturity_y2": 1426000000.0, "debt_maturity_y3": 2185000000.0, "debt_maturity_y4": 3194000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001101239-26-000147" ], "value_sources": { "cash": [ "10-Q:0001101239-26-000147" ], "short_term_investments": [ "10-Q:0001101239-26-000147" ], "receivables": [ "10-Q:0001101239-26-000147" ], "current_assets": [ "10-Q:0001101239-26-000147" ], "ppe_net": [ "10-Q:0001101239-26-000147" ], "goodwill": [ "10-Q:0001101239-26-000147" ], "intangibles": [ "10-Q:0001101239-26-000147" ], "total_assets": [ "10-Q:0001101239-26-000147" ], "accounts_payable": [ "10-Q:0001101239-26-000147" ], "current_liabilities": [ "10-Q:0001101239-26-000147" ], "long_term_debt": [ "10-Q:0001101239-26-000147" ], "total_liabilities": [ "10-Q:0001101239-26-000147" ], "equity_parent": [ "10-Q:0001101239-26-000147" ], "nci": [ "10-Q:0001101239-26-000147" ], "equity_total": [ "10-Q:0001101239-26-000147" ], "liabilities_and_equity": [ "10-Q:0001101239-26-000147" ], "shares_outstanding": [ "10-Q:0001101239-26-000147" ], "retained_earnings": [ "10-Q:0001101239-26-000147" ], "equity_method_investments": [ "10-Q:0001101239-26-000147" ], "operating_lease_liability": [ "10-Q:0001101239-26-000147" ], "operating_lease_liability_current": [ "10-Q:0001101239-26-000147" ], "operating_lease_liability_noncurrent": [ "10-Q:0001101239-26-000147" ], "operating_lease_discount_rate": [ "10-Q:0001101239-26-000147" ], "operating_lease_payments_y1": [ "10-Q:0001101239-26-000147" ], "operating_lease_payments_total": [ "10-Q:0001101239-26-000147" ], "operating_lease_imputed_interest": [ "10-Q:0001101239-26-000147" ], "debt_maturity_y1": [ "10-Q:0001101239-26-000147" ], "debt_maturity_y2": [ "10-Q:0001101239-26-000147" ], "debt_maturity_y3": [ "10-Q:0001101239-26-000147" ], "debt_maturity_y4": [ "10-Q:0001101239-26-000147" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 2362000000.0, "short_term_investments": 1235000000.0, "receivables": 1203000000.0, "inventory": null, "current_assets": 5757000000.0, "ppe_net": 26282000000.0, "goodwill": 5874000000.0, "intangibles": 1146000000.0, "total_assets": 44445000000.0, "accounts_payable": 1425000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4452000000.0, "long_term_debt": 13000000.0, "total_liabilities": 29892000000.0, "temporary_equity": null, "equity_parent": 14537000000.0, "nci": -9000000.0, "equity_total": 14528000000.0, "liabilities_and_equity": 44445000000.0, "shares_outstanding": 98988000.0, "retained_earnings": 7484000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1550000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1386000000.0, "operating_lease_liability_current": 155000000.0, "operating_lease_liability_noncurrent": 1231000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 218000000.0, "operating_lease_payments_total": 1849000000.0, "operating_lease_imputed_interest": 463000000.0, "debt_maturity_y1": 1072000000.0, "debt_maturity_y2": 1414000000.0, "debt_maturity_y3": 3025000000.0, "debt_maturity_y4": 3199000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001101239-26-000180" ], "value_sources": { "cash": [ "10-Q:0001101239-26-000180" ], "short_term_investments": [ "10-Q:0001101239-26-000180" ], "receivables": [ "10-Q:0001101239-26-000180" ], "current_assets": [ "10-Q:0001101239-26-000180" ], "ppe_net": [ "10-Q:0001101239-26-000180" ], "goodwill": [ "10-Q:0001101239-26-000180" ], "intangibles": [ "10-Q:0001101239-26-000180" ], "total_assets": [ "10-Q:0001101239-26-000180" ], "accounts_payable": [ "10-Q:0001101239-26-000180" ], "current_liabilities": [ "10-Q:0001101239-26-000180" ], "long_term_debt": [ "10-Q:0001101239-26-000180" ], "total_liabilities": [ "10-Q:0001101239-26-000180" ], "equity_parent": [ "10-Q:0001101239-26-000180" ], "nci": [ "10-Q:0001101239-26-000180" ], "equity_total": [ "10-Q:0001101239-26-000180" ], "liabilities_and_equity": [ "10-Q:0001101239-26-000180" ], "shares_outstanding": [ "10-Q:0001101239-26-000180" ], "retained_earnings": [ "10-Q:0001101239-26-000180" ], "equity_method_investments": [ "10-Q:0001101239-26-000180" ], "operating_lease_liability": [ "10-Q:0001101239-26-000180" ], "operating_lease_liability_current": [ "10-Q:0001101239-26-000180" ], "operating_lease_liability_noncurrent": [ "10-Q:0001101239-26-000180" ], "operating_lease_discount_rate": [ "10-Q:0001101239-26-000180" ], "operating_lease_payments_y1": [ "10-Q:0001101239-26-000180" ], "operating_lease_payments_total": [ "10-Q:0001101239-26-000180" ], "operating_lease_imputed_interest": [ "10-Q:0001101239-26-000180" ], "debt_maturity_y1": [ "10-Q:0001101239-26-000180" ], "debt_maturity_y2": [ "10-Q:0001101239-26-000180" ], "debt_maturity_y3": [ "10-Q:0001101239-26-000180" ], "debt_maturity_y4": [ "10-Q:0001101239-26-000180" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 516830000.0, "cfi": -954541000.0, "cff": -237104000.0, "capex": 400941000.0, "d_and_a": 335869000.0, "sbc": 64499000.0, "dividends_paid": 233479000.0, "buybacks": null, "interest_paid": 122800000.0, "taxes_paid": null, "depreciation": 287378000.0, "amortisation_intangibles": 48491000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -15306000.0, "change_inventories": null, "change_payables": -25681000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 101792000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ], "value_sources": { "cfo": [ "10-Q:0001628280-21-008434" ], "cfi": [ "10-Q:0001628280-21-008434" ], "cff": [ "10-Q:0001628280-21-008434" ], "capex": [ "10-Q:0001628280-21-008434" ], "d_and_a": [ "10-Q:0001628280-21-008434" ], "sbc": [ "10-Q:0001628280-21-008434" ], "dividends_paid": [ "10-Q:0001628280-21-008434" ], "interest_paid": [ "10-Q:0001628280-21-015030" ], "depreciation": [ "10-Q:0001628280-21-008434" ], "amortisation_intangibles": [ "10-Q:0001628280-21-008434" ], "change_receivables": [ "10-Q:0001628280-21-008434" ], "change_payables": [ "10-Q:0001628280-21-008434" ], "proceeds_equity_issuance": [ "10-Q:0001628280-21-008434" ], "proceeds_debt_issuance": [ "10-Q:0001628280-21-008434" ] }, "method": "derived", "value_methods": { "interest_paid": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 574686000.0, "cfi": -529444000.0, "cff": 3562977000.0, "capex": 481948000.0, "d_and_a": 348593000.0, "sbc": 75844000.0, "dividends_paid": 236008000.0, "buybacks": null, "interest_paid": 115800000.0, "taxes_paid": null, "depreciation": 299231000.0, "amortisation_intangibles": 49362000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 29539000.0, "change_inventories": null, "change_payables": 117000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1683106000.0, "proceeds_debt_issuance": 2585736000.0 }, "sources": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ], "value_sources": { "cfo": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ], "cfi": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ], "cff": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ], "capex": [ "10-Q:0001628280-21-015030" ], "d_and_a": [ "10-Q:0001628280-21-015030" ], "sbc": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ], "dividends_paid": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ], "interest_paid": [ "10-Q:0001628280-21-015030" ], "depreciation": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ], "amortisation_intangibles": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ], "change_receivables": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ], "change_payables": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ], "proceeds_equity_issuance": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ], "proceeds_debt_issuance": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-21-015030" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 532162000.0, "cfi": -603211000.0, "cff": -2088517000.0, "capex": 565285000.0, "d_and_a": 360688000.0, "sbc": 75248000.0, "dividends_paid": 240690000.0, "buybacks": null, "interest_paid": 108100000.0, "taxes_paid": null, "depreciation": 310466000.0, "amortisation_intangibles": 50222000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 23871000.0, "change_inventories": null, "change_payables": 61410000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 196477000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-21-015030", "10-Q:0001628280-21-021707" ], "value_sources": { "cfo": [ "10-Q:0001628280-21-015030", "10-Q:0001628280-21-021707" ], "cfi": [ "10-Q:0001628280-21-015030", "10-Q:0001628280-21-021707" ], "cff": [ "10-Q:0001628280-21-015030", "10-Q:0001628280-21-021707" ], "capex": [ "10-Q:0001628280-21-021707" ], "d_and_a": [ "10-Q:0001628280-21-021707" ], "sbc": [ "10-Q:0001628280-21-015030", "10-Q:0001628280-21-021707" ], "dividends_paid": [ "10-Q:0001628280-21-015030", "10-Q:0001628280-21-021707" ], "interest_paid": [ "10-Q:0001628280-21-021707" ], "depreciation": [ "10-Q:0001628280-21-015030", "10-Q:0001628280-21-021707" ], "amortisation_intangibles": [ "10-Q:0001628280-21-015030", "10-Q:0001628280-21-021707" ], "change_receivables": [ "10-Q:0001628280-21-015030", "10-Q:0001628280-21-021707" ], "change_payables": [ "10-Q:0001628280-21-015030", "10-Q:0001628280-21-021707" ], "proceeds_equity_issuance": [ "10-Q:0001628280-21-015030", "10-Q:0001628280-21-021707" ], "proceeds_debt_issuance": [ "10-Q:0001628280-21-015030", "10-Q:0001628280-21-021707" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 686148000.0, "cfi": -1339776000.0, "cff": -421830000.0, "capex": 834330000.0, "d_and_a": 378219000.0, "sbc": 79361000.0, "dividends_paid": 237756000.0, "buybacks": null, "interest_paid": 125000000.0, "taxes_paid": null, "depreciation": 327247000.0, "amortisation_intangibles": 50972000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -63516000.0, "change_inventories": null, "change_payables": -10045000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1845891000.0 }, "sources": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "value_sources": { "cfo": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "cfi": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "cff": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "capex": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "d_and_a": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "sbc": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "dividends_paid": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "interest_paid": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "depreciation": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "amortisation_intangibles": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "change_receivables": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "change_payables": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "proceeds_equity_issuance": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ], "proceeds_debt_issuance": [ "10-K:0001628280-22-003171", "10-Q:0001628280-21-021707" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 391158000.0, "cfi": -635684000.0, "cff": 412654000.0, "capex": 563598000.0, "d_and_a": 395017000.0, "sbc": 78350000.0, "dividends_paid": 263039000.0, "buybacks": null, "interest_paid": 94900000.0, "taxes_paid": null, "depreciation": 341622000.0, "amortisation_intangibles": 53395000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 17620000.0, "change_inventories": null, "change_payables": -76362000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1290752000.0 }, "sources": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-22-011503" ], "value_sources": { "cfo": [ "10-Q:0001628280-22-011503" ], "cfi": [ "10-Q:0001628280-22-011503" ], "cff": [ "10-Q:0001628280-22-011503" ], "capex": [ "10-Q:0001628280-22-011503" ], "d_and_a": [ "10-Q:0001628280-22-011503" ], "sbc": [ "10-Q:0001628280-22-011503" ], "dividends_paid": [ "10-Q:0001628280-22-011503" ], "interest_paid": [ "10-Q:0001628280-22-011503" ], "depreciation": [ "10-Q:0001628280-22-011503" ], "amortisation_intangibles": [ "10-Q:0001628280-22-011503" ], "change_receivables": [ "10-Q:0001628280-22-011503" ], "change_payables": [ "10-Q:0001628280-22-011503" ], "proceeds_equity_issuance": [ "10-Q:0001628280-21-008434" ], "proceeds_debt_issuance": [ "10-Q:0001628280-22-011503" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 599197000.0, "cfi": -728727000.0, "cff": 174676000.0, "capex": 692232000.0, "d_and_a": 416241000.0, "sbc": 94335000.0, "dividends_paid": 258053000.0, "buybacks": null, "interest_paid": 122000000.0, "taxes_paid": null, "depreciation": 364562000.0, "amortisation_intangibles": 51679000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 39709000.0, "change_inventories": null, "change_payables": 19161000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 99599000.0, "proceeds_debt_issuance": 2587910000.0 }, "sources": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-22-011503", "10-Q:0001628280-22-019818" ], "value_sources": { "cfo": [ "10-Q:0001628280-22-011503", "10-Q:0001628280-22-019818" ], "cfi": [ "10-Q:0001628280-22-011503", "10-Q:0001628280-22-019818" ], "cff": [ "10-Q:0001628280-22-011503", "10-Q:0001628280-22-019818" ], "capex": [ "10-Q:0001628280-22-019818" ], "d_and_a": [ "10-Q:0001628280-22-019818" ], "sbc": [ "10-Q:0001628280-22-011503", "10-Q:0001628280-22-019818" ], "dividends_paid": [ "10-Q:0001628280-22-011503", "10-Q:0001628280-22-019818" ], "interest_paid": [ "10-Q:0001628280-22-019818" ], "depreciation": [ "10-Q:0001628280-22-011503", "10-Q:0001628280-22-019818" ], "amortisation_intangibles": [ "10-Q:0001628280-22-011503", "10-Q:0001628280-22-019818" ], "change_receivables": [ "10-Q:0001628280-22-011503", "10-Q:0001628280-22-019818" ], "change_payables": [ "10-Q:0001628280-22-011503", "10-Q:0001628280-22-019818" ], "proceeds_equity_issuance": [ "10-Q:0001628280-21-008434", "10-Q:0001628280-22-019818" ], "proceeds_debt_issuance": [ "10-Q:0001628280-22-011503", "10-Q:0001628280-22-019818" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 664746000.0, "cfi": -821631000.0, "cff": -266387000.0, "capex": 678277000.0, "d_and_a": 418931000.0, "sbc": 94710000.0, "dividends_paid": 262362000.0, "buybacks": null, "interest_paid": 80000000.0, "taxes_paid": null, "depreciation": 368577000.0, "amortisation_intangibles": 50354000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 53984000.0, "change_inventories": null, "change_payables": 67169000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-22-019818", "10-Q:0001628280-22-028466" ], "value_sources": { "cfo": [ "10-Q:0001628280-22-019818", "10-Q:0001628280-22-028466" ], "cfi": [ "10-Q:0001628280-22-019818", "10-Q:0001628280-22-028466" ], "cff": [ "10-Q:0001628280-22-019818", "10-Q:0001628280-22-028466" ], "capex": [ "10-Q:0001628280-22-028466" ], "d_and_a": [ "10-Q:0001628280-22-028466" ], "sbc": [ "10-Q:0001628280-22-019818", "10-Q:0001628280-22-028466" ], "dividends_paid": [ "10-Q:0001628280-22-019818", "10-Q:0001628280-22-028466" ], "interest_paid": [ "10-Q:0001628280-22-028466" ], "depreciation": [ "10-Q:0001628280-22-019818", "10-Q:0001628280-22-028466" ], "amortisation_intangibles": [ "10-Q:0001628280-22-019818", "10-Q:0001628280-22-028466" ], "change_receivables": [ "10-Q:0001628280-22-019818", "10-Q:0001628280-22-028466" ], "change_payables": [ "10-Q:0001628280-22-019818", "10-Q:0001628280-22-028466" ], "proceeds_equity_issuance": [ "10-Q:0001628280-22-019818", "10-Q:0001628280-22-028466" ], "proceeds_debt_issuance": [ "10-Q:0001628280-22-019818", "10-Q:0001628280-22-028466" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 892105000.0, "cfi": -820696000.0, "cff": 92822000.0, "capex": 817405000.0, "d_and_a": 426101000.0, "sbc": 96379000.0, "dividends_paid": 259455000.0, "buybacks": null, "interest_paid": 105000000.0, "taxes_paid": null, "depreciation": 376045000.0, "amortisation_intangibles": 50056000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -109440000.0, "change_inventories": null, "change_payables": 54628000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 398271000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "value_sources": { "cfo": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "cfi": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "cff": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "capex": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "d_and_a": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "sbc": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "dividends_paid": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "interest_paid": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "depreciation": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "amortisation_intangibles": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "change_receivables": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "change_payables": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "proceeds_equity_issuance": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ], "proceeds_debt_issuance": [ "10-K:0001628280-23-004039", "10-Q:0001628280-22-028466" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 581123000.0, "cfi": -258759000.0, "cff": -168915000.0, "capex": 412518000.0, "d_and_a": 435340000.0, "sbc": 89952000.0, "dividends_paid": 289669000.0, "buybacks": null, "interest_paid": 99600000.0, "taxes_paid": null, "depreciation": 385771000.0, "amortisation_intangibles": 49569000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 100727000.0, "change_inventories": null, "change_payables": -75980000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-23-016073" ], "value_sources": { "cfo": [ "10-Q:0001628280-23-016073" ], "cfi": [ "10-Q:0001628280-23-016073" ], "cff": [ "10-Q:0001628280-23-016073" ], "capex": [ "10-Q:0001628280-23-016073" ], "d_and_a": [ "10-Q:0001628280-23-016073" ], "sbc": [ "10-Q:0001628280-23-016073" ], "dividends_paid": [ "10-Q:0001628280-23-016073" ], "interest_paid": [ "10-Q:0001628280-23-016073" ], "depreciation": [ "10-Q:0001628280-23-016073" ], "amortisation_intangibles": [ "10-Q:0001628280-23-016073" ], "change_receivables": [ "10-Q:0001628280-23-016073" ], "change_payables": [ "10-Q:0001628280-23-016073" ], "proceeds_equity_issuance": [ "10-Q:0001628280-23-016073" ], "proceeds_debt_issuance": [ "10-Q:0001628280-23-016073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 801581000.0, "cfi": -1369122000.0, "cff": 862293000.0, "capex": 484830000.0, "d_and_a": 433270000.0, "sbc": 104682000.0, "dividends_paid": 283048000.0, "buybacks": null, "interest_paid": 101900000.0, "taxes_paid": null, "depreciation": 381395000.0, "amortisation_intangibles": 51875000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 26302000.0, "change_inventories": null, "change_payables": 55128000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1193688000.0 }, "sources": [ "10-Q:0001628280-23-016073", "10-Q:0001628280-23-027511" ], "value_sources": { "cfo": [ "10-Q:0001628280-23-016073", "10-Q:0001628280-23-027511" ], "cfi": [ "10-Q:0001628280-23-016073", "10-Q:0001628280-23-027511" ], "cff": [ "10-Q:0001628280-23-016073", "10-Q:0001628280-23-027511" ], "capex": [ "10-Q:0001628280-23-027511" ], "d_and_a": [ "10-Q:0001628280-23-027511" ], "sbc": [ "10-Q:0001628280-23-016073", "10-Q:0001628280-23-027511" ], "dividends_paid": [ "10-Q:0001628280-23-016073", "10-Q:0001628280-23-027511" ], "interest_paid": [ "10-Q:0001628280-23-027511" ], "depreciation": [ "10-Q:0001628280-23-016073", "10-Q:0001628280-23-027511" ], "amortisation_intangibles": [ "10-Q:0001628280-23-016073", "10-Q:0001628280-23-027511" ], "change_receivables": [ "10-Q:0001628280-23-016073", "10-Q:0001628280-23-027511" ], "change_payables": [ "10-Q:0001628280-23-016073", "10-Q:0001628280-23-027511" ], "proceeds_equity_issuance": [ "10-Q:0001628280-23-016073", "10-Q:0001628280-23-027511" ], "proceeds_debt_issuance": [ "10-Q:0001628280-23-016073", "10-Q:0001628280-23-027511" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 820289000.0, "cfi": -663546000.0, "cff": 489069000.0, "capex": 552729000.0, "d_and_a": 430192000.0, "sbc": 101830000.0, "dividends_paid": 291169000.0, "buybacks": null, "interest_paid": 85900000.0, "taxes_paid": null, "depreciation": 378319000.0, "amortisation_intangibles": 51873000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -29823000.0, "change_inventories": null, "change_payables": 103941000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 796018000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-23-027511", "10-Q:0001628280-23-035406" ], "value_sources": { "cfo": [ "10-Q:0001628280-23-027511", "10-Q:0001628280-23-035406" ], "cfi": [ "10-Q:0001628280-23-027511", "10-Q:0001628280-23-035406" ], "cff": [ "10-Q:0001628280-23-027511", "10-Q:0001628280-23-035406" ], "capex": [ "10-Q:0001628280-23-035406" ], "d_and_a": [ "10-Q:0001628280-23-035406" ], "sbc": [ "10-Q:0001628280-23-027511", "10-Q:0001628280-23-035406" ], "dividends_paid": [ "10-Q:0001628280-23-027511", "10-Q:0001628280-23-035406" ], "interest_paid": [ "10-Q:0001628280-23-035406" ], "depreciation": [ "10-Q:0001628280-23-027511", "10-Q:0001628280-23-035406" ], "amortisation_intangibles": [ "10-Q:0001628280-23-027511", "10-Q:0001628280-23-035406" ], "change_receivables": [ "10-Q:0001628280-23-027511", "10-Q:0001628280-23-035406" ], "change_payables": [ "10-Q:0001628280-23-027511", "10-Q:0001628280-23-035406" ], "proceeds_equity_issuance": [ "10-Q:0001628280-23-027511", "10-Q:0001628280-23-035406" ], "proceeds_debt_issuance": [ "10-Q:0001628280-23-027511", "10-Q:0001628280-23-035406" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 760189000.0, "cfi": -1071526000.0, "cff": -325681000.0, "capex": 827927000.0, "d_and_a": 437406000.0, "sbc": 107519000.0, "dividends_paid": 287573000.0, "buybacks": null, "interest_paid": 124700000.0, "taxes_paid": null, "depreciation": 385968000.0, "amortisation_intangibles": 51438000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 56209000.0, "change_inventories": null, "change_payables": 31511000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "value_sources": { "cfo": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "cfi": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "cff": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "capex": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "d_and_a": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "sbc": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "dividends_paid": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "interest_paid": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "depreciation": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "amortisation_intangibles": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "change_receivables": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "change_payables": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "proceeds_equity_issuance": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ], "proceeds_debt_issuance": [ "10-K:0001628280-24-005350", "10-Q:0001628280-23-035406" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 691408000.0, "cfi": -522136000.0, "cff": 542237000.0, "capex": 529600000.0, "d_and_a": 457100000.0, "sbc": 98715000.0, "dividends_paid": 326162000.0, "buybacks": null, "interest_paid": 98400000.0, "taxes_paid": null, "depreciation": 404626000.0, "amortisation_intangibles": 52474000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 53392000.0, "change_inventories": null, "change_payables": -72765000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 300775000.0, "proceeds_debt_issuance": 565239000.0 }, "sources": [ "10-Q:0001628280-23-016073" ], "value_sources": { "cfo": [ "10-Q:0001628280-23-016073" ], "cfi": [ "10-Q:0001628280-23-016073" ], "cff": [ "10-Q:0001628280-23-016073" ], "capex": [ "10-Q:0001628280-23-016073" ], "d_and_a": [ "10-Q:0001628280-23-016073" ], "sbc": [ "10-Q:0001628280-23-016073" ], "dividends_paid": [ "10-Q:0001628280-23-016073" ], "interest_paid": [ "10-Q:0001628280-23-016073" ], "depreciation": [ "10-Q:0001628280-23-016073" ], "amortisation_intangibles": [ "10-Q:0001628280-23-016073" ], "change_receivables": [ "10-Q:0001628280-23-016073" ], "change_payables": [ "10-Q:0001628280-23-016073" ], "proceeds_equity_issuance": [ "10-Q:0001628280-23-016073" ], "proceeds_debt_issuance": [ "10-Q:0001628280-23-016073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 741000000.0, "cfi": -669000000.0, "cff": -327000000.0, "capex": 638000000.0, "d_and_a": 462000000.0, "sbc": 104000000.0, "dividends_paid": 321000000.0, "buybacks": null, "interest_paid": 128000000.0, "taxes_paid": null, "depreciation": 410000000.0, "amortisation_intangibles": 52000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 99000000.0, "change_inventories": null, "change_payables": 88000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ], "value_sources": { "cfo": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ], "cfi": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ], "cff": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ], "capex": [ "10-Q:0001628280-24-035638" ], "d_and_a": [ "10-Q:0001628280-24-035638" ], "sbc": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ], "dividends_paid": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ], "interest_paid": [ "10-Q:0001628280-24-035638" ], "depreciation": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ], "amortisation_intangibles": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ], "change_receivables": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ], "change_payables": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ], "proceeds_equity_issuance": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 785000000.0, "cfi": -752000000.0, "cff": 18000000.0, "capex": 617000000.0, "d_and_a": 463000000.0, "sbc": 98000000.0, "dividends_paid": 325000000.0, "buybacks": null, "interest_paid": 90000000.0, "taxes_paid": null, "depreciation": 411000000.0, "amortisation_intangibles": 52000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 47000000.0, "change_inventories": null, "change_payables": 70000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 338000000.0 }, "sources": [ "10-Q:0001628280-24-035638", "10-Q:0001628280-24-044355" ], "value_sources": { "cfo": [ "10-Q:0001628280-24-035638", "10-Q:0001628280-24-044355" ], "cfi": [ "10-Q:0001628280-24-035638", "10-Q:0001628280-24-044355" ], "cff": [ "10-Q:0001628280-24-035638", "10-Q:0001628280-24-044355" ], "capex": [ "10-Q:0001628280-24-044355" ], "d_and_a": [ "10-Q:0001628280-24-044355" ], "sbc": [ "10-Q:0001628280-24-035638", "10-Q:0001628280-24-044355" ], "dividends_paid": [ "10-Q:0001628280-24-035638", "10-Q:0001628280-24-044355" ], "interest_paid": [ "10-Q:0001628280-24-044355" ], "depreciation": [ "10-Q:0001628280-24-035638", "10-Q:0001628280-24-044355" ], "amortisation_intangibles": [ "10-Q:0001628280-24-035638", "10-Q:0001628280-24-044355" ], "change_receivables": [ "10-Q:0001628280-24-035638", "10-Q:0001628280-24-044355" ], "change_payables": [ "10-Q:0001628280-24-035638", "10-Q:0001628280-24-044355" ], "proceeds_equity_issuance": [ "10-Q:0001628280-24-035638", "10-Q:0001628280-24-044355" ], "proceeds_debt_issuance": [ "10-Q:0001628280-24-035638", "10-Q:0001628280-24-044355" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 999000000.0, "cfi": -1281000000.0, "cff": -22000000.0, "capex": 996000000.0, "d_and_a": 463000000.0, "sbc": 106000000.0, "dividends_paid": 403000000.0, "buybacks": null, "interest_paid": 129000000.0, "taxes_paid": null, "depreciation": 411000000.0, "amortisation_intangibles": 52000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -50000000.0, "change_inventories": null, "change_payables": 76000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 433000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "value_sources": { "cfo": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "cfi": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "cff": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "capex": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "d_and_a": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "sbc": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "dividends_paid": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "interest_paid": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "depreciation": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "amortisation_intangibles": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "change_receivables": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "change_payables": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "proceeds_equity_issuance": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "proceeds_debt_issuance": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 598000000.0, "cfi": -727000000.0, "cff": -397000000.0, "capex": 707000000.0, "d_and_a": 526000000.0, "sbc": 101000000.0, "dividends_paid": 412000000.0, "buybacks": null, "interest_paid": 92000000.0, "taxes_paid": null, "depreciation": 474000000.0, "amortisation_intangibles": 52000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 85000000.0, "change_inventories": null, "change_payables": -56000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-25-021086" ], "value_sources": { "cfo": [ "10-Q:0001628280-25-021086" ], "cfi": [ "10-Q:0001628280-25-021086" ], "cff": [ "10-Q:0001628280-25-021086" ], "capex": [ "10-Q:0001628280-25-021086" ], "d_and_a": [ "10-Q:0001628280-25-021086" ], "sbc": [ "10-Q:0001628280-25-021086" ], "dividends_paid": [ "10-Q:0001628280-25-021086" ], "interest_paid": [ "10-Q:0001628280-25-021086" ], "depreciation": [ "10-Q:0001628280-25-021086" ], "amortisation_intangibles": [ "10-Q:0001628280-25-021086" ], "change_receivables": [ "10-Q:0001628280-25-021086" ], "change_payables": [ "10-Q:0001628280-25-021086" ], "proceeds_equity_issuance": [ "10-Q:0001628280-25-021086" ], "proceeds_debt_issuance": [ "10-Q:0001628280-25-021086" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 912000000.0, "cfi": -734000000.0, "cff": 294000000.0, "capex": 648000000.0, "d_and_a": 489000000.0, "sbc": 125000000.0, "dividends_paid": 405000000.0, "buybacks": null, "interest_paid": 117000000.0, "taxes_paid": null, "depreciation": 438000000.0, "amortisation_intangibles": 51000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 56000000.0, "change_inventories": null, "change_payables": 60000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 744000000.0 }, "sources": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-24-035638", "10-Q:0001628280-25-021086" ], "value_sources": { "cfo": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ], "cfi": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ], "cff": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ], "capex": [ "10-Q:0001101239-25-000029" ], "d_and_a": [ "10-Q:0001101239-25-000029" ], "sbc": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ], "dividends_paid": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ], "interest_paid": [ "10-Q:0001628280-24-035638" ], "depreciation": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ], "amortisation_intangibles": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ], "change_receivables": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ], "change_payables": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ], "proceeds_equity_issuance": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ], "proceeds_debt_issuance": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 758000000.0, "cfi": -1365000000.0, "cff": 1348000000.0, "capex": 724000000.0, "d_and_a": 496000000.0, "sbc": 122000000.0, "dividends_paid": 413000000.0, "buybacks": null, "interest_paid": 104000000.0, "taxes_paid": null, "depreciation": 444000000.0, "amortisation_intangibles": 52000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 12000000.0, "change_inventories": null, "change_payables": -102000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 976000000.0, "proceeds_debt_issuance": 780000000.0 }, "sources": [ "10-Q:0001101239-25-000029", "10-Q:0001101239-25-000062", "10-Q:0001628280-24-044355" ], "value_sources": { "cfo": [ "10-Q:0001101239-25-000029", "10-Q:0001101239-25-000062" ], "cfi": [ "10-Q:0001101239-25-000029", "10-Q:0001101239-25-000062" ], "cff": [ "10-Q:0001101239-25-000029", "10-Q:0001101239-25-000062" ], "capex": [ "10-Q:0001101239-25-000062" ], "d_and_a": [ "10-Q:0001101239-25-000062" ], "sbc": [ "10-Q:0001101239-25-000029", "10-Q:0001101239-25-000062" ], "dividends_paid": [ "10-Q:0001101239-25-000029", "10-Q:0001101239-25-000062" ], "interest_paid": [ "10-Q:0001628280-24-044355" ], "depreciation": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-24-044355" ], "amortisation_intangibles": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-24-044355" ], "change_receivables": [ "10-Q:0001101239-25-000029", "10-Q:0001101239-25-000062" ], "change_payables": [ "10-Q:0001101239-25-000029", "10-Q:0001101239-25-000062" ], "proceeds_equity_issuance": [ "10-Q:0001101239-25-000029", "10-Q:0001101239-25-000062" ], "proceeds_debt_issuance": [ "10-Q:0001101239-25-000029", "10-Q:0001101239-25-000062" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 981000000.0, "cfi": -1111000000.0, "cff": 478000000.0, "capex": 987000000.0, "d_and_a": 498000000.0, "sbc": 114000000.0, "dividends_paid": 413000000.0, "buybacks": null, "interest_paid": 173000000.0, "taxes_paid": null, "depreciation": 445000000.0, "amortisation_intangibles": 53000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -180000000.0, "change_inventories": null, "change_payables": 193000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 697000000.0, "proceeds_debt_issuance": 1244000000.0 }, "sources": [ "10-K:0001101239-26-000032", "10-K:0001628280-25-005126", "10-Q:0001101239-25-000062", "10-Q:0001628280-24-044355" ], "value_sources": { "cfo": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "cfi": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "cff": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "capex": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "d_and_a": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "sbc": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "dividends_paid": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "interest_paid": [ "10-K:0001628280-25-005126", "10-Q:0001101239-25-000062" ], "depreciation": [ "10-K:0001628280-25-005126", "10-Q:0001628280-24-044355" ], "amortisation_intangibles": [ "10-K:0001101239-26-000032", "10-Q:0001628280-24-044355" ], "change_receivables": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "change_payables": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "proceeds_equity_issuance": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "proceeds_debt_issuance": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 809000000.0, "cfi": -964000000.0, "cff": 15000000.0, "capex": 750000000.0, "d_and_a": 479000000.0, "sbc": 113000000.0, "dividends_paid": 468000000.0, "buybacks": null, "interest_paid": 93000000.0, "taxes_paid": null, "depreciation": 431000000.0, "amortisation_intangibles": 48000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 133000000.0, "change_inventories": null, "change_payables": -149000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 99000000.0, "proceeds_debt_issuance": 370000000.0 }, "sources": [ "10-Q:0001101239-26-000091", "10-Q:0001628280-25-021086" ], "value_sources": { "cfo": [ "10-Q:0001101239-26-000091" ], "cfi": [ "10-Q:0001101239-26-000091" ], "cff": [ "10-Q:0001101239-26-000091" ], "capex": [ "10-Q:0001101239-26-000091" ], "d_and_a": [ "10-Q:0001101239-26-000091" ], "sbc": [ "10-Q:0001101239-26-000091" ], "dividends_paid": [ "10-Q:0001101239-26-000091" ], "interest_paid": [ "10-Q:0001101239-26-000091" ], "depreciation": [ "10-Q:0001628280-25-021086" ], "amortisation_intangibles": [ "10-Q:0001628280-25-021086" ], "change_receivables": [ "10-Q:0001101239-26-000091" ], "change_payables": [ "10-Q:0001101239-26-000091" ], "proceeds_equity_issuance": [ "10-Q:0001101239-26-000091" ], "proceeds_debt_issuance": [ "10-Q:0001101239-26-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 944000000.0, "cfi": -1440000000.0, "cff": 1191000000.0, "capex": 989000000.0, "d_and_a": 499000000.0, "sbc": 127000000.0, "dividends_paid": 460000000.0, "buybacks": null, "interest_paid": 119000000.0, "taxes_paid": null, "depreciation": 449000000.0, "amortisation_intangibles": 50000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 36000000.0, "change_inventories": null, "change_payables": 0.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1696000000.0 }, "sources": [ "10-Q:0001101239-25-000029", "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147", "10-Q:0001628280-25-021086" ], "value_sources": { "cfo": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "cfi": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "cff": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "capex": [ "10-Q:0001101239-25-000029" ], "d_and_a": [ "10-Q:0001101239-26-000147" ], "sbc": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "dividends_paid": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "interest_paid": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "depreciation": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ], "amortisation_intangibles": [ "10-Q:0001101239-25-000029", "10-Q:0001628280-25-021086" ], "change_receivables": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "change_payables": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "proceeds_equity_issuance": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "proceeds_debt_issuance": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1014000000.0, "cfi": -1370000000.0, "cff": -1159000000.0, "capex": 1136000000.0, "d_and_a": 530000000.0, "sbc": 130000000.0, "dividends_paid": 467000000.0, "buybacks": null, "interest_paid": 112000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 11000000.0, "change_inventories": null, "change_payables": 100000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 500000000.0 }, "sources": [ "10-Q:0001101239-25-000062", "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "value_sources": { "cfo": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "cfi": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "cff": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "capex": [ "10-Q:0001101239-25-000062" ], "d_and_a": [ "10-Q:0001101239-26-000180" ], "sbc": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "dividends_paid": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "interest_paid": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "change_receivables": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "change_payables": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "proceeds_equity_issuance": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "proceeds_debt_issuance": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1144000000.0, "cfi": -2710000000.0, "cff": 1225000000.0, "capex": 1436000000.0, "d_and_a": 542000000.0, "sbc": 128000000.0, "dividends_paid": 461000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -140000000.0, "change_inventories": null, "change_payables": 74000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1745000000.0 }, "sources": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "value_sources": { "cfo": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "cfi": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "cff": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "capex": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "d_and_a": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "sbc": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "dividends_paid": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "change_receivables": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "change_payables": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "proceeds_equity_issuance": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ], "proceeds_debt_issuance": [ "10-K:0001101239-26-000032", "10-Q:0001101239-25-000062" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 717000000.0, "cfi": -1459000000.0, "cff": 349000000.0, "capex": 1256000000.0, "d_and_a": 541000000.0, "sbc": 128000000.0, "dividends_paid": 519000000.0, "buybacks": null, "interest_paid": 109000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 106000000.0, "change_inventories": null, "change_payables": -62000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1492000000.0 }, "sources": [ "10-Q:0001101239-26-000091" ], "value_sources": { "cfo": [ "10-Q:0001101239-26-000091" ], "cfi": [ "10-Q:0001101239-26-000091" ], "cff": [ "10-Q:0001101239-26-000091" ], "capex": [ "10-Q:0001101239-26-000091" ], "d_and_a": [ "10-Q:0001101239-26-000091" ], "sbc": [ "10-Q:0001101239-26-000091" ], "dividends_paid": [ "10-Q:0001101239-26-000091" ], "interest_paid": [ "10-Q:0001101239-26-000091" ], "change_receivables": [ "10-Q:0001101239-26-000091" ], "change_payables": [ "10-Q:0001101239-26-000091" ], "proceeds_equity_issuance": [ "10-Q:0001101239-26-000091" ], "proceeds_debt_issuance": [ "10-Q:0001101239-26-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1067000000.0, "cfi": -1116000000.0, "cff": -355000000.0, "capex": null, "d_and_a": 551000000.0, "sbc": 145000000.0, "dividends_paid": 510000000.0, "buybacks": null, "interest_paid": 187000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 152000000.0, "change_inventories": null, "change_payables": -18000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 927000000.0 }, "sources": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "value_sources": { "cfo": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "cfi": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "cff": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "d_and_a": [ "10-Q:0001101239-26-000147" ], "sbc": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "dividends_paid": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "interest_paid": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "change_receivables": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "change_payables": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "proceeds_equity_issuance": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ], "proceeds_debt_issuance": [ "10-Q:0001101239-26-000091", "10-Q:0001101239-26-000147" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 1243000000.0, "cfi": -2301000000.0, "cff": 2439000000.0, "capex": null, "d_and_a": 544000000.0, "sbc": 141000000.0, "dividends_paid": 518000000.0, "buybacks": null, "interest_paid": 113000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -48000000.0, "change_inventories": null, "change_payables": 168000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 2980000000.0 }, "sources": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "value_sources": { "cfo": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "cfi": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "cff": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "d_and_a": [ "10-Q:0001101239-26-000180" ], "sbc": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "dividends_paid": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "interest_paid": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "change_receivables": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "change_payables": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "proceeds_equity_issuance": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ], "proceeds_debt_issuance": [ "10-Q:0001101239-26-000147", "10-Q:0001101239-26-000180" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 2309826000.0, "cfi": -3426972000.0, "cff": 815526000.0, "capex": 2282504000.0, "d_and_a": 1423369000.0, "sbc": 294952000.0, "dividends_paid": 947933000.0, "buybacks": null, "interest_paid": 471700000.0, "taxes_paid": 143934000.0, "depreciation": 1224322000.0, "amortisation_intangibles": 199047000.0, "goodwill_impairment": 0.0, "deferred_tax": -18792000.0, "change_receivables": -25412000.0, "change_inventories": null, "change_payables": 25801000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1981375000.0, "proceeds_debt_issuance": 4431627000.0 }, "sources": [ "10-K:0001628280-23-004039" ], "value_sources": { "cfo": [ "10-K:0001628280-23-004039" ], "cfi": [ "10-K:0001628280-23-004039" ], "cff": [ "10-K:0001628280-23-004039" ], "capex": [ "10-K:0001628280-23-004039" ], "d_and_a": [ "10-K:0001628280-23-004039" ], "sbc": [ "10-K:0001628280-23-004039" ], "dividends_paid": [ "10-K:0001628280-23-004039" ], "interest_paid": [ "10-K:0001628280-23-004039" ], "taxes_paid": [ "10-K:0001628280-23-004039" ], "depreciation": [ "10-K:0001628280-23-004039" ], "amortisation_intangibles": [ "10-K:0001628280-23-004039" ], "goodwill_impairment": [ "10-K:0001628280-23-004039" ], "deferred_tax": [ "10-K:0001628280-23-004039" ], "change_receivables": [ "10-K:0001628280-23-004039" ], "change_payables": [ "10-K:0001628280-23-004039" ], "proceeds_equity_issuance": [ "10-K:0001628280-23-004039" ], "proceeds_debt_issuance": [ "10-K:0001628280-23-004039" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 2547206000.0, "cfi": -3006738000.0, "cff": 413765000.0, "capex": 2751512000.0, "d_and_a": 1656290000.0, "sbc": 363774000.0, "dividends_paid": 1042909000.0, "buybacks": null, "interest_paid": 401900000.0, "taxes_paid": 134411000.0, "depreciation": 1450806000.0, "amortisation_intangibles": 205484000.0, "goodwill_impairment": 0.0, "deferred_tax": 40371000.0, "change_receivables": 1873000.0, "change_inventories": null, "change_payables": 64596000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 497870000.0, "proceeds_debt_issuance": 3878662000.0 }, "sources": [ "10-K:0001628280-24-005350" ], "value_sources": { "cfo": [ "10-K:0001628280-24-005350" ], "cfi": [ "10-K:0001628280-24-005350" ], "cff": [ "10-K:0001628280-24-005350" ], "capex": [ "10-K:0001628280-24-005350" ], "d_and_a": [ "10-K:0001628280-24-005350" ], "sbc": [ "10-K:0001628280-24-005350" ], "dividends_paid": [ "10-K:0001628280-24-005350" ], "interest_paid": [ "10-K:0001628280-24-005350" ], "taxes_paid": [ "10-K:0001628280-24-005350" ], "depreciation": [ "10-K:0001628280-24-005350" ], "amortisation_intangibles": [ "10-K:0001628280-24-005350" ], "goodwill_impairment": [ "10-K:0001628280-24-005350" ], "deferred_tax": [ "10-K:0001628280-24-005350" ], "change_receivables": [ "10-K:0001628280-24-005350" ], "change_payables": [ "10-K:0001628280-24-005350" ], "proceeds_equity_issuance": [ "10-K:0001628280-24-005350" ], "proceeds_debt_issuance": [ "10-K:0001628280-24-005350" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 2963000000.0, "cfi": -3363000000.0, "cff": 857000000.0, "capex": 2278000000.0, "d_and_a": 1737000000.0, "sbc": 404000000.0, "dividends_paid": 1152000000.0, "buybacks": null, "interest_paid": 412000000.0, "taxes_paid": 140000000.0, "depreciation": 1532000000.0, "amortisation_intangibles": 205000000.0, "goodwill_impairment": 0.0, "deferred_tax": 42000000.0, "change_receivables": 154000000.0, "change_inventories": null, "change_payables": 114000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 796000000.0, "proceeds_debt_issuance": 1194000000.0 }, "sources": [ "10-K:0001628280-25-005126" ], "value_sources": { "cfo": [ "10-K:0001628280-25-005126" ], "cfi": [ "10-K:0001628280-25-005126" ], "cff": [ "10-K:0001628280-25-005126" ], "capex": [ "10-K:0001628280-25-005126" ], "d_and_a": [ "10-K:0001628280-25-005126" ], "sbc": [ "10-K:0001628280-25-005126" ], "dividends_paid": [ "10-K:0001628280-25-005126" ], "interest_paid": [ "10-K:0001628280-25-005126" ], "taxes_paid": [ "10-K:0001628280-25-005126" ], "depreciation": [ "10-K:0001628280-25-005126" ], "amortisation_intangibles": [ "10-K:0001628280-25-005126" ], "goodwill_impairment": [ "10-K:0001628280-25-005126" ], "deferred_tax": [ "10-K:0001628280-25-005126" ], "change_receivables": [ "10-K:0001628280-25-005126" ], "change_payables": [ "10-K:0001628280-25-005126" ], "proceeds_equity_issuance": [ "10-K:0001628280-25-005126" ], "proceeds_debt_issuance": [ "10-K:0001628280-25-005126" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 3217000000.0, "cfi": -3224000000.0, "cff": 211000000.0, "capex": 2781000000.0, "d_and_a": 1845000000.0, "sbc": 407000000.0, "dividends_paid": 1375000000.0, "buybacks": null, "interest_paid": 445000000.0, "taxes_paid": 153000000.0, "depreciation": 1637000000.0, "amortisation_intangibles": 208000000.0, "goodwill_impairment": 0.0, "deferred_tax": 5000000.0, "change_receivables": 150000000.0, "change_inventories": null, "change_payables": 161000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 734000000.0, "proceeds_debt_issuance": 902000000.0 }, "sources": [ "10-K:0001101239-26-000032", "10-K:0001628280-25-005126" ], "value_sources": { "cfo": [ "10-K:0001101239-26-000032" ], "cfi": [ "10-K:0001101239-26-000032" ], "cff": [ "10-K:0001101239-26-000032" ], "capex": [ "10-K:0001101239-26-000032" ], "d_and_a": [ "10-K:0001101239-26-000032" ], "sbc": [ "10-K:0001101239-26-000032" ], "dividends_paid": [ "10-K:0001101239-26-000032" ], "interest_paid": [ "10-K:0001628280-25-005126" ], "taxes_paid": [ "10-K:0001101239-26-000032" ], "depreciation": [ "10-K:0001628280-25-005126" ], "amortisation_intangibles": [ "10-K:0001101239-26-000032" ], "goodwill_impairment": [ "10-K:0001628280-25-005126" ], "deferred_tax": [ "10-K:0001101239-26-000032" ], "change_receivables": [ "10-K:0001101239-26-000032" ], "change_payables": [ "10-K:0001101239-26-000032" ], "proceeds_equity_issuance": [ "10-K:0001101239-26-000032" ], "proceeds_debt_issuance": [ "10-K:0001101239-26-000032" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 3249000000.0, "cfi": -3937000000.0, "cff": 1723000000.0, "capex": 3066000000.0, "d_and_a": 2009000000.0, "sbc": 462000000.0, "dividends_paid": 1643000000.0, "buybacks": null, "interest_paid": 486000000.0, "taxes_paid": 185000000.0, "depreciation": 1801000000.0, "amortisation_intangibles": 208000000.0, "goodwill_impairment": 0.0, "deferred_tax": -30000000.0, "change_receivables": -27000000.0, "change_inventories": null, "change_payables": 95000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1673000000.0, "proceeds_debt_issuance": 2768000000.0 }, "sources": [ "10-K:0001101239-26-000032", "10-K:0001628280-25-005126" ], "value_sources": { "cfo": [ "10-K:0001101239-26-000032" ], "cfi": [ "10-K:0001101239-26-000032" ], "cff": [ "10-K:0001101239-26-000032" ], "capex": [ "10-K:0001101239-26-000032" ], "d_and_a": [ "10-K:0001101239-26-000032" ], "sbc": [ "10-K:0001101239-26-000032" ], "dividends_paid": [ "10-K:0001101239-26-000032" ], "interest_paid": [ "10-K:0001628280-25-005126" ], "taxes_paid": [ "10-K:0001101239-26-000032" ], "depreciation": [ "10-K:0001628280-25-005126" ], "amortisation_intangibles": [ "10-K:0001101239-26-000032" ], "goodwill_impairment": [ "10-K:0001628280-25-005126" ], "deferred_tax": [ "10-K:0001101239-26-000032" ], "change_receivables": [ "10-K:0001101239-26-000032" ], "change_payables": [ "10-K:0001101239-26-000032" ], "proceeds_equity_issuance": [ "10-K:0001101239-26-000032" ], "proceeds_debt_issuance": [ "10-K:0001101239-26-000032" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 3911000000.0, "cfi": -6484000000.0, "cff": 1272000000.0, "capex": 4311000000.0, "d_and_a": 2050000000.0, "sbc": 498000000.0, "dividends_paid": 1856000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": 207000000.0, "depreciation": null, "amortisation_intangibles": 200000000.0, "goodwill_impairment": null, "deferred_tax": -56000000.0, "change_receivables": 40000000.0, "change_inventories": null, "change_payables": 25000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 99000000.0, "proceeds_debt_issuance": 4311000000.0 }, "sources": [ "10-K:0001101239-26-000032" ], "value_sources": { "cfo": [ "10-K:0001101239-26-000032" ], "cfi": [ "10-K:0001101239-26-000032" ], "cff": [ "10-K:0001101239-26-000032" ], "capex": [ "10-K:0001101239-26-000032" ], "d_and_a": [ "10-K:0001101239-26-000032" ], "sbc": [ "10-K:0001101239-26-000032" ], "dividends_paid": [ "10-K:0001101239-26-000032" ], "taxes_paid": [ "10-K:0001101239-26-000032" ], "amortisation_intangibles": [ "10-K:0001101239-26-000032" ], "deferred_tax": [ "10-K:0001101239-26-000032" ], "change_receivables": [ "10-K:0001101239-26-000032" ], "change_payables": [ "10-K:0001101239-26-000032" ], "proceeds_equity_issuance": [ "10-K:0001101239-26-000032" ], "proceeds_debt_issuance": [ "10-K:0001101239-26-000032" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001101239-26-000032": { "kind": "filing", "form": "10-K", "accession": "0001101239-26-000032", "report_date": "2025-12-31", "filed": "2026-02-11", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000110123926000032/eqix-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000110123926000032/" }, "10-K:0001628280-21-002563": { "kind": "filing", "form": "10-K", "accession": "0001628280-21-002563", "report_date": "2020-12-31", "filed": "2021-02-19", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828021002563/eqix-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828021002563/" }, "10-K:0001628280-22-003171": { "kind": "filing", "form": "10-K", "accession": "0001628280-22-003171", "report_date": "2021-12-31", "filed": "2022-02-18", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828022003171/eqix-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828022003171/" }, "10-K:0001628280-23-004039": { "kind": "filing", "form": "10-K", "accession": "0001628280-23-004039", "report_date": "2022-12-31", "filed": "2023-02-17", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828023004039/eqix-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828023004039/" }, "10-K:0001628280-24-005350": { "kind": "filing", "form": "10-K", "accession": "0001628280-24-005350", "report_date": "2023-12-31", "filed": "2024-02-16", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828024005350/eqix-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828024005350/" }, "10-K:0001628280-25-005126": { "kind": "filing", "form": "10-K", "accession": "0001628280-25-005126", "report_date": "2024-12-31", "filed": "2025-02-12", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828025005126/eqix-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828025005126/" }, "10-Q:0001101239-25-000029": { "kind": "filing", "form": "10-Q", "accession": "0001101239-25-000029", "report_date": "2025-06-30", "filed": "2025-07-30", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000110123925000029/eqix-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000110123925000029/" }, "10-Q:0001101239-25-000062": { "kind": "filing", "form": "10-Q", "accession": "0001101239-25-000062", "report_date": "2025-09-30", "filed": "2025-10-29", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000110123925000062/eqix-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000110123925000062/" }, "10-Q:0001101239-26-000091": { "kind": "filing", "form": "10-Q", "accession": "0001101239-26-000091", "report_date": "2026-03-31", "filed": "2026-04-29", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000110123926000091/eqix-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000110123926000091/" }, "10-Q:0001101239-26-000147": { "kind": "filing", "form": "10-Q", "accession": "0001101239-26-000147", "report_date": "2026-06-30", "filed": "2026-07-29", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000110123926000147/eqix-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000110123926000147/" }, "10-Q:0001101239-26-000180": { "kind": "filing", "form": "10-Q", "accession": "0001101239-26-000180", "report_date": "2026-09-30", "filed": "2026-10-28", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000110123926000180/eqix-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000110123926000180/" }, "10-Q:0001628280-20-006896": { "kind": "filing", "form": "10-Q", "accession": "0001628280-20-006896", "report_date": "2020-03-31", "filed": "2020-05-07", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828020006896/eqix-33120x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828020006896/" }, "10-Q:0001628280-20-011187": { "kind": "filing", "form": "10-Q", "accession": "0001628280-20-011187", "report_date": "2020-06-30", "filed": "2020-07-31", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828020011187/eqix-63020x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828020011187/" }, "10-Q:0001628280-20-015158": { "kind": "filing", "form": "10-Q", "accession": "0001628280-20-015158", "report_date": "2020-09-30", "filed": "2020-10-30", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828020015158/eqix-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828020015158/" }, "10-Q:0001628280-21-008434": { "kind": "filing", "form": "10-Q", "accession": "0001628280-21-008434", "report_date": "2021-03-31", "filed": "2021-04-30", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828021008434/eqix-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828021008434/" }, "10-Q:0001628280-21-015030": { "kind": "filing", "form": "10-Q", "accession": "0001628280-21-015030", "report_date": "2021-06-30", "filed": "2021-07-30", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828021015030/eqix-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828021015030/" }, "10-Q:0001628280-21-021707": { "kind": "filing", "form": "10-Q", "accession": "0001628280-21-021707", "report_date": "2021-09-30", "filed": "2021-11-04", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828021021707/eqix-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828021021707/" }, "10-Q:0001628280-22-011503": { "kind": "filing", "form": "10-Q", "accession": "0001628280-22-011503", "report_date": "2022-03-31", "filed": "2022-04-29", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828022011503/eqix-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828022011503/" }, "10-Q:0001628280-22-019818": { "kind": "filing", "form": "10-Q", "accession": "0001628280-22-019818", "report_date": "2022-06-30", "filed": "2022-07-29", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828022019818/eqix-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828022019818/" }, "10-Q:0001628280-22-028466": { "kind": "filing", "form": "10-Q", "accession": "0001628280-22-028466", "report_date": "2022-09-30", "filed": "2022-11-04", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828022028466/eqix-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828022028466/" }, "10-Q:0001628280-23-016073": { "kind": "filing", "form": "10-Q", "accession": "0001628280-23-016073", "report_date": "2023-03-31", "filed": "2023-05-05", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828023016073/eqix-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828023016073/" }, "10-Q:0001628280-23-027511": { "kind": "filing", "form": "10-Q", "accession": "0001628280-23-027511", "report_date": "2023-06-30", "filed": "2023-08-04", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828023027511/eqix-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828023027511/" }, "10-Q:0001628280-23-035406": { "kind": "filing", "form": "10-Q", "accession": "0001628280-23-035406", "report_date": "2023-09-30", "filed": "2023-10-27", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828023035406/eqix-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828023035406/" }, "10-Q:0001628280-24-021647": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-021647", "report_date": "2024-03-31", "filed": "2024-05-08", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828024021647/eqix-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828024021647/" }, "10-Q:0001628280-24-035638": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-035638", "report_date": "2024-06-30", "filed": "2024-08-07", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828024035638/eqix-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828024035638/" }, "10-Q:0001628280-24-044355": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-044355", "report_date": "2024-09-30", "filed": "2024-10-30", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828024044355/eqix-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828024044355/" }, "10-Q:0001628280-25-021086": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-021086", "report_date": "2025-03-31", "filed": "2025-04-30", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828025021086/eqix-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1101239/000162828025021086/" } }, "restatements": [ { "period": "FY2021 Q4", "item": "equity_total", "start": null, "end": "2021-12-31", "first": { "value": 10881764000.0, "source": "10-K:0001628280-22-003171", "filed": "2022-02-18" }, "latest": { "value": 10883000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 10881764000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" } }, { "period": "FY2021 Q4", "item": "goodwill", "start": null, "end": "2021-12-31", "first": { "value": 5372071000.0, "source": "10-K:0001628280-22-003171", "filed": "2022-02-18" }, "latest": { "value": 5372000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 5372071000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" } }, { "period": "FY2021 Q4", "item": "intangibles", "start": null, "end": "2021-12-31", "first": { "value": 1935267000.0, "source": "10-K:0001628280-22-003171", "filed": "2022-02-18" }, "latest": { "value": 1936000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 1935267000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" } }, { "period": "FY2022", "item": "amortisation_intangibles", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 204755000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 205000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 204755000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "capex", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 2278004000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 2278000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 2278004000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "cash", "start": null, "end": "2022-12-31", "first": { "value": 1906421000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 1906000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 1906421000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "cff", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 856766000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 857000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 856766000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "cfi", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -3362953000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": -3363000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": -3362953000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "cfo", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 2963182000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 2963000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 2963182000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "change_payables", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 114600000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 114000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 114600000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "change_receivables", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 153415000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 154000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 153415000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "cost_of_revenue", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 3751501000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 3751000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 3751501000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "d_and_a", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1736208000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 1737000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 1736208000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "deferred_tax", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 42369000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 42000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 42000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2022", "item": "depreciation", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1531453000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 1532000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 1531453000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "dividends_paid", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1151459000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 1152000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 1151459000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "equity_parent", "start": null, "end": "2022-12-31", "first": { "value": 11505966000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 11506000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 11505966000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "equity_total", "start": null, "end": "2022-12-31", "first": { "value": 11505832000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 11506000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 11505832000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "goodwill", "start": null, "end": "2022-12-31", "first": { "value": 5654217000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 5654000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 5654217000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "income_tax", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 124792000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 124000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 124792000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "intangibles", "start": null, "end": "2022-12-31", "first": { "value": 1897649000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 1898000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 1897649000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "interest_paid", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 412100000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 412000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 412100000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "nci_profit", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 232000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 0.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 232000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "net_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 704345000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 705000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 704345000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "net_income_incl_nci", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 704577000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 705000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 704577000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "operating_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1200528000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 1200000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 1200528000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "operating_lease_cost", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 213619000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 214000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 213619000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "pretax_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 829369000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 829000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 829369000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "proceeds_debt_issuance", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1193688000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 1194000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 1193688000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "proceeds_equity_issuance", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 796018000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 796000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 796018000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "receivables", "start": null, "end": "2022-12-31", "first": { "value": 855380000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 855000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 855380000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "revenue", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 7263105000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 7263000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 7263105000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "sbc", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 403983000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 404000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 403983000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "taxes_paid", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 140312000.0, "source": "10-K:0001628280-23-004039", "filed": "2023-02-17" }, "latest": { "value": 140000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 140000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q1", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 52474000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 52000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 52474000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "capex", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 529600000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 530000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 529600000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "cash", "start": null, "end": "2023-03-31", "first": { "value": 2642578000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 2643000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 2642578000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "cff", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 542237000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 542000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 542237000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "cfi", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": -522136000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": -522000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": -522136000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "cfo", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 691408000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 692000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 691408000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "change_payables", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": -72765000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": -73000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": -72765000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "change_receivables", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 53392000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 54000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 53392000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "cost_of_revenue", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 1006091000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 1006000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 1006091000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "d_and_a", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 457100000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 457000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 457100000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "depreciation", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 404626000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 405000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 404626000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "dividends_paid", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 326162000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 326000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 326162000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "equity_parent", "start": null, "end": "2023-03-31", "first": { "value": 12029048000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 12029000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 12029048000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "equity_total", "start": null, "end": "2023-03-31", "first": { "value": 12028859000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 12029000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 12028859000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "income_tax", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 55055000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 55000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 55055000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "interest_paid", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 98400000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 98000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 98400000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "net_income", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 258786000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 259000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 258786000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "net_income_incl_nci", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 258730000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 259000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 258730000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "operating_income", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 384121000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 384000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 384121000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "operating_lease_cost", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 53406000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 53000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 53406000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "pretax_income", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 313785000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 392000000.0, "source": "10-Q:0001628280-25-021086", "filed": "2025-04-30" }, "used": { "value": 313785000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "proceeds_debt_issuance", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 565239000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 565000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 565239000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "proceeds_equity_issuance", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 300775000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 301000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 300775000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "revenue", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 1998209000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 2225000000.0, "source": "10-Q:0001628280-25-021086", "filed": "2025-04-30" }, "used": { "value": 1998209000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q1", "item": "sbc", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 98715000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" }, "latest": { "value": 99000000.0, "source": "10-Q:0001628280-24-021647", "filed": "2024-05-08" }, "used": { "value": 98715000.0, "source": "10-Q:0001628280-23-016073", "filed": "2023-05-05" } }, { "period": "FY2023 Q2", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 104902000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 104000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 104000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "capex", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 638159000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 638000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 638000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "cash", "start": null, "end": "2023-06-30", "first": { "value": 2342177000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 2342000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 2342177000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" } }, { "period": "FY2023 Q2", "item": "cff", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 215010000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 215000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 215000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "cfi", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": -1190585000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": -1191000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": -1191000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "cfo", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 1432706000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 1433000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 1433000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "change_payables", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 15867000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 15000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 15000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "change_receivables", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 152556000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 153000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 153000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "cost_of_revenue", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 1060800000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 1061000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 1061000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "d_and_a", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 461636000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 462000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 462000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "depreciation", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 813834000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 815000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 815000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "dividends_paid", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 646405000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 647000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 647000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "equity_parent", "start": null, "end": "2023-06-30", "first": { "value": 12024109000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 12025000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 12024109000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" } }, { "period": "FY2023 Q2", "item": "equity_total", "start": null, "end": "2023-06-30", "first": { "value": 12024000000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 12025000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 12024000000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" } }, { "period": "FY2023 Q2", "item": "income_tax", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 37385000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 37000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 37000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "interest_paid", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 127800000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 128000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 128000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "net_income", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 207030000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 207000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 207000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "operating_income", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 332386000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 332000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 332000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "operating_lease_cost", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 57687000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 57000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 57000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "pretax_income", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 244398000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 244000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 244000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "proceeds_debt_issuance", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 565239000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 564000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 564000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "proceeds_equity_issuance", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 300775000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 301000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 301000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "revenue", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 2018408000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 2019000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 2019000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q2", "item": "sbc", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 203261000.0, "source": "10-Q:0001628280-23-027511", "filed": "2023-08-04" }, "latest": { "value": 203000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" }, "used": { "value": 203000000.0, "source": "10-Q:0001628280-24-035638", "filed": "2024-08-07" } }, { "period": "FY2023 Q3", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 157199000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 156000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 156000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "capex", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 617539000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 617000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 617000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "capex", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 1785298000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 1785000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 1785000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "cash", "start": null, "end": "2023-09-30", "first": { "value": 2357497000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 2357000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 2357497000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" } }, { "period": "FY2023 Q3", "item": "cff", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 232952000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 233000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 233000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "cfi", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": -1943002000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": -1943000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": -1943000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "cfo", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 2217881000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 2218000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 2218000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "change_payables", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 84949000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 85000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 85000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "change_receivables", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 199703000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 200000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 200000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "cost_of_revenue", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 1068991000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 1069000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 1069000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "cost_of_revenue", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 3135882000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 3136000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 3136000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "d_and_a", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 462939000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 463000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 463000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "d_and_a", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 1381675000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 1382000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 1382000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "depreciation", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 1224476000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 1226000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 1226000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "dividends_paid", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 970992000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 972000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 972000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "equity_total", "start": null, "end": "2023-09-30", "first": { "value": 11886559000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 11887000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 11886559000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" } }, { "period": "FY2023 Q3", "item": "income_tax", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 19985000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 20000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 20000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "income_tax", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 112425000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 112000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 112000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "interest_paid", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 90500000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 90000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 90000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "interest_paid", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 316600000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 316000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 316000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "nci_profit", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": -34000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 0.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 0.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "nci_profit", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": -107000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 0.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 0.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "net_income", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 275794000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 276000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 276000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "net_income", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 741610000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 742000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 742000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "net_income_incl_nci", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 275760000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 276000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 276000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "net_income_incl_nci", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 741503000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 742000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 742000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "operating_income", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 380351000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 381000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 381000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "operating_income", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 1096858000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 1097000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 1097000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "operating_lease_cost", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 57803000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 58000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 58000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "operating_lease_cost", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 168896000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 168000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 168000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "pretax_income", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 295745000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 296000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 296000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "pretax_income", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 853928000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 854000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 854000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "proceeds_debt_issuance", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 902092000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 902000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 902000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "proceeds_equity_issuance", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 300775000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 301000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 301000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "revenue", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 2061030000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 2061000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 2061000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "revenue", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 6077647000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 6078000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 6078000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "sbc", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 301707000.0, "source": "10-Q:0001628280-23-035406", "filed": "2023-10-27" }, "latest": { "value": 301000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" }, "used": { "value": 301000000.0, "source": "10-Q:0001628280-24-044355", "filed": "2024-10-30" } }, { "period": "FY2023 Q4", "item": "accounts_payable", "start": null, "end": "2023-12-31", "first": { "value": 1186618000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 1187000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 1187000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "accrued_taxes_current", "start": null, "end": "2023-12-31", "first": { "value": 81400000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 81000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 81000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 209063000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 208000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 208000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "capex", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2781018000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 2781000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 2781000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "cash", "start": null, "end": "2023-12-31", "first": { "value": 2095712000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 2096000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 2096000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "cff", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 211446000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 211000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 211000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "cfi", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -3224364000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": -3224000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": -3224000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "cfo", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 3216595000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 3217000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 3217000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "change_payables", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 161300000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 161000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 161000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "change_receivables", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 150345000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 150000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 150000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "cost_of_revenue", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 4227658000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 4228000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 4228000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "current_assets", "start": null, "end": "2023-12-31", "first": { "value": 3567697000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 3568000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 3568000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "current_liabilities", "start": null, "end": "2023-12-31", "first": { "value": 3162250000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 3162000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 3162000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "d_and_a", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1845138000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 1845000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 1845000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "deferred_tax", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 4844000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 5000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 5000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" } }, { "period": "FY2023", "item": "depreciation", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1636075000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 1637000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 1637000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "dividends_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1374168000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 1375000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 1375000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "equity_method_investments", "start": null, "end": "2023-12-31", "first": { "value": 468231000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 468000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 468000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "equity_parent", "start": null, "end": "2023-12-31", "first": { "value": 12488894000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 12489000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 12489000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "equity_total", "start": null, "end": "2023-12-31", "first": { "value": 12488499000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 12489000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 12489000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "goodwill", "start": null, "end": "2023-12-31", "first": { "value": 5737122000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 5737000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 5737000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "income_tax", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 155250000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 155000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 155000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "intangibles", "start": null, "end": "2023-12-31", "first": { "value": 1704870000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 1705000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 1705000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "interest_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 445500000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 445000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 445000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "liabilities_and_equity", "start": null, "end": "2023-12-31", "first": { "value": 32650724000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 32651000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 32651000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "nci", "start": null, "end": "2023-12-31", "first": { "value": -395000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 0.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 0.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "nci_profit", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -198000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 0.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 0.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "net_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 969178000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 969000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 969000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "net_income_incl_nci", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 968980000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 969000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 969000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "operating_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1443274000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 1443000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 1443000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "operating_lease_cost", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 243434000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 243000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 243000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2023-12-31", "first": { "value": 130745000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 131000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 131000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2023-12-31", "first": { "value": 1331333000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 1331000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 1331000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "ppe_net", "start": null, "end": "2023-12-31", "first": { "value": 18600833000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 18601000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 18601000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "pretax_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1124230000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 1124000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 1124000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "proceeds_debt_issuance", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 902092000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 902000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 902000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "proceeds_equity_issuance", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 733651000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 734000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 734000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "receivables", "start": null, "end": "2023-12-31", "first": { "value": 1003792000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 1004000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 1004000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "retained_earnings", "start": null, "end": "2023-12-31", "first": { "value": 3934016000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 3934000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 3934000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "revenue", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 8188136000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 8188000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 8188000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "sbc", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 407536000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 407000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 407000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "shares_outstanding", "start": null, "end": "2023-12-31", "first": { "value": 94479277.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 94479000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 94479000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023", "item": "taxes_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 152988000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 153000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" }, "used": { "value": 153000000.0, "source": "10-K:0001101239-26-000032", "filed": "2026-02-11" } }, { "period": "FY2023 Q4", "item": "total_assets", "start": null, "end": "2023-12-31", "first": { "value": 32650724000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 32651000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 32651000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } }, { "period": "FY2023 Q4", "item": "total_liabilities", "start": null, "end": "2023-12-31", "first": { "value": 20137225000.0, "source": "10-K:0001628280-24-005350", "filed": "2024-02-16" }, "latest": { "value": 20137000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" }, "used": { "value": 20137000000.0, "source": "10-K:0001628280-25-005126", "filed": "2025-02-12" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2023 Q2", "item": "proceeds_debt_issuance", "value": -1000000.0, "sources": [ "10-Q:0001628280-24-021647", "10-Q:0001628280-24-035638" ], "reason": "negative where the item cannot be negative" } ], "events": [] }