{ "schema": "annalist.dataset/0.1", "company": { "id": "freeport-mcmoran", "name": "Freeport-McMoRan Inc.", "country": "US", "template": "corporate", "cik": "0000831259", "tickers": [ "FCX" ], "entity_name": "Freeport-McMoRan Inc.", "fiscal_year_end": "1231", "sic": "1000", "sic_description": "Metal Mining", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-06" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 2798000000.0, "cost_of_revenue": 3108000000.0, "gross_profit": null, "rnd": null, "sga": 110000000.0, "operating_income": -473000000.0, "interest_expense": null, "pretax_income": -612000000.0, "income_tax": -60000000.0, "net_income_incl_nci": -549000000.0, "nci_profit": -58000000.0, "net_income": -491000000.0, "net_income_common": -491000000.0, "eps_basic": -0.34, "eps_diluted": -0.34, "shares_basic": 1452000000.0, "shares_diluted": 1452000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-21-000017" ], "value_sources": { "revenue": [ "10-Q:0000831259-21-000017" ], "cost_of_revenue": [ "10-Q:0000831259-21-000017" ], "sga": [ "10-Q:0000831259-21-000017" ], "operating_income": [ "10-Q:0000831259-21-000017" ], "pretax_income": [ "10-Q:0000831259-21-000017" ], "income_tax": [ "10-Q:0000831259-21-000017" ], "net_income_incl_nci": [ "10-Q:0000831259-21-000017" ], "nci_profit": [ "10-Q:0000831259-21-000017" ], "net_income": [ "10-Q:0000831259-21-000017" ], "net_income_common": [ "10-Q:0000831259-21-000017" ], "eps_basic": [ "10-Q:0000831259-21-000017" ], "eps_diluted": [ "10-Q:0000831259-21-000017" ], "shares_basic": [ "10-Q:0000831259-21-000017" ], "shares_diluted": [ "10-Q:0000831259-21-000017" ], "dps_declared": [ "10-Q:0000831259-21-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 3054000000.0, "cost_of_revenue": 2613000000.0, "gross_profit": null, "rnd": null, "sga": 91000000.0, "operating_income": 321000000.0, "interest_expense": null, "pretax_income": 217000000.0, "income_tax": 96000000.0, "net_income_incl_nci": 124000000.0, "nci_profit": 71000000.0, "net_income": 53000000.0, "net_income_common": 53000000.0, "eps_basic": 0.03, "eps_diluted": 0.03, "shares_basic": 1453000000.0, "shares_diluted": 1458000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-21-000029" ], "value_sources": { "revenue": [ "10-Q:0000831259-21-000029" ], "cost_of_revenue": [ "10-Q:0000831259-21-000029" ], "sga": [ "10-Q:0000831259-21-000029" ], "operating_income": [ "10-Q:0000831259-21-000029" ], "pretax_income": [ "10-Q:0000831259-21-000029" ], "income_tax": [ "10-Q:0000831259-21-000029" ], "net_income_incl_nci": [ "10-Q:0000831259-21-000029" ], "nci_profit": [ "10-Q:0000831259-21-000029" ], "net_income": [ "10-Q:0000831259-21-000029" ], "net_income_common": [ "10-Q:0000831259-21-000029" ], "eps_basic": [ "10-Q:0000831259-21-000029" ], "eps_diluted": [ "10-Q:0000831259-21-000029" ], "shares_basic": [ "10-Q:0000831259-21-000029" ], "shares_diluted": [ "10-Q:0000831259-21-000029" ], "dps_declared": [ "10-Q:0000831259-21-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 3851000000.0, "cost_of_revenue": 2868000000.0, "gross_profit": null, "rnd": null, "sga": 72000000.0, "operating_income": 880000000.0, "interest_expense": null, "pretax_income": 723000000.0, "income_tax": 297000000.0, "net_income_incl_nci": 432000000.0, "nci_profit": 103000000.0, "net_income": 329000000.0, "net_income_common": 329000000.0, "eps_basic": 0.22, "eps_diluted": 0.22, "shares_basic": 1453000000.0, "shares_diluted": 1461000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-21-000038" ], "value_sources": { "revenue": [ "10-Q:0000831259-21-000038" ], "cost_of_revenue": [ "10-Q:0000831259-21-000038" ], "sga": [ "10-Q:0000831259-21-000038" ], "operating_income": [ "10-Q:0000831259-21-000038" ], "pretax_income": [ "10-Q:0000831259-21-000038" ], "income_tax": [ "10-Q:0000831259-21-000038" ], "net_income_incl_nci": [ "10-Q:0000831259-21-000038" ], "nci_profit": [ "10-Q:0000831259-21-000038" ], "net_income": [ "10-Q:0000831259-21-000038" ], "net_income_common": [ "10-Q:0000831259-21-000038" ], "eps_basic": [ "10-Q:0000831259-21-000038" ], "eps_diluted": [ "10-Q:0000831259-21-000038" ], "shares_basic": [ "10-Q:0000831259-21-000038" ], "shares_diluted": [ "10-Q:0000831259-21-000038" ], "dps_declared": [ "10-Q:0000831259-21-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 4495000000.0, "cost_of_revenue": 3066000000.0, "gross_profit": null, "rnd": null, "sga": 97000000.0, "operating_income": 1709000000.0, "interest_expense": null, "pretax_income": 1469000000.0, "income_tax": 611000000.0, "net_income_incl_nci": 858000000.0, "nci_profit": null, "net_income": 708000000.0, "net_income_common": 708000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "value_sources": { "revenue": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "cost_of_revenue": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "sga": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "operating_income": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "pretax_income": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "income_tax": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "net_income_incl_nci": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "net_income": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "net_income_common": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 4850000000.0, "cost_of_revenue": 3206000000.0, "gross_profit": null, "rnd": null, "sga": 100000000.0, "operating_income": 1532000000.0, "interest_expense": null, "pretax_income": 1398000000.0, "income_tax": 443000000.0, "net_income_incl_nci": 953000000.0, "nci_profit": 235000000.0, "net_income": 718000000.0, "net_income_common": 718000000.0, "eps_basic": 0.49, "eps_diluted": 0.48, "shares_basic": 1462000000.0, "shares_diluted": 1477000000.0, "dps_declared": 0.075, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "value_sources": { "revenue": [ "10-Q:0000831259-22-000028" ], "cost_of_revenue": [ "10-Q:0000831259-22-000028" ], "sga": [ "10-Q:0000831259-22-000028" ], "operating_income": [ "10-Q:0000831259-22-000028" ], "pretax_income": [ "10-Q:0000831259-22-000028" ], "income_tax": [ "10-Q:0000831259-22-000028" ], "net_income_incl_nci": [ "10-Q:0000831259-22-000028" ], "nci_profit": [ "10-Q:0000831259-22-000043" ], "net_income": [ "10-Q:0000831259-22-000028" ], "net_income_common": [ "10-Q:0000831259-22-000028" ], "eps_basic": [ "10-Q:0000831259-22-000028" ], "eps_diluted": [ "10-Q:0000831259-22-000028" ], "shares_basic": [ "10-Q:0000831259-22-000028" ], "shares_diluted": [ "10-Q:0000831259-22-000028" ], "dps_declared": [ "10-Q:0000831259-22-000028" ] }, "method": "derived", "value_methods": { "nci_profit": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 5748000000.0, "cost_of_revenue": 3550000000.0, "gross_profit": null, "rnd": null, "sga": 87000000.0, "operating_income": 2067000000.0, "interest_expense": null, "pretax_income": 1928000000.0, "income_tax": 603000000.0, "net_income_incl_nci": 1331000000.0, "nci_profit": 248000000.0, "net_income": 1083000000.0, "net_income_common": 1083000000.0, "eps_basic": 0.74, "eps_diluted": 0.73, "shares_basic": 1467000000.0, "shares_diluted": 1483000000.0, "dps_declared": 0.075, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-22-000043" ], "value_sources": { "revenue": [ "10-Q:0000831259-22-000043" ], "cost_of_revenue": [ "10-Q:0000831259-22-000043" ], "sga": [ "10-Q:0000831259-22-000043" ], "operating_income": [ "10-Q:0000831259-22-000043" ], "pretax_income": [ "10-Q:0000831259-22-000043" ], "income_tax": [ "10-Q:0000831259-22-000043" ], "net_income_incl_nci": [ "10-Q:0000831259-22-000043" ], "nci_profit": [ "10-Q:0000831259-22-000043" ], "net_income": [ "10-Q:0000831259-22-000043" ], "net_income_common": [ "10-Q:0000831259-22-000043" ], "eps_basic": [ "10-Q:0000831259-22-000043" ], "eps_diluted": [ "10-Q:0000831259-22-000043" ], "shares_basic": [ "10-Q:0000831259-22-000043" ], "shares_diluted": [ "10-Q:0000831259-22-000043" ], "dps_declared": [ "10-Q:0000831259-22-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 6083000000.0, "cost_of_revenue": 3551000000.0, "gross_profit": null, "rnd": null, "sga": 102000000.0, "operating_income": 2462000000.0, "interest_expense": null, "pretax_income": 2360000000.0, "income_tax": 628000000.0, "net_income_incl_nci": 1723000000.0, "nci_profit": 324000000.0, "net_income": 1399000000.0, "net_income_common": 1399000000.0, "eps_basic": 0.95, "eps_diluted": 0.94, "shares_basic": 1469000000.0, "shares_diluted": 1484000000.0, "dps_declared": 0.075, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-22-000049" ], "value_sources": { "revenue": [ "10-Q:0000831259-22-000049" ], "cost_of_revenue": [ "10-Q:0000831259-22-000049" ], "sga": [ "10-Q:0000831259-22-000049" ], "operating_income": [ "10-Q:0000831259-22-000049" ], "pretax_income": [ "10-Q:0000831259-22-000049" ], "income_tax": [ "10-Q:0000831259-22-000049" ], "net_income_incl_nci": [ "10-Q:0000831259-22-000049" ], "nci_profit": [ "10-Q:0000831259-22-000049" ], "net_income": [ "10-Q:0000831259-22-000049" ], "net_income_common": [ "10-Q:0000831259-22-000049" ], "eps_basic": [ "10-Q:0000831259-22-000049" ], "eps_diluted": [ "10-Q:0000831259-22-000049" ], "shares_basic": [ "10-Q:0000831259-22-000049" ], "shares_diluted": [ "10-Q:0000831259-22-000049" ], "dps_declared": [ "10-Q:0000831259-22-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 6164000000.0, "cost_of_revenue": 3723000000.0, "gross_profit": null, "rnd": null, "sga": 94000000.0, "operating_income": 2305000000.0, "interest_expense": null, "pretax_income": 1973000000.0, "income_tax": 625000000.0, "net_income_incl_nci": 1358000000.0, "nci_profit": null, "net_income": 1106000000.0, "net_income_common": 1106000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "value_sources": { "revenue": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "cost_of_revenue": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "sga": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "operating_income": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "pretax_income": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "income_tax": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "net_income_incl_nci": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "net_income": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "net_income_common": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 6603000000.0, "cost_of_revenue": 3639000000.0, "gross_profit": null, "rnd": null, "sga": 115000000.0, "operating_income": 2809000000.0, "interest_expense": null, "pretax_income": 2713000000.0, "income_tax": 824000000.0, "net_income_incl_nci": 1904000000.0, "nci_profit": 377000000.0, "net_income": 1527000000.0, "net_income_common": 1527000000.0, "eps_basic": 1.05, "eps_diluted": 1.04, "shares_basic": 1455000000.0, "shares_diluted": 1469000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-23-000023" ], "value_sources": { "revenue": [ "10-Q:0000831259-23-000023" ], "cost_of_revenue": [ "10-Q:0000831259-23-000023" ], "sga": [ "10-Q:0000831259-23-000023" ], "operating_income": [ "10-Q:0000831259-23-000023" ], "pretax_income": [ "10-Q:0000831259-23-000023" ], "income_tax": [ "10-Q:0000831259-23-000023" ], "net_income_incl_nci": [ "10-Q:0000831259-23-000023" ], "nci_profit": [ "10-Q:0000831259-22-000043" ], "net_income": [ "10-Q:0000831259-23-000023" ], "net_income_common": [ "10-Q:0000831259-23-000023" ], "eps_basic": [ "10-Q:0000831259-23-000023" ], "eps_diluted": [ "10-Q:0000831259-23-000023" ], "shares_basic": [ "10-Q:0000831259-23-000023" ], "shares_diluted": [ "10-Q:0000831259-23-000023" ], "dps_declared": [ "10-Q:0000831259-23-000023" ] }, "method": "derived", "value_methods": { "nci_profit": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 5416000000.0, "cost_of_revenue": 3528000000.0, "gross_profit": null, "rnd": null, "sga": 100000000.0, "operating_income": 1736000000.0, "interest_expense": null, "pretax_income": 1599000000.0, "income_tax": 571000000.0, "net_income_incl_nci": 1038000000.0, "nci_profit": 198000000.0, "net_income": 840000000.0, "net_income_common": 840000000.0, "eps_basic": 0.58, "eps_diluted": 0.57, "shares_basic": 1447000000.0, "shares_diluted": 1457000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-23-000032" ], "value_sources": { "revenue": [ "10-Q:0000831259-23-000032" ], "cost_of_revenue": [ "10-Q:0000831259-23-000032" ], "sga": [ "10-Q:0000831259-23-000032" ], "operating_income": [ "10-Q:0000831259-23-000032" ], "pretax_income": [ "10-Q:0000831259-23-000032" ], "income_tax": [ "10-Q:0000831259-23-000032" ], "net_income_incl_nci": [ "10-Q:0000831259-23-000032" ], "nci_profit": [ "10-Q:0000831259-23-000032" ], "net_income": [ "10-Q:0000831259-23-000032" ], "net_income_common": [ "10-Q:0000831259-23-000032" ], "eps_basic": [ "10-Q:0000831259-23-000032" ], "eps_diluted": [ "10-Q:0000831259-23-000032" ], "shares_basic": [ "10-Q:0000831259-23-000032" ], "shares_diluted": [ "10-Q:0000831259-23-000032" ], "dps_declared": [ "10-Q:0000831259-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 5003000000.0, "cost_of_revenue": 3899000000.0, "gross_profit": null, "rnd": null, "sga": 98000000.0, "operating_income": 962000000.0, "interest_expense": null, "pretax_income": 867000000.0, "income_tax": 315000000.0, "net_income_incl_nci": 560000000.0, "nci_profit": 156000000.0, "net_income": 404000000.0, "net_income_common": 404000000.0, "eps_basic": 0.28, "eps_diluted": 0.28, "shares_basic": 1431000000.0, "shares_diluted": 1439000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-23-000037" ], "value_sources": { "revenue": [ "10-Q:0000831259-23-000037" ], "cost_of_revenue": [ "10-Q:0000831259-23-000037" ], "sga": [ "10-Q:0000831259-23-000037" ], "operating_income": [ "10-Q:0000831259-23-000037" ], "pretax_income": [ "10-Q:0000831259-23-000037" ], "income_tax": [ "10-Q:0000831259-23-000037" ], "net_income_incl_nci": [ "10-Q:0000831259-23-000037" ], "nci_profit": [ "10-Q:0000831259-23-000037" ], "net_income": [ "10-Q:0000831259-23-000037" ], "net_income_common": [ "10-Q:0000831259-23-000037" ], "eps_basic": [ "10-Q:0000831259-23-000037" ], "eps_diluted": [ "10-Q:0000831259-23-000037" ], "shares_basic": [ "10-Q:0000831259-23-000037" ], "shares_diluted": [ "10-Q:0000831259-23-000037" ], "dps_declared": [ "10-Q:0000831259-23-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 5758000000.0, "cost_of_revenue": 4023000000.0, "gross_profit": null, "rnd": null, "sga": 107000000.0, "operating_income": 1530000000.0, "interest_expense": null, "pretax_income": 1536000000.0, "income_tax": 557000000.0, "net_income_incl_nci": 977000000.0, "nci_profit": 280000000.0, "net_income": 697000000.0, "net_income_common": 697000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "value_sources": { "revenue": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "cost_of_revenue": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "sga": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "operating_income": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "pretax_income": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "income_tax": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "net_income_incl_nci": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "nci_profit": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "net_income": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "net_income_common": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 5389000000.0, "cost_of_revenue": 3564000000.0, "gross_profit": null, "rnd": null, "sga": 126000000.0, "operating_income": 1601000000.0, "interest_expense": null, "pretax_income": 1538000000.0, "income_tax": 499000000.0, "net_income_incl_nci": 1049000000.0, "nci_profit": 386000000.0, "net_income": 663000000.0, "net_income_common": 663000000.0, "eps_basic": 0.46, "eps_diluted": 0.46, "shares_basic": 1433000000.0, "shares_diluted": 1443000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-24-000019" ], "value_sources": { "revenue": [ "10-Q:0000831259-24-000019" ], "cost_of_revenue": [ "10-Q:0000831259-24-000019" ], "sga": [ "10-Q:0000831259-24-000019" ], "operating_income": [ "10-Q:0000831259-24-000019" ], "pretax_income": [ "10-Q:0000831259-24-000019" ], "income_tax": [ "10-Q:0000831259-24-000019" ], "net_income_incl_nci": [ "10-Q:0000831259-24-000019" ], "nci_profit": [ "10-Q:0000831259-24-000019" ], "net_income": [ "10-Q:0000831259-24-000019" ], "net_income_common": [ "10-Q:0000831259-24-000019" ], "eps_basic": [ "10-Q:0000831259-24-000019" ], "eps_diluted": [ "10-Q:0000831259-24-000019" ], "shares_basic": [ "10-Q:0000831259-24-000019" ], "shares_diluted": [ "10-Q:0000831259-24-000019" ], "dps_declared": [ "10-Q:0000831259-24-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 5737000000.0, "cost_of_revenue": 4096000000.0, "gross_profit": null, "rnd": null, "sga": 115000000.0, "operating_income": 1410000000.0, "interest_expense": null, "pretax_income": 1268000000.0, "income_tax": 539000000.0, "net_income_incl_nci": 731000000.0, "nci_profit": 388000000.0, "net_income": 343000000.0, "net_income_common": 343000000.0, "eps_basic": 0.24, "eps_diluted": 0.23, "shares_basic": 1434000000.0, "shares_diluted": 1442000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-24-000031" ], "value_sources": { "revenue": [ "10-Q:0000831259-24-000031" ], "cost_of_revenue": [ "10-Q:0000831259-24-000031" ], "sga": [ "10-Q:0000831259-24-000031" ], "operating_income": [ "10-Q:0000831259-24-000031" ], "pretax_income": [ "10-Q:0000831259-24-000031" ], "income_tax": [ "10-Q:0000831259-24-000031" ], "net_income_incl_nci": [ "10-Q:0000831259-24-000031" ], "nci_profit": [ "10-Q:0000831259-24-000031" ], "net_income": [ "10-Q:0000831259-24-000031" ], "net_income_common": [ "10-Q:0000831259-24-000031" ], "eps_basic": [ "10-Q:0000831259-24-000031" ], "eps_diluted": [ "10-Q:0000831259-24-000031" ], "shares_basic": [ "10-Q:0000831259-24-000031" ], "shares_diluted": [ "10-Q:0000831259-24-000031" ], "dps_declared": [ "10-Q:0000831259-24-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 5824000000.0, "cost_of_revenue": 4086000000.0, "gross_profit": null, "rnd": null, "sga": 118000000.0, "operating_income": 1492000000.0, "interest_expense": null, "pretax_income": 1472000000.0, "income_tax": 508000000.0, "net_income_incl_nci": 964000000.0, "nci_profit": 510000000.0, "net_income": 454000000.0, "net_income_common": 454000000.0, "eps_basic": 0.31, "eps_diluted": 0.31, "shares_basic": 1435000000.0, "shares_diluted": 1443000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-24-000039" ], "value_sources": { "revenue": [ "10-Q:0000831259-24-000039" ], "cost_of_revenue": [ "10-Q:0000831259-24-000039" ], "sga": [ "10-Q:0000831259-24-000039" ], "operating_income": [ "10-Q:0000831259-24-000039" ], "pretax_income": [ "10-Q:0000831259-24-000039" ], "income_tax": [ "10-Q:0000831259-24-000039" ], "net_income_incl_nci": [ "10-Q:0000831259-24-000039" ], "nci_profit": [ "10-Q:0000831259-24-000039" ], "net_income": [ "10-Q:0000831259-24-000039" ], "net_income_common": [ "10-Q:0000831259-24-000039" ], "eps_basic": [ "10-Q:0000831259-24-000039" ], "eps_diluted": [ "10-Q:0000831259-24-000039" ], "shares_basic": [ "10-Q:0000831259-24-000039" ], "shares_diluted": [ "10-Q:0000831259-24-000039" ], "dps_declared": [ "10-Q:0000831259-24-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 5905000000.0, "cost_of_revenue": 3949000000.0, "gross_profit": null, "rnd": null, "sga": 120000000.0, "operating_income": 1722000000.0, "interest_expense": null, "pretax_income": 1728000000.0, "income_tax": 724000000.0, "net_income_incl_nci": 1007000000.0, "nci_profit": 619000000.0, "net_income": 388000000.0, "net_income_common": 388000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "value_sources": { "revenue": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "cost_of_revenue": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "sga": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "operating_income": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "pretax_income": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "income_tax": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "net_income_incl_nci": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "nci_profit": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "net_income": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "net_income_common": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 6321000000.0, "cost_of_revenue": 4439000000.0, "gross_profit": null, "rnd": null, "sga": 144000000.0, "operating_income": 1634000000.0, "interest_expense": null, "pretax_income": 1674000000.0, "income_tax": 512000000.0, "net_income_incl_nci": 1162000000.0, "nci_profit": 689000000.0, "net_income": 473000000.0, "net_income_common": 473000000.0, "eps_basic": 0.33, "eps_diluted": 0.32, "shares_basic": 1436000000.0, "shares_diluted": 1444000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-25-000018" ], "value_sources": { "revenue": [ "10-Q:0000831259-25-000018" ], "cost_of_revenue": [ "10-Q:0000831259-25-000018" ], "sga": [ "10-Q:0000831259-25-000018" ], "operating_income": [ "10-Q:0000831259-25-000018" ], "pretax_income": [ "10-Q:0000831259-25-000018" ], "income_tax": [ "10-Q:0000831259-25-000018" ], "net_income_incl_nci": [ "10-Q:0000831259-25-000018" ], "nci_profit": [ "10-Q:0000831259-25-000018" ], "net_income": [ "10-Q:0000831259-25-000018" ], "net_income_common": [ "10-Q:0000831259-25-000018" ], "eps_basic": [ "10-Q:0000831259-25-000018" ], "eps_diluted": [ "10-Q:0000831259-25-000018" ], "shares_basic": [ "10-Q:0000831259-25-000018" ], "shares_diluted": [ "10-Q:0000831259-25-000018" ], "dps_declared": [ "10-Q:0000831259-25-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 6624000000.0, "cost_of_revenue": 4384000000.0, "gross_profit": null, "rnd": null, "sga": 123000000.0, "operating_income": 2049000000.0, "interest_expense": null, "pretax_income": 2030000000.0, "income_tax": 754000000.0, "net_income_incl_nci": 1280000000.0, "nci_profit": 664000000.0, "net_income": 616000000.0, "net_income_common": 616000000.0, "eps_basic": 0.42, "eps_diluted": 0.42, "shares_basic": 1438000000.0, "shares_diluted": 1445000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-25-000031" ], "value_sources": { "revenue": [ "10-Q:0000831259-25-000031" ], "cost_of_revenue": [ "10-Q:0000831259-25-000031" ], "sga": [ "10-Q:0000831259-25-000031" ], "operating_income": [ "10-Q:0000831259-25-000031" ], "pretax_income": [ "10-Q:0000831259-25-000031" ], "income_tax": [ "10-Q:0000831259-25-000031" ], "net_income_incl_nci": [ "10-Q:0000831259-25-000031" ], "nci_profit": [ "10-Q:0000831259-25-000031" ], "net_income": [ "10-Q:0000831259-25-000031" ], "net_income_common": [ "10-Q:0000831259-25-000031" ], "eps_basic": [ "10-Q:0000831259-25-000031" ], "eps_diluted": [ "10-Q:0000831259-25-000031" ], "shares_basic": [ "10-Q:0000831259-25-000031" ], "shares_diluted": [ "10-Q:0000831259-25-000031" ], "dps_declared": [ "10-Q:0000831259-25-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 6790000000.0, "cost_of_revenue": 4677000000.0, "gross_profit": null, "rnd": null, "sga": 117000000.0, "operating_income": 1938000000.0, "interest_expense": null, "pretax_income": 1963000000.0, "income_tax": 737000000.0, "net_income_incl_nci": 1236000000.0, "nci_profit": 710000000.0, "net_income": 526000000.0, "net_income_common": 526000000.0, "eps_basic": 0.36, "eps_diluted": 0.36, "shares_basic": 1438000000.0, "shares_diluted": 1444000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-25-000050" ], "value_sources": { "revenue": [ "10-Q:0000831259-25-000050" ], "cost_of_revenue": [ "10-Q:0000831259-25-000050" ], "sga": [ "10-Q:0000831259-25-000050" ], "operating_income": [ "10-Q:0000831259-25-000050" ], "pretax_income": [ "10-Q:0000831259-25-000050" ], "income_tax": [ "10-Q:0000831259-25-000050" ], "net_income_incl_nci": [ "10-Q:0000831259-25-000050" ], "nci_profit": [ "10-Q:0000831259-25-000050" ], "net_income": [ "10-Q:0000831259-25-000050" ], "net_income_common": [ "10-Q:0000831259-25-000050" ], "eps_basic": [ "10-Q:0000831259-25-000050" ], "eps_diluted": [ "10-Q:0000831259-25-000050" ], "shares_basic": [ "10-Q:0000831259-25-000050" ], "shares_diluted": [ "10-Q:0000831259-25-000050" ], "dps_declared": [ "10-Q:0000831259-25-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 5720000000.0, "cost_of_revenue": 4295000000.0, "gross_profit": null, "rnd": null, "sga": 129000000.0, "operating_income": 1243000000.0, "interest_expense": null, "pretax_income": 1240000000.0, "income_tax": 520000000.0, "net_income_incl_nci": 721000000.0, "nci_profit": 447000000.0, "net_income": 274000000.0, "net_income_common": 274000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "value_sources": { "revenue": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "cost_of_revenue": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "sga": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "operating_income": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "pretax_income": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "income_tax": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "net_income_incl_nci": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "nci_profit": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "net_income": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "net_income_common": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 5728000000.0, "cost_of_revenue": 4222000000.0, "gross_profit": null, "rnd": null, "sga": 154000000.0, "operating_income": 1303000000.0, "interest_expense": null, "pretax_income": 1291000000.0, "income_tax": 500000000.0, "net_income_incl_nci": 793000000.0, "nci_profit": 441000000.0, "net_income": 352000000.0, "net_income_common": 352000000.0, "eps_basic": 0.24, "eps_diluted": 0.24, "shares_basic": 1438000000.0, "shares_diluted": 1444000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-26-000025" ], "value_sources": { "revenue": [ "10-Q:0000831259-26-000025" ], "cost_of_revenue": [ "10-Q:0000831259-26-000025" ], "sga": [ "10-Q:0000831259-26-000025" ], "operating_income": [ "10-Q:0000831259-26-000025" ], "pretax_income": [ "10-Q:0000831259-26-000025" ], "income_tax": [ "10-Q:0000831259-26-000025" ], "net_income_incl_nci": [ "10-Q:0000831259-26-000025" ], "nci_profit": [ "10-Q:0000831259-26-000025" ], "net_income": [ "10-Q:0000831259-26-000025" ], "net_income_common": [ "10-Q:0000831259-26-000025" ], "eps_basic": [ "10-Q:0000831259-26-000025" ], "eps_diluted": [ "10-Q:0000831259-26-000025" ], "shares_basic": [ "10-Q:0000831259-26-000025" ], "shares_diluted": [ "10-Q:0000831259-26-000025" ], "dps_declared": [ "10-Q:0000831259-26-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 7582000000.0, "cost_of_revenue": 4950000000.0, "gross_profit": null, "rnd": null, "sga": 127000000.0, "operating_income": 2432000000.0, "interest_expense": null, "pretax_income": 2391000000.0, "income_tax": 850000000.0, "net_income_incl_nci": 1547000000.0, "nci_profit": 775000000.0, "net_income": 772000000.0, "net_income_common": 772000000.0, "eps_basic": 0.53, "eps_diluted": 0.53, "shares_basic": 1437000000.0, "shares_diluted": 1443000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-26-000036" ], "value_sources": { "revenue": [ "10-Q:0000831259-26-000036" ], "cost_of_revenue": [ "10-Q:0000831259-26-000036" ], "sga": [ "10-Q:0000831259-26-000036" ], "operating_income": [ "10-Q:0000831259-26-000036" ], "pretax_income": [ "10-Q:0000831259-26-000036" ], "income_tax": [ "10-Q:0000831259-26-000036" ], "net_income_incl_nci": [ "10-Q:0000831259-26-000036" ], "nci_profit": [ "10-Q:0000831259-26-000036" ], "net_income": [ "10-Q:0000831259-26-000036" ], "net_income_common": [ "10-Q:0000831259-25-000031" ], "eps_basic": [ "10-Q:0000831259-26-000036" ], "eps_diluted": [ "10-Q:0000831259-26-000036" ], "shares_basic": [ "10-Q:0000831259-26-000036" ], "shares_diluted": [ "10-Q:0000831259-26-000036" ], "dps_declared": [ "10-Q:0000831259-26-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 6972000000.0, "cost_of_revenue": 4830000000.0, "gross_profit": null, "rnd": null, "sga": 131000000.0, "operating_income": 1972000000.0, "interest_expense": null, "pretax_income": 1924000000.0, "income_tax": 669000000.0, "net_income_incl_nci": 1247000000.0, "nci_profit": 573000000.0, "net_income": 674000000.0, "net_income_common": 674000000.0, "eps_basic": 0.46, "eps_diluted": 0.46, "shares_basic": 1437000000.0, "shares_diluted": 1443000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-25-000050" ], "value_sources": { "revenue": [ "10-Q:0000831259-25-000050" ], "cost_of_revenue": [ "10-Q:0000831259-25-000050" ], "sga": [ "10-Q:0000831259-25-000050" ], "operating_income": [ "10-Q:0000831259-25-000050" ], "pretax_income": [ "10-Q:0000831259-25-000050" ], "income_tax": [ "10-Q:0000831259-25-000050" ], "net_income_incl_nci": [ "10-Q:0000831259-25-000050" ], "nci_profit": [ "10-Q:0000831259-25-000050" ], "net_income": [ "10-Q:0000831259-25-000050" ], "net_income_common": [ "10-Q:0000831259-25-000050" ], "eps_basic": [ "10-Q:0000831259-25-000050" ], "eps_diluted": [ "10-Q:0000831259-25-000050" ], "shares_basic": [ "10-Q:0000831259-25-000050" ], "shares_diluted": [ "10-Q:0000831259-25-000050" ], "dps_declared": [ "10-Q:0000831259-25-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 5633000000.0, "cost_of_revenue": 4616000000.0, "gross_profit": null, "rnd": null, "sga": 133000000.0, "operating_income": 811000000.0, "interest_expense": null, "pretax_income": 766000000.0, "income_tax": 202000000.0, "net_income_incl_nci": 565000000.0, "nci_profit": 159000000.0, "net_income": 406000000.0, "net_income_common": 406000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "value_sources": { "revenue": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "cost_of_revenue": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "sga": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "operating_income": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "pretax_income": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "income_tax": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "net_income_incl_nci": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "nci_profit": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "net_income": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "net_income_common": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "dps_declared": [ "10-K:0000831259-26-000012" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 6234000000.0, "cost_of_revenue": 4579000000.0, "gross_profit": null, "rnd": null, "sga": 162000000.0, "operating_income": 2137000000.0, "interest_expense": null, "pretax_income": 2034000000.0, "income_tax": 653000000.0, "net_income_incl_nci": 1387000000.0, "nci_profit": 506000000.0, "net_income": 881000000.0, "net_income_common": 881000000.0, "eps_basic": 0.61, "eps_diluted": 0.61, "shares_basic": 1439000000.0, "shares_diluted": 1444000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-26-000025" ], "value_sources": { "revenue": [ "10-Q:0000831259-26-000025" ], "cost_of_revenue": [ "10-Q:0000831259-26-000025" ], "sga": [ "10-Q:0000831259-26-000025" ], "operating_income": [ "10-Q:0000831259-26-000025" ], "pretax_income": [ "10-Q:0000831259-26-000025" ], "income_tax": [ "10-Q:0000831259-26-000025" ], "net_income_incl_nci": [ "10-Q:0000831259-26-000025" ], "nci_profit": [ "10-Q:0000831259-26-000025" ], "net_income": [ "10-Q:0000831259-26-000025" ], "net_income_common": [ "10-Q:0000831259-26-000025" ], "eps_basic": [ "10-Q:0000831259-26-000025" ], "eps_diluted": [ "10-Q:0000831259-26-000025" ], "shares_basic": [ "10-Q:0000831259-26-000025" ], "shares_diluted": [ "10-Q:0000831259-26-000025" ], "dps_declared": [ "10-Q:0000831259-26-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 7029000000.0, "cost_of_revenue": 4843000000.0, "gross_profit": null, "rnd": null, "sga": 135000000.0, "operating_income": 2003000000.0, "interest_expense": null, "pretax_income": 1930000000.0, "income_tax": 544000000.0, "net_income_incl_nci": 1391000000.0, "nci_profit": 407000000.0, "net_income": 984000000.0, "net_income_common": null, "eps_basic": 0.68, "eps_diluted": 0.68, "shares_basic": 1438000000.0, "shares_diluted": 1443000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000831259-26-000036" ], "value_sources": { "revenue": [ "10-Q:0000831259-26-000036" ], "cost_of_revenue": [ "10-Q:0000831259-26-000036" ], "sga": [ "10-Q:0000831259-26-000036" ], "operating_income": [ "10-Q:0000831259-26-000036" ], "pretax_income": [ "10-Q:0000831259-26-000036" ], "income_tax": [ "10-Q:0000831259-26-000036" ], "net_income_incl_nci": [ "10-Q:0000831259-26-000036" ], "nci_profit": [ "10-Q:0000831259-26-000036" ], "net_income": [ "10-Q:0000831259-26-000036" ], "eps_basic": [ "10-Q:0000831259-26-000036" ], "eps_diluted": [ "10-Q:0000831259-26-000036" ], "shares_basic": [ "10-Q:0000831259-26-000036" ], "shares_diluted": [ "10-Q:0000831259-26-000036" ], "dps_declared": [ "10-Q:0000831259-26-000036" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 14198000000.0, "cost_of_revenue": 11655000000.0, "gross_profit": null, "rnd": null, "sga": 370000000.0, "operating_income": 2437000000.0, "interest_expense": null, "pretax_income": 1797000000.0, "income_tax": 944000000.0, "net_income_incl_nci": 865000000.0, "nci_profit": null, "net_income": 599000000.0, "net_income_common": 599000000.0, "eps_basic": 0.41, "eps_diluted": 0.41, "shares_basic": 1453000000.0, "shares_diluted": 1461000000.0, "dps_declared": 0.0, "operating_lease_cost": 42000000.0 }, "sources": [ "10-K:0000831259-22-000009", "10-K:0000831259-23-000013" ], "value_sources": { "revenue": [ "10-K:0000831259-23-000013" ], "cost_of_revenue": [ "10-K:0000831259-23-000013" ], "sga": [ "10-K:0000831259-23-000013" ], "operating_income": [ "10-K:0000831259-23-000013" ], "pretax_income": [ "10-K:0000831259-23-000013" ], "income_tax": [ "10-K:0000831259-23-000013" ], "net_income_incl_nci": [ "10-K:0000831259-23-000013" ], "net_income": [ "10-K:0000831259-23-000013" ], "net_income_common": [ "10-K:0000831259-23-000013" ], "eps_basic": [ "10-K:0000831259-22-000009" ], "eps_diluted": [ "10-K:0000831259-22-000009" ], "shares_basic": [ "10-K:0000831259-23-000013" ], "shares_diluted": [ "10-K:0000831259-23-000013" ], "dps_declared": [ "10-K:0000831259-23-000013" ], "operating_lease_cost": [ "10-K:0000831259-23-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 22845000000.0, "cost_of_revenue": 14030000000.0, "gross_profit": null, "rnd": null, "sga": 383000000.0, "operating_income": 8366000000.0, "interest_expense": null, "pretax_income": 7659000000.0, "income_tax": 2299000000.0, "net_income_incl_nci": 5365000000.0, "nci_profit": null, "net_income": 4306000000.0, "net_income_common": 4306000000.0, "eps_basic": 2.93, "eps_diluted": 2.9, "shares_basic": 1466000000.0, "shares_diluted": 1482000000.0, "dps_declared": 0.375, "operating_lease_cost": 42000000.0 }, "sources": [ "10-K:0000831259-22-000009", "10-K:0000831259-24-000011" ], "value_sources": { "revenue": [ "10-K:0000831259-24-000011" ], "cost_of_revenue": [ "10-K:0000831259-24-000011" ], "sga": [ "10-K:0000831259-24-000011" ], "operating_income": [ "10-K:0000831259-24-000011" ], "pretax_income": [ "10-K:0000831259-24-000011" ], "income_tax": [ "10-K:0000831259-24-000011" ], "net_income_incl_nci": [ "10-K:0000831259-24-000011" ], "net_income": [ "10-K:0000831259-24-000011" ], "net_income_common": [ "10-K:0000831259-24-000011" ], "eps_basic": [ "10-K:0000831259-22-000009" ], "eps_diluted": [ "10-K:0000831259-22-000009" ], "shares_basic": [ "10-K:0000831259-24-000011" ], "shares_diluted": [ "10-K:0000831259-24-000011" ], "dps_declared": [ "10-K:0000831259-24-000011" ], "operating_lease_cost": [ "10-K:0000831259-24-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 22780000000.0, "cost_of_revenue": 15089000000.0, "gross_profit": null, "rnd": null, "sga": 420000000.0, "operating_income": 7037000000.0, "interest_expense": null, "pretax_income": 6715000000.0, "income_tax": 2267000000.0, "net_income_incl_nci": 4479000000.0, "nci_profit": 1011000000.0, "net_income": 3468000000.0, "net_income_common": 3468000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1441000000.0, "shares_diluted": 1451000000.0, "dps_declared": 0.6, "operating_lease_cost": 46000000.0 }, "sources": [ "10-K:0000831259-25-000006" ], "value_sources": { "revenue": [ "10-K:0000831259-25-000006" ], "cost_of_revenue": [ "10-K:0000831259-25-000006" ], "sga": [ "10-K:0000831259-25-000006" ], "operating_income": [ "10-K:0000831259-25-000006" ], "pretax_income": [ "10-K:0000831259-25-000006" ], "income_tax": [ "10-K:0000831259-25-000006" ], "net_income_incl_nci": [ "10-K:0000831259-25-000006" ], "nci_profit": [ "10-K:0000831259-25-000006" ], "net_income": [ "10-K:0000831259-25-000006" ], "net_income_common": [ "10-K:0000831259-25-000006" ], "shares_basic": [ "10-K:0000831259-25-000006" ], "shares_diluted": [ "10-K:0000831259-25-000006" ], "dps_declared": [ "10-K:0000831259-25-000006" ], "operating_lease_cost": [ "10-K:0000831259-25-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 22855000000.0, "cost_of_revenue": 15695000000.0, "gross_profit": null, "rnd": null, "sga": 479000000.0, "operating_income": 6225000000.0, "interest_expense": null, "pretax_income": 6006000000.0, "income_tax": 2270000000.0, "net_income_incl_nci": 3751000000.0, "nci_profit": 1903000000.0, "net_income": 1848000000.0, "net_income_common": 1848000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1434000000.0, "shares_diluted": 1443000000.0, "dps_declared": 0.6, "operating_lease_cost": 48000000.0 }, "sources": [ "10-K:0000831259-26-000012" ], "value_sources": { "revenue": [ "10-K:0000831259-26-000012" ], "cost_of_revenue": [ "10-K:0000831259-26-000012" ], "sga": [ "10-K:0000831259-26-000012" ], "operating_income": [ "10-K:0000831259-26-000012" ], "pretax_income": [ "10-K:0000831259-26-000012" ], "income_tax": [ "10-K:0000831259-26-000012" ], "net_income_incl_nci": [ "10-K:0000831259-26-000012" ], "nci_profit": [ "10-K:0000831259-26-000012" ], "net_income": [ "10-K:0000831259-26-000012" ], "net_income_common": [ "10-K:0000831259-26-000012" ], "shares_basic": [ "10-K:0000831259-26-000012" ], "shares_diluted": [ "10-K:0000831259-26-000012" ], "dps_declared": [ "10-K:0000831259-26-000012" ], "operating_lease_cost": [ "10-K:0000831259-26-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 25455000000.0, "cost_of_revenue": 17795000000.0, "gross_profit": null, "rnd": null, "sga": 513000000.0, "operating_income": 6864000000.0, "interest_expense": null, "pretax_income": 6907000000.0, "income_tax": 2523000000.0, "net_income_incl_nci": 4399000000.0, "nci_profit": 2510000000.0, "net_income": 1889000000.0, "net_income_common": 1889000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1438000000.0, "shares_diluted": 1445000000.0, "dps_declared": 0.6, "operating_lease_cost": 44000000.0 }, "sources": [ "10-K:0000831259-26-000012" ], "value_sources": { "revenue": [ "10-K:0000831259-26-000012" ], "cost_of_revenue": [ "10-K:0000831259-26-000012" ], "sga": [ "10-K:0000831259-26-000012" ], "operating_income": [ "10-K:0000831259-26-000012" ], "pretax_income": [ "10-K:0000831259-26-000012" ], "income_tax": [ "10-K:0000831259-26-000012" ], "net_income_incl_nci": [ "10-K:0000831259-26-000012" ], "nci_profit": [ "10-K:0000831259-26-000012" ], "net_income": [ "10-K:0000831259-26-000012" ], "net_income_common": [ "10-K:0000831259-26-000012" ], "shares_basic": [ "10-K:0000831259-26-000012" ], "shares_diluted": [ "10-K:0000831259-26-000012" ], "dps_declared": [ "10-K:0000831259-26-000012" ], "operating_lease_cost": [ "10-K:0000831259-26-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 25915000000.0, "cost_of_revenue": 18618000000.0, "gross_profit": null, "rnd": null, "sga": 545000000.0, "operating_income": 6518000000.0, "interest_expense": null, "pretax_income": 6372000000.0, "income_tax": 2221000000.0, "net_income_incl_nci": 4152000000.0, "nci_profit": 1948000000.0, "net_income": 2204000000.0, "net_income_common": 2204000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1437000000.0, "shares_diluted": 1443000000.0, "dps_declared": 0.6, "operating_lease_cost": 61000000.0 }, "sources": [ "10-K:0000831259-26-000012" ], "value_sources": { "revenue": [ "10-K:0000831259-26-000012" ], "cost_of_revenue": [ "10-K:0000831259-26-000012" ], "sga": [ "10-K:0000831259-26-000012" ], "operating_income": [ "10-K:0000831259-26-000012" ], "pretax_income": [ "10-K:0000831259-26-000012" ], "income_tax": [ "10-K:0000831259-26-000012" ], "net_income_incl_nci": [ "10-K:0000831259-26-000012" ], "nci_profit": [ "10-K:0000831259-26-000012" ], "net_income": [ "10-K:0000831259-26-000012" ], "net_income_common": [ "10-K:0000831259-26-000012" ], "shares_basic": [ "10-K:0000831259-26-000012" ], "shares_diluted": [ "10-K:0000831259-26-000012" ], "dps_declared": [ "10-K:0000831259-26-000012" ], "operating_lease_cost": [ "10-K:0000831259-26-000012" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 1602000000.0, "short_term_investments": null, "receivables": 515000000.0, "inventory": null, "current_assets": 7357000000.0, "ppe_net": 29899000000.0, "goodwill": null, "intangibles": null, "total_assets": 40219000000.0, "accounts_payable": 2465000000.0, "short_term_borrowings": null, "debt_current": 245000000.0, "current_liabilities": 3143000000.0, "long_term_debt": 9829000000.0, "total_liabilities": 23256000000.0, "temporary_equity": null, "equity_parent": 8855000000.0, "nci": 8108000000.0, "equity_total": 16963000000.0, "liabilities_and_equity": 40219000000.0, "shares_outstanding": null, "retained_earnings": -12771000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 128000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-20-000020" ], "value_sources": { "cash": [ "10-Q:0000831259-20-000020" ], "receivables": [ "10-Q:0000831259-20-000020" ], "current_assets": [ "10-Q:0000831259-20-000020" ], "ppe_net": [ "10-Q:0000831259-20-000020" ], "total_assets": [ "10-Q:0000831259-20-000020" ], "accounts_payable": [ "10-Q:0000831259-20-000020" ], "debt_current": [ "10-Q:0000831259-20-000020" ], "current_liabilities": [ "10-Q:0000831259-20-000020" ], "long_term_debt": [ "10-Q:0000831259-20-000020" ], "total_liabilities": [ "10-Q:0000831259-20-000020" ], "equity_parent": [ "10-Q:0000831259-20-000020" ], "nci": [ "10-Q:0000831259-20-000020" ], "equity_total": [ "10-Q:0000831259-20-000020" ], "liabilities_and_equity": [ "10-Q:0000831259-20-000020" ], "retained_earnings": [ "10-Q:0000831259-20-000020" ], "accrued_taxes_current": [ "10-Q:0000831259-20-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 1465000000.0, "short_term_investments": null, "receivables": 717000000.0, "inventory": null, "current_assets": 7155000000.0, "ppe_net": 29936000000.0, "goodwill": null, "intangibles": null, "total_assets": 40230000000.0, "accounts_payable": 2471000000.0, "short_term_borrowings": null, "debt_current": 90000000.0, "current_liabilities": 2906000000.0, "long_term_debt": 9824000000.0, "total_liabilities": 23075000000.0, "temporary_equity": null, "equity_parent": 8954000000.0, "nci": 8201000000.0, "equity_total": 17155000000.0, "liabilities_and_equity": 40230000000.0, "shares_outstanding": null, "retained_earnings": -12718000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 47000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-20-000032" ], "value_sources": { "cash": [ "10-Q:0000831259-20-000032" ], "receivables": [ "10-Q:0000831259-20-000032" ], "current_assets": [ "10-Q:0000831259-20-000032" ], "ppe_net": [ "10-Q:0000831259-20-000032" ], "total_assets": [ "10-Q:0000831259-20-000032" ], "accounts_payable": [ "10-Q:0000831259-20-000032" ], "debt_current": [ "10-Q:0000831259-20-000032" ], "current_liabilities": [ "10-Q:0000831259-20-000032" ], "long_term_debt": [ "10-Q:0000831259-20-000032" ], "total_liabilities": [ "10-Q:0000831259-20-000032" ], "equity_parent": [ "10-Q:0000831259-20-000032" ], "nci": [ "10-Q:0000831259-20-000032" ], "equity_total": [ "10-Q:0000831259-20-000032" ], "liabilities_and_equity": [ "10-Q:0000831259-20-000032" ], "retained_earnings": [ "10-Q:0000831259-20-000032" ], "accrued_taxes_current": [ "10-Q:0000831259-20-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 2403000000.0, "short_term_investments": null, "receivables": 893000000.0, "inventory": null, "current_assets": 8071000000.0, "ppe_net": 29911000000.0, "goodwill": null, "intangibles": null, "total_assets": 41099000000.0, "accounts_payable": 2533000000.0, "short_term_borrowings": null, "debt_current": 47000000.0, "current_liabilities": 3096000000.0, "long_term_debt": 9983000000.0, "total_liabilities": 23537000000.0, "temporary_equity": null, "equity_parent": 9236000000.0, "nci": 8326000000.0, "equity_total": 17562000000.0, "liabilities_and_equity": 41099000000.0, "shares_outstanding": null, "retained_earnings": -12389000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 119000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-20-000040" ], "value_sources": { "cash": [ "10-Q:0000831259-20-000040" ], "receivables": [ "10-Q:0000831259-20-000040" ], "current_assets": [ "10-Q:0000831259-20-000040" ], "ppe_net": [ "10-Q:0000831259-20-000040" ], "total_assets": [ "10-Q:0000831259-20-000040" ], "accounts_payable": [ "10-Q:0000831259-20-000040" ], "debt_current": [ "10-Q:0000831259-20-000040" ], "current_liabilities": [ "10-Q:0000831259-20-000040" ], "long_term_debt": [ "10-Q:0000831259-20-000040" ], "total_liabilities": [ "10-Q:0000831259-20-000040" ], "equity_parent": [ "10-Q:0000831259-20-000040" ], "nci": [ "10-Q:0000831259-20-000040" ], "equity_total": [ "10-Q:0000831259-20-000040" ], "liabilities_and_equity": [ "10-Q:0000831259-20-000040" ], "retained_earnings": [ "10-Q:0000831259-20-000040" ], "accrued_taxes_current": [ "10-Q:0000831259-20-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 3657000000.0, "short_term_investments": null, "receivables": 892000000.0, "inventory": null, "current_assets": 9303000000.0, "ppe_net": 29818000000.0, "goodwill": null, "intangibles": 401000000.0, "total_assets": 42144000000.0, "accounts_payable": 2708000000.0, "short_term_borrowings": null, "debt_current": 34000000.0, "current_liabilities": 3417000000.0, "long_term_debt": 9677000000.0, "total_liabilities": 23476000000.0, "temporary_equity": null, "equity_parent": 10174000000.0, "nci": 8494000000.0, "equity_total": 18668000000.0, "liabilities_and_equity": 42144000000.0, "shares_outstanding": null, "retained_earnings": -11681000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 324000000.0, "commercial_paper": null, "operating_lease_liability": 228000000.0, "operating_lease_liability_current": 38000000.0, "operating_lease_liability_noncurrent": 190000000.0, "operating_lease_discount_rate": 0.054, "operating_lease_payments_y1": 50000000.0, "operating_lease_payments_total": 287000000.0, "operating_lease_imputed_interest": 59000000.0, "debt_maturity_y1": 36000000.0, "debt_maturity_y2": 1050000000.0, "debt_maturity_y3": 1000000000.0, "debt_maturity_y4": 730000000.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 7000000000.0 }, "sources": [ "10-K:0000831259-21-000009", "10-K:0000831259-22-000009" ], "value_sources": { "cash": [ "10-K:0000831259-22-000009" ], "receivables": [ "10-K:0000831259-22-000009" ], "current_assets": [ "10-K:0000831259-22-000009" ], "ppe_net": [ "10-K:0000831259-22-000009" ], "intangibles": [ "10-K:0000831259-22-000009" ], "total_assets": [ "10-K:0000831259-22-000009" ], "accounts_payable": [ "10-K:0000831259-22-000009" ], "debt_current": [ "10-K:0000831259-22-000009" ], "current_liabilities": [ "10-K:0000831259-22-000009" ], "long_term_debt": [ "10-K:0000831259-22-000009" ], "total_liabilities": [ "10-K:0000831259-22-000009" ], "equity_parent": [ "10-K:0000831259-22-000009" ], "nci": [ "10-K:0000831259-22-000009" ], "equity_total": [ "10-K:0000831259-22-000009" ], "liabilities_and_equity": [ "10-K:0000831259-22-000009" ], "retained_earnings": [ "10-K:0000831259-22-000009" ], "accrued_taxes_current": [ "10-K:0000831259-22-000009" ], "operating_lease_liability": [ "10-K:0000831259-22-000009" ], "operating_lease_liability_current": [ "10-K:0000831259-22-000009" ], "operating_lease_liability_noncurrent": [ "10-K:0000831259-22-000009" ], "operating_lease_discount_rate": [ "10-K:0000831259-22-000009" ], "operating_lease_payments_y1": [ "10-K:0000831259-21-000009" ], "operating_lease_payments_total": [ "10-K:0000831259-21-000009" ], "operating_lease_imputed_interest": [ "10-K:0000831259-21-000009" ], "debt_maturity_y1": [ "10-K:0000831259-21-000009" ], "debt_maturity_y2": [ "10-K:0000831259-21-000009" ], "debt_maturity_y3": [ "10-K:0000831259-21-000009" ], "debt_maturity_y4": [ "10-K:0000831259-21-000009" ], "debt_maturity_y5": [ "10-K:0000831259-21-000009" ], "debt_maturity_after_y5": [ "10-K:0000831259-21-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 4580000000.0, "short_term_investments": null, "receivables": 1248000000.0, "inventory": null, "current_assets": 10856000000.0, "ppe_net": 29775000000.0, "goodwill": null, "intangibles": null, "total_assets": 43643000000.0, "accounts_payable": 2866000000.0, "short_term_borrowings": null, "debt_current": 656000000.0, "current_liabilities": 4611000000.0, "long_term_debt": 9153000000.0, "total_liabilities": 24070000000.0, "temporary_equity": null, "equity_parent": 10920000000.0, "nci": 8653000000.0, "equity_total": 19573000000.0, "liabilities_and_equity": 43643000000.0, "shares_outstanding": null, "retained_earnings": -10963000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 647000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-21-000017" ], "value_sources": { "cash": [ "10-Q:0000831259-21-000017" ], "receivables": [ "10-Q:0000831259-21-000017" ], "current_assets": [ "10-Q:0000831259-21-000017" ], "ppe_net": [ "10-Q:0000831259-21-000017" ], "total_assets": [ "10-Q:0000831259-21-000017" ], "accounts_payable": [ "10-Q:0000831259-21-000017" ], "debt_current": [ "10-Q:0000831259-21-000017" ], "current_liabilities": [ "10-Q:0000831259-21-000017" ], "long_term_debt": [ "10-Q:0000831259-21-000017" ], "total_liabilities": [ "10-Q:0000831259-21-000017" ], "equity_parent": [ "10-Q:0000831259-21-000017" ], "nci": [ "10-Q:0000831259-21-000017" ], "equity_total": [ "10-Q:0000831259-21-000017" ], "liabilities_and_equity": [ "10-Q:0000831259-21-000017" ], "retained_earnings": [ "10-Q:0000831259-21-000017" ], "accrued_taxes_current": [ "10-Q:0000831259-21-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 6313000000.0, "short_term_investments": null, "receivables": 1100000000.0, "inventory": null, "current_assets": 12599000000.0, "ppe_net": 29836000000.0, "goodwill": null, "intangibles": null, "total_assets": 45436000000.0, "accounts_payable": 3106000000.0, "short_term_borrowings": null, "debt_current": 1057000000.0, "current_liabilities": 5527000000.0, "long_term_debt": 8638000000.0, "total_liabilities": 24501000000.0, "temporary_equity": null, "equity_parent": 12011000000.0, "nci": 8924000000.0, "equity_total": 20935000000.0, "liabilities_and_equity": 45436000000.0, "shares_outstanding": null, "retained_earnings": -9880000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 919000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-21-000029" ], "value_sources": { "cash": [ "10-Q:0000831259-21-000029" ], "receivables": [ "10-Q:0000831259-21-000029" ], "current_assets": [ "10-Q:0000831259-21-000029" ], "ppe_net": [ "10-Q:0000831259-21-000029" ], "total_assets": [ "10-Q:0000831259-21-000029" ], "accounts_payable": [ "10-Q:0000831259-21-000029" ], "debt_current": [ "10-Q:0000831259-21-000029" ], "current_liabilities": [ "10-Q:0000831259-21-000029" ], "long_term_debt": [ "10-Q:0000831259-21-000029" ], "total_liabilities": [ "10-Q:0000831259-21-000029" ], "equity_parent": [ "10-Q:0000831259-21-000029" ], "nci": [ "10-Q:0000831259-21-000029" ], "equity_total": [ "10-Q:0000831259-21-000029" ], "liabilities_and_equity": [ "10-Q:0000831259-21-000029" ], "retained_earnings": [ "10-Q:0000831259-21-000029" ], "accrued_taxes_current": [ "10-Q:0000831259-21-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 7672000000.0, "short_term_investments": null, "receivables": 931000000.0, "inventory": null, "current_assets": 13791000000.0, "ppe_net": 30102000000.0, "goodwill": null, "intangibles": null, "total_assets": 46917000000.0, "accounts_payable": 2949000000.0, "short_term_borrowings": null, "debt_current": 897000000.0, "current_liabilities": 5523000000.0, "long_term_debt": 8768000000.0, "total_liabilities": 24386000000.0, "temporary_equity": null, "equity_parent": 13353000000.0, "nci": 9178000000.0, "equity_total": 22531000000.0, "liabilities_and_equity": 46917000000.0, "shares_outstanding": null, "retained_earnings": -8481000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1237000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-21-000038" ], "value_sources": { "cash": [ "10-Q:0000831259-21-000038" ], "receivables": [ "10-Q:0000831259-21-000038" ], "current_assets": [ "10-Q:0000831259-21-000038" ], "ppe_net": [ "10-Q:0000831259-21-000038" ], "total_assets": [ "10-Q:0000831259-21-000038" ], "accounts_payable": [ "10-Q:0000831259-21-000038" ], "debt_current": [ "10-Q:0000831259-21-000038" ], "current_liabilities": [ "10-Q:0000831259-21-000038" ], "long_term_debt": [ "10-Q:0000831259-21-000038" ], "total_liabilities": [ "10-Q:0000831259-21-000038" ], "equity_parent": [ "10-Q:0000831259-21-000038" ], "nci": [ "10-Q:0000831259-21-000038" ], "equity_total": [ "10-Q:0000831259-21-000038" ], "liabilities_and_equity": [ "10-Q:0000831259-21-000038" ], "retained_earnings": [ "10-Q:0000831259-21-000038" ], "accrued_taxes_current": [ "10-Q:0000831259-21-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 8068000000.0, "short_term_investments": null, "receivables": 1168000000.0, "inventory": null, "current_assets": 14830000000.0, "ppe_net": 30345000000.0, "goodwill": null, "intangibles": 412000000.0, "total_assets": 48022000000.0, "accounts_payable": 3495000000.0, "short_term_borrowings": null, "debt_current": 372000000.0, "current_liabilities": 5892000000.0, "long_term_debt": 9078000000.0, "total_liabilities": 25003000000.0, "temporary_equity": null, "equity_parent": 13980000000.0, "nci": 9039000000.0, "equity_total": 23019000000.0, "liabilities_and_equity": 48022000000.0, "shares_outstanding": null, "retained_earnings": -7375000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1541000000.0, "commercial_paper": null, "operating_lease_liability": 319000000.0, "operating_lease_liability_current": 38000000.0, "operating_lease_liability_noncurrent": 281000000.0, "operating_lease_discount_rate": 0.042, "operating_lease_payments_y1": 46000000.0, "operating_lease_payments_total": 399000000.0, "operating_lease_imputed_interest": 80000000.0, "debt_maturity_y1": 372000000.0, "debt_maturity_y2": 997000000.0, "debt_maturity_y3": 735000000.0, "debt_maturity_y4": 137000000.0, "debt_maturity_y5": 314000000.0, "debt_maturity_after_y5": 7000000000.0 }, "sources": [ "10-K:0000831259-22-000009", "10-K:0000831259-23-000013" ], "value_sources": { "cash": [ "10-K:0000831259-23-000013" ], "receivables": [ "10-K:0000831259-23-000013" ], "current_assets": [ "10-K:0000831259-23-000013" ], "ppe_net": [ "10-K:0000831259-23-000013" ], "intangibles": [ "10-K:0000831259-23-000013" ], "total_assets": [ "10-K:0000831259-23-000013" ], "accounts_payable": [ "10-K:0000831259-23-000013" ], "debt_current": [ "10-K:0000831259-23-000013" ], "current_liabilities": [ "10-K:0000831259-23-000013" ], "long_term_debt": [ "10-K:0000831259-23-000013" ], "total_liabilities": [ "10-K:0000831259-23-000013" ], "equity_parent": [ "10-K:0000831259-23-000013" ], "nci": [ "10-K:0000831259-23-000013" ], "equity_total": [ "10-K:0000831259-23-000013" ], "liabilities_and_equity": [ "10-K:0000831259-23-000013" ], "retained_earnings": [ "10-K:0000831259-23-000013" ], "accrued_taxes_current": [ "10-K:0000831259-23-000013" ], "operating_lease_liability": [ "10-K:0000831259-23-000013" ], "operating_lease_liability_current": [ "10-K:0000831259-23-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0000831259-23-000013" ], "operating_lease_discount_rate": [ "10-K:0000831259-23-000013" ], "operating_lease_payments_y1": [ "10-K:0000831259-22-000009" ], "operating_lease_payments_total": [ "10-K:0000831259-22-000009" ], "operating_lease_imputed_interest": [ "10-K:0000831259-22-000009" ], "debt_maturity_y1": [ "10-K:0000831259-22-000009" ], "debt_maturity_y2": [ "10-K:0000831259-22-000009" ], "debt_maturity_y3": [ "10-K:0000831259-22-000009" ], "debt_maturity_y4": [ "10-K:0000831259-22-000009" ], "debt_maturity_y5": [ "10-K:0000831259-22-000009" ], "debt_maturity_after_y5": [ "10-K:0000831259-22-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 8338000000.0, "short_term_investments": null, "receivables": 1537000000.0, "inventory": null, "current_assets": 15302000000.0, "ppe_net": 30708000000.0, "goodwill": null, "intangibles": null, "total_assets": 48832000000.0, "accounts_payable": 3163000000.0, "short_term_borrowings": null, "debt_current": 1365000000.0, "current_liabilities": 6454000000.0, "long_term_debt": 8256000000.0, "total_liabilities": 24790000000.0, "temporary_equity": null, "equity_parent": 14866000000.0, "nci": 9176000000.0, "equity_total": 24042000000.0, "liabilities_and_equity": 48832000000.0, "shares_outstanding": null, "retained_earnings": -5848000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1392000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-22-000028" ], "value_sources": { "cash": [ "10-Q:0000831259-22-000028" ], "receivables": [ "10-Q:0000831259-22-000028" ], "current_assets": [ "10-Q:0000831259-22-000028" ], "ppe_net": [ "10-Q:0000831259-22-000028" ], "total_assets": [ "10-Q:0000831259-22-000028" ], "accounts_payable": [ "10-Q:0000831259-22-000028" ], "debt_current": [ "10-Q:0000831259-22-000028" ], "current_liabilities": [ "10-Q:0000831259-22-000028" ], "long_term_debt": [ "10-Q:0000831259-22-000028" ], "total_liabilities": [ "10-Q:0000831259-22-000028" ], "equity_parent": [ "10-Q:0000831259-22-000028" ], "nci": [ "10-Q:0000831259-22-000028" ], "equity_total": [ "10-Q:0000831259-22-000028" ], "liabilities_and_equity": [ "10-Q:0000831259-22-000028" ], "retained_earnings": [ "10-Q:0000831259-22-000028" ], "accrued_taxes_current": [ "10-Q:0000831259-22-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 9492000000.0, "short_term_investments": null, "receivables": 977000000.0, "inventory": null, "current_assets": 16182000000.0, "ppe_net": 31200000000.0, "goodwill": null, "intangibles": null, "total_assets": 50113000000.0, "accounts_payable": 3853000000.0, "short_term_borrowings": null, "debt_current": 1038000000.0, "current_liabilities": 5932000000.0, "long_term_debt": 10054000000.0, "total_liabilities": 26066000000.0, "temporary_equity": null, "equity_parent": 14889000000.0, "nci": 9158000000.0, "equity_total": 24047000000.0, "liabilities_and_equity": 50113000000.0, "shares_outstanding": null, "retained_earnings": -5008000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 507000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-22-000043" ], "value_sources": { "cash": [ "10-Q:0000831259-22-000043" ], "receivables": [ "10-Q:0000831259-22-000043" ], "current_assets": [ "10-Q:0000831259-22-000043" ], "ppe_net": [ "10-Q:0000831259-22-000043" ], "total_assets": [ "10-Q:0000831259-22-000043" ], "accounts_payable": [ "10-Q:0000831259-22-000043" ], "debt_current": [ "10-Q:0000831259-22-000043" ], "current_liabilities": [ "10-Q:0000831259-22-000043" ], "long_term_debt": [ "10-Q:0000831259-22-000043" ], "total_liabilities": [ "10-Q:0000831259-22-000043" ], "equity_parent": [ "10-Q:0000831259-22-000043" ], "nci": [ "10-Q:0000831259-22-000043" ], "equity_total": [ "10-Q:0000831259-22-000043" ], "liabilities_and_equity": [ "10-Q:0000831259-22-000043" ], "retained_earnings": [ "10-Q:0000831259-22-000043" ], "accrued_taxes_current": [ "10-Q:0000831259-22-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 8578000000.0, "short_term_investments": null, "receivables": 844000000.0, "inventory": null, "current_assets": 15373000000.0, "ppe_net": 31814000000.0, "goodwill": null, "intangibles": null, "total_assets": 49927000000.0, "accounts_payable": 3947000000.0, "short_term_borrowings": null, "debt_current": 1032000000.0, "current_liabilities": 5999000000.0, "long_term_debt": 9658000000.0, "total_liabilities": 25746000000.0, "temporary_equity": null, "equity_parent": 14954000000.0, "nci": 9227000000.0, "equity_total": 24181000000.0, "liabilities_and_equity": 49927000000.0, "shares_outstanding": null, "retained_earnings": -4604000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 439000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-22-000049" ], "value_sources": { "cash": [ "10-Q:0000831259-22-000049" ], "receivables": [ "10-Q:0000831259-22-000049" ], "current_assets": [ "10-Q:0000831259-22-000049" ], "ppe_net": [ "10-Q:0000831259-22-000049" ], "total_assets": [ "10-Q:0000831259-22-000049" ], "accounts_payable": [ "10-Q:0000831259-22-000049" ], "debt_current": [ "10-Q:0000831259-22-000049" ], "current_liabilities": [ "10-Q:0000831259-22-000049" ], "long_term_debt": [ "10-Q:0000831259-22-000049" ], "total_liabilities": [ "10-Q:0000831259-22-000049" ], "equity_parent": [ "10-Q:0000831259-22-000049" ], "nci": [ "10-Q:0000831259-22-000049" ], "equity_total": [ "10-Q:0000831259-22-000049" ], "liabilities_and_equity": [ "10-Q:0000831259-22-000049" ], "retained_earnings": [ "10-Q:0000831259-22-000049" ], "accrued_taxes_current": [ "10-Q:0000831259-22-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 8146000000.0, "short_term_investments": null, "receivables": 1336000000.0, "inventory": null, "current_assets": 15613000000.0, "ppe_net": 32627000000.0, "goodwill": null, "intangibles": 416000000.0, "total_assets": 51093000000.0, "accounts_payable": 4027000000.0, "short_term_borrowings": null, "debt_current": 1037000000.0, "current_liabilities": 6345000000.0, "long_term_debt": 9583000000.0, "total_liabilities": 26222000000.0, "temporary_equity": null, "equity_parent": 15555000000.0, "nci": 9316000000.0, "equity_total": 24871000000.0, "liabilities_and_equity": 51093000000.0, "shares_outstanding": null, "retained_earnings": -3907000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 744000000.0, "commercial_paper": null, "operating_lease_liability": 332000000.0, "operating_lease_liability_current": 38000000.0, "operating_lease_liability_noncurrent": 294000000.0, "operating_lease_discount_rate": 0.041, "operating_lease_payments_y1": 48000000.0, "operating_lease_payments_total": 406000000.0, "operating_lease_imputed_interest": 74000000.0, "debt_maturity_y1": 1000000000.0, "debt_maturity_y2": 731000000.0, "debt_maturity_y3": 4000000.0, "debt_maturity_y4": 4000000.0, "debt_maturity_y5": 1300000000.0, "debt_maturity_after_y5": 7600000000.0 }, "sources": [ "10-K:0000831259-23-000013", "10-K:0000831259-24-000011" ], "value_sources": { "cash": [ "10-K:0000831259-24-000011" ], "receivables": [ "10-K:0000831259-24-000011" ], "current_assets": [ "10-K:0000831259-24-000011" ], "ppe_net": [ "10-K:0000831259-24-000011" ], "intangibles": [ "10-K:0000831259-24-000011" ], "total_assets": [ "10-K:0000831259-24-000011" ], "accounts_payable": [ "10-K:0000831259-24-000011" ], "debt_current": [ "10-K:0000831259-24-000011" ], "current_liabilities": [ "10-K:0000831259-24-000011" ], "long_term_debt": [ "10-K:0000831259-24-000011" ], "total_liabilities": [ "10-K:0000831259-24-000011" ], "equity_parent": [ "10-K:0000831259-24-000011" ], "nci": [ "10-K:0000831259-24-000011" ], "equity_total": [ "10-K:0000831259-24-000011" ], "liabilities_and_equity": [ "10-K:0000831259-24-000011" ], "retained_earnings": [ "10-K:0000831259-24-000011" ], "accrued_taxes_current": [ "10-K:0000831259-24-000011" ], "operating_lease_liability": [ "10-K:0000831259-24-000011" ], "operating_lease_liability_current": [ "10-K:0000831259-24-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0000831259-24-000011" ], "operating_lease_discount_rate": [ "10-K:0000831259-24-000011" ], "operating_lease_payments_y1": [ "10-K:0000831259-23-000013" ], "operating_lease_payments_total": [ "10-K:0000831259-23-000013" ], "operating_lease_imputed_interest": [ "10-K:0000831259-23-000013" ], "debt_maturity_y1": [ "10-K:0000831259-23-000013" ], "debt_maturity_y2": [ "10-K:0000831259-23-000013" ], "debt_maturity_y3": [ "10-K:0000831259-23-000013" ], "debt_maturity_y4": [ "10-K:0000831259-23-000013" ], "debt_maturity_y5": [ "10-K:0000831259-23-000013" ], "debt_maturity_after_y5": [ "10-K:0000831259-23-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 6852000000.0, "short_term_investments": null, "receivables": 1134000000.0, "inventory": null, "current_assets": 14746000000.0, "ppe_net": 33159000000.0, "goodwill": null, "intangibles": null, "total_assets": 50909000000.0, "accounts_payable": 3836000000.0, "short_term_borrowings": null, "debt_current": 49000000.0, "current_liabilities": 5281000000.0, "long_term_debt": 9586000000.0, "total_liabilities": 25261000000.0, "temporary_equity": null, "equity_parent": 16057000000.0, "nci": 9591000000.0, "equity_total": 25648000000.0, "liabilities_and_equity": 50909000000.0, "shares_outstanding": null, "retained_earnings": -3244000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 846000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-23-000023" ], "value_sources": { "cash": [ "10-Q:0000831259-23-000023" ], "receivables": [ "10-Q:0000831259-23-000023" ], "current_assets": [ "10-Q:0000831259-23-000023" ], "ppe_net": [ "10-Q:0000831259-23-000023" ], "total_assets": [ "10-Q:0000831259-23-000023" ], "accounts_payable": [ "10-Q:0000831259-23-000023" ], "debt_current": [ "10-Q:0000831259-23-000023" ], "current_liabilities": [ "10-Q:0000831259-23-000023" ], "long_term_debt": [ "10-Q:0000831259-23-000023" ], "total_liabilities": [ "10-Q:0000831259-23-000023" ], "equity_parent": [ "10-Q:0000831259-23-000023" ], "nci": [ "10-Q:0000831259-23-000023" ], "equity_total": [ "10-Q:0000831259-23-000023" ], "liabilities_and_equity": [ "10-Q:0000831259-23-000023" ], "retained_earnings": [ "10-Q:0000831259-23-000023" ], "accrued_taxes_current": [ "10-Q:0000831259-23-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 6683000000.0, "short_term_investments": null, "receivables": 675000000.0, "inventory": null, "current_assets": 14057000000.0, "ppe_net": 33845000000.0, "goodwill": null, "intangibles": null, "total_assets": 50907000000.0, "accounts_payable": 3642000000.0, "short_term_borrowings": null, "debt_current": 37000000.0, "current_liabilities": 4788000000.0, "long_term_debt": 9458000000.0, "total_liabilities": 24880000000.0, "temporary_equity": null, "equity_parent": 16202000000.0, "nci": 9825000000.0, "equity_total": 26027000000.0, "liabilities_and_equity": 50907000000.0, "shares_outstanding": null, "retained_earnings": -2901000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 531000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-23-000032" ], "value_sources": { "cash": [ "10-Q:0000831259-23-000032" ], "receivables": [ "10-Q:0000831259-23-000032" ], "current_assets": [ "10-Q:0000831259-23-000032" ], "ppe_net": [ "10-Q:0000831259-23-000032" ], "total_assets": [ "10-Q:0000831259-23-000032" ], "accounts_payable": [ "10-Q:0000831259-23-000032" ], "debt_current": [ "10-Q:0000831259-23-000032" ], "current_liabilities": [ "10-Q:0000831259-23-000032" ], "long_term_debt": [ "10-Q:0000831259-23-000032" ], "total_liabilities": [ "10-Q:0000831259-23-000032" ], "equity_parent": [ "10-Q:0000831259-23-000032" ], "nci": [ "10-Q:0000831259-23-000032" ], "equity_total": [ "10-Q:0000831259-23-000032" ], "liabilities_and_equity": [ "10-Q:0000831259-23-000032" ], "retained_earnings": [ "10-Q:0000831259-23-000032" ], "accrued_taxes_current": [ "10-Q:0000831259-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 5745000000.0, "short_term_investments": null, "receivables": 792000000.0, "inventory": null, "current_assets": 14077000000.0, "ppe_net": 34535000000.0, "goodwill": null, "intangibles": null, "total_assets": 51648000000.0, "accounts_payable": 3724000000.0, "short_term_borrowings": null, "debt_current": 35000000.0, "current_liabilities": 4860000000.0, "long_term_debt": 9370000000.0, "total_liabilities": 24971000000.0, "temporary_equity": null, "equity_parent": 16459000000.0, "nci": 10218000000.0, "equity_total": 26677000000.0, "liabilities_and_equity": 51648000000.0, "shares_outstanding": null, "retained_earnings": -2447000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 489000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-23-000037" ], "value_sources": { "cash": [ "10-Q:0000831259-23-000037" ], "receivables": [ "10-Q:0000831259-23-000037" ], "current_assets": [ "10-Q:0000831259-23-000037" ], "ppe_net": [ "10-Q:0000831259-23-000037" ], "total_assets": [ "10-Q:0000831259-23-000037" ], "accounts_payable": [ "10-Q:0000831259-23-000037" ], "debt_current": [ "10-Q:0000831259-23-000037" ], "current_liabilities": [ "10-Q:0000831259-23-000037" ], "long_term_debt": [ "10-Q:0000831259-23-000037" ], "total_liabilities": [ "10-Q:0000831259-23-000037" ], "equity_parent": [ "10-Q:0000831259-23-000037" ], "nci": [ "10-Q:0000831259-23-000037" ], "equity_total": [ "10-Q:0000831259-23-000037" ], "liabilities_and_equity": [ "10-Q:0000831259-23-000037" ], "retained_earnings": [ "10-Q:0000831259-23-000037" ], "accrued_taxes_current": [ "10-Q:0000831259-23-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 4758000000.0, "short_term_investments": null, "receivables": 1209000000.0, "inventory": null, "current_assets": 14065000000.0, "ppe_net": 35295000000.0, "goodwill": null, "intangibles": 422000000.0, "total_assets": 52506000000.0, "accounts_payable": 3729000000.0, "short_term_borrowings": null, "debt_current": 766000000.0, "current_liabilities": 5815000000.0, "long_term_debt": 8656000000.0, "total_liabilities": 25196000000.0, "temporary_equity": null, "equity_parent": 16693000000.0, "nci": 10617000000.0, "equity_total": 27310000000.0, "liabilities_and_equity": 52506000000.0, "shares_outstanding": null, "retained_earnings": -2059000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 786000000.0, "commercial_paper": null, "operating_lease_liability": 431000000.0, "operating_lease_liability_current": 84000000.0, "operating_lease_liability_noncurrent": 347000000.0, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": 105000000.0, "operating_lease_payments_total": 567000000.0, "operating_lease_imputed_interest": 136000000.0, "debt_maturity_y1": 766000000.0, "debt_maturity_y2": 4000000.0, "debt_maturity_y3": 4000000.0, "debt_maturity_y4": 1300000000.0, "debt_maturity_y5": 900000000.0, "debt_maturity_after_y5": 6500000000.0 }, "sources": [ "10-K:0000831259-24-000011", "10-K:0000831259-25-000006" ], "value_sources": { "cash": [ "10-K:0000831259-25-000006" ], "receivables": [ "10-K:0000831259-25-000006" ], "current_assets": [ "10-K:0000831259-25-000006" ], "ppe_net": [ "10-K:0000831259-25-000006" ], "intangibles": [ "10-K:0000831259-25-000006" ], "total_assets": [ "10-K:0000831259-25-000006" ], "accounts_payable": [ "10-K:0000831259-25-000006" ], "debt_current": [ "10-K:0000831259-25-000006" ], "current_liabilities": [ "10-K:0000831259-25-000006" ], "long_term_debt": [ "10-K:0000831259-25-000006" ], "total_liabilities": [ "10-K:0000831259-25-000006" ], "equity_parent": [ "10-K:0000831259-25-000006" ], "nci": [ "10-K:0000831259-25-000006" ], "equity_total": [ "10-K:0000831259-25-000006" ], "liabilities_and_equity": [ "10-K:0000831259-25-000006" ], "retained_earnings": [ "10-K:0000831259-25-000006" ], "accrued_taxes_current": [ "10-K:0000831259-25-000006" ], "operating_lease_liability": [ "10-K:0000831259-25-000006" ], "operating_lease_liability_current": [ "10-K:0000831259-25-000006" ], "operating_lease_liability_noncurrent": [ "10-K:0000831259-25-000006" ], "operating_lease_discount_rate": [ "10-K:0000831259-25-000006" ], "operating_lease_payments_y1": [ "10-K:0000831259-24-000011" ], "operating_lease_payments_total": [ "10-K:0000831259-24-000011" ], "operating_lease_imputed_interest": [ "10-K:0000831259-24-000011" ], "debt_maturity_y1": [ "10-K:0000831259-24-000011" ], "debt_maturity_y2": [ "10-K:0000831259-24-000011" ], "debt_maturity_y3": [ "10-K:0000831259-24-000011" ], "debt_maturity_y4": [ "10-K:0000831259-24-000011" ], "debt_maturity_y5": [ "10-K:0000831259-24-000011" ], "debt_maturity_after_y5": [ "10-K:0000831259-24-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 5208000000.0, "short_term_investments": null, "receivables": 1494000000.0, "inventory": null, "current_assets": 14842000000.0, "ppe_net": 36197000000.0, "goodwill": null, "intangibles": null, "total_assets": 54198000000.0, "accounts_payable": 3672000000.0, "short_term_borrowings": null, "debt_current": 769000000.0, "current_liabilities": 6305000000.0, "long_term_debt": 8656000000.0, "total_liabilities": 26093000000.0, "temporary_equity": null, "equity_parent": 16973000000.0, "nci": 11132000000.0, "equity_total": 28105000000.0, "liabilities_and_equity": 54198000000.0, "shares_outstanding": null, "retained_earnings": -1586000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1322000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-24-000019" ], "value_sources": { "cash": [ "10-Q:0000831259-24-000019" ], "receivables": [ "10-Q:0000831259-24-000019" ], "current_assets": [ "10-Q:0000831259-24-000019" ], "ppe_net": [ "10-Q:0000831259-24-000019" ], "total_assets": [ "10-Q:0000831259-24-000019" ], "accounts_payable": [ "10-Q:0000831259-24-000019" ], "debt_current": [ "10-Q:0000831259-24-000019" ], "current_liabilities": [ "10-Q:0000831259-24-000019" ], "long_term_debt": [ "10-Q:0000831259-24-000019" ], "total_liabilities": [ "10-Q:0000831259-24-000019" ], "equity_parent": [ "10-Q:0000831259-24-000019" ], "nci": [ "10-Q:0000831259-24-000019" ], "equity_total": [ "10-Q:0000831259-24-000019" ], "liabilities_and_equity": [ "10-Q:0000831259-24-000019" ], "retained_earnings": [ "10-Q:0000831259-24-000019" ], "accrued_taxes_current": [ "10-Q:0000831259-24-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 5273000000.0, "short_term_investments": null, "receivables": 1128000000.0, "inventory": null, "current_assets": 14722000000.0, "ppe_net": 36784000000.0, "goodwill": null, "intangibles": null, "total_assets": 54635000000.0, "accounts_payable": 3910000000.0, "short_term_borrowings": null, "debt_current": 768000000.0, "current_liabilities": 6136000000.0, "long_term_debt": 8658000000.0, "total_liabilities": 25949000000.0, "temporary_equity": null, "equity_parent": 17404000000.0, "nci": 11282000000.0, "equity_total": 28686000000.0, "liabilities_and_equity": 54635000000.0, "shares_outstanding": null, "retained_earnings": -970000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 898000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-24-000031" ], "value_sources": { "cash": [ "10-Q:0000831259-24-000031" ], "receivables": [ "10-Q:0000831259-24-000031" ], "current_assets": [ "10-Q:0000831259-24-000031" ], "ppe_net": [ "10-Q:0000831259-24-000031" ], "total_assets": [ "10-Q:0000831259-24-000031" ], "accounts_payable": [ "10-Q:0000831259-24-000031" ], "debt_current": [ "10-Q:0000831259-24-000031" ], "current_liabilities": [ "10-Q:0000831259-24-000031" ], "long_term_debt": [ "10-Q:0000831259-24-000031" ], "total_liabilities": [ "10-Q:0000831259-24-000031" ], "equity_parent": [ "10-Q:0000831259-24-000031" ], "nci": [ "10-Q:0000831259-24-000031" ], "equity_total": [ "10-Q:0000831259-24-000031" ], "liabilities_and_equity": [ "10-Q:0000831259-24-000031" ], "retained_earnings": [ "10-Q:0000831259-24-000031" ], "accrued_taxes_current": [ "10-Q:0000831259-24-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 5000000000.0, "short_term_investments": null, "receivables": 979000000.0, "inventory": null, "current_assets": 14545000000.0, "ppe_net": 37750000000.0, "goodwill": null, "intangibles": null, "total_assets": 55400000000.0, "accounts_payable": 3824000000.0, "short_term_borrowings": null, "debt_current": 769000000.0, "current_liabilities": 6247000000.0, "long_term_debt": 8910000000.0, "total_liabilities": 26534000000.0, "temporary_equity": null, "equity_parent": 17548000000.0, "nci": 11318000000.0, "equity_total": 28866000000.0, "liabilities_and_equity": 55400000000.0, "shares_outstanding": null, "retained_earnings": -444000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1072000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-24-000039" ], "value_sources": { "cash": [ "10-Q:0000831259-24-000039" ], "receivables": [ "10-Q:0000831259-24-000039" ], "current_assets": [ "10-Q:0000831259-24-000039" ], "ppe_net": [ "10-Q:0000831259-24-000039" ], "total_assets": [ "10-Q:0000831259-24-000039" ], "accounts_payable": [ "10-Q:0000831259-24-000039" ], "debt_current": [ "10-Q:0000831259-24-000039" ], "current_liabilities": [ "10-Q:0000831259-24-000039" ], "long_term_debt": [ "10-Q:0000831259-24-000039" ], "total_liabilities": [ "10-Q:0000831259-24-000039" ], "equity_parent": [ "10-Q:0000831259-24-000039" ], "nci": [ "10-Q:0000831259-24-000039" ], "equity_total": [ "10-Q:0000831259-24-000039" ], "liabilities_and_equity": [ "10-Q:0000831259-24-000039" ], "retained_earnings": [ "10-Q:0000831259-24-000039" ], "accrued_taxes_current": [ "10-Q:0000831259-24-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3923000000.0, "short_term_investments": null, "receivables": 578000000.0, "inventory": null, "current_assets": 13296000000.0, "ppe_net": 38514000000.0, "goodwill": null, "intangibles": 428000000.0, "total_assets": 54848000000.0, "accounts_payable": 4057000000.0, "short_term_borrowings": null, "debt_current": 41000000.0, "current_liabilities": 5496000000.0, "long_term_debt": 8907000000.0, "total_liabilities": 26070000000.0, "temporary_equity": null, "equity_parent": 17581000000.0, "nci": 11197000000.0, "equity_total": 28778000000.0, "liabilities_and_equity": 54848000000.0, "shares_outstanding": null, "retained_earnings": -170000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 859000000.0, "commercial_paper": null, "operating_lease_liability": 790000000.0, "operating_lease_liability_current": 98000000.0, "operating_lease_liability_noncurrent": 692000000.0, "operating_lease_discount_rate": 0.049, "operating_lease_payments_y1": 131000000.0, "operating_lease_payments_total": 1100000000.0, "operating_lease_imputed_interest": 310000000.0, "debt_maturity_y1": 41000000.0, "debt_maturity_y2": 5000000.0, "debt_maturity_y3": 1300000000.0, "debt_maturity_y4": 1200000000.0, "debt_maturity_y5": 477000000.0, "debt_maturity_after_y5": 6000000000.0 }, "sources": [ "10-K:0000831259-25-000006", "10-K:0000831259-26-000012" ], "value_sources": { "cash": [ "10-K:0000831259-26-000012" ], "receivables": [ "10-K:0000831259-26-000012" ], "current_assets": [ "10-K:0000831259-26-000012" ], "ppe_net": [ "10-K:0000831259-26-000012" ], "intangibles": [ "10-K:0000831259-26-000012" ], "total_assets": [ "10-K:0000831259-26-000012" ], "accounts_payable": [ "10-K:0000831259-26-000012" ], "debt_current": [ "10-K:0000831259-26-000012" ], "current_liabilities": [ "10-K:0000831259-26-000012" ], "long_term_debt": [ "10-K:0000831259-26-000012" ], "total_liabilities": [ "10-K:0000831259-26-000012" ], "equity_parent": [ "10-K:0000831259-26-000012" ], "nci": [ "10-K:0000831259-26-000012" ], "equity_total": [ "10-K:0000831259-26-000012" ], "liabilities_and_equity": [ "10-K:0000831259-26-000012" ], "retained_earnings": [ "10-K:0000831259-26-000012" ], "accrued_taxes_current": [ "10-K:0000831259-26-000012" ], "operating_lease_liability": [ "10-K:0000831259-26-000012" ], "operating_lease_liability_current": [ "10-K:0000831259-26-000012" ], "operating_lease_liability_noncurrent": [ "10-K:0000831259-26-000012" ], "operating_lease_discount_rate": [ "10-K:0000831259-26-000012" ], "operating_lease_payments_y1": [ "10-K:0000831259-25-000006" ], "operating_lease_payments_total": [ "10-K:0000831259-25-000006" ], "operating_lease_imputed_interest": [ "10-K:0000831259-25-000006" ], "debt_maturity_y1": [ "10-K:0000831259-25-000006" ], "debt_maturity_y2": [ "10-K:0000831259-25-000006" ], "debt_maturity_y3": [ "10-K:0000831259-25-000006" ], "debt_maturity_y4": [ "10-K:0000831259-25-000006" ], "debt_maturity_y5": [ "10-K:0000831259-25-000006" ], "debt_maturity_after_y5": [ "10-K:0000831259-25-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 4385000000.0, "short_term_investments": null, "receivables": 743000000.0, "inventory": null, "current_assets": 13802000000.0, "ppe_net": 39200000000.0, "goodwill": null, "intangibles": null, "total_assets": 56022000000.0, "accounts_payable": 4078000000.0, "short_term_borrowings": null, "debt_current": 495000000.0, "current_liabilities": 5943000000.0, "long_term_debt": 8909000000.0, "total_liabilities": 26808000000.0, "temporary_equity": null, "equity_parent": 17688000000.0, "nci": 11526000000.0, "equity_total": 29214000000.0, "liabilities_and_equity": 56022000000.0, "shares_outstanding": null, "retained_earnings": 182000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 857000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-25-000018" ], "value_sources": { "cash": [ "10-Q:0000831259-25-000018" ], "receivables": [ "10-Q:0000831259-25-000018" ], "current_assets": [ "10-Q:0000831259-25-000018" ], "ppe_net": [ "10-Q:0000831259-25-000018" ], "total_assets": [ "10-Q:0000831259-25-000018" ], "accounts_payable": [ "10-Q:0000831259-25-000018" ], "debt_current": [ "10-Q:0000831259-25-000018" ], "current_liabilities": [ "10-Q:0000831259-25-000018" ], "long_term_debt": [ "10-Q:0000831259-25-000018" ], "total_liabilities": [ "10-Q:0000831259-25-000018" ], "equity_parent": [ "10-Q:0000831259-25-000018" ], "nci": [ "10-Q:0000831259-25-000018" ], "equity_total": [ "10-Q:0000831259-25-000018" ], "liabilities_and_equity": [ "10-Q:0000831259-25-000018" ], "retained_earnings": [ "10-Q:0000831259-25-000018" ], "accrued_taxes_current": [ "10-Q:0000831259-25-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 4490000000.0, "short_term_investments": null, "receivables": 941000000.0, "inventory": null, "current_assets": 13636000000.0, "ppe_net": 39835000000.0, "goodwill": null, "intangibles": null, "total_assets": 56492000000.0, "accounts_payable": 4288000000.0, "short_term_borrowings": null, "debt_current": 338000000.0, "current_liabilities": 5531000000.0, "long_term_debt": 8913000000.0, "total_liabilities": 26496000000.0, "temporary_equity": null, "equity_parent": 18208000000.0, "nci": 11788000000.0, "equity_total": 29996000000.0, "liabilities_and_equity": 56492000000.0, "shares_outstanding": null, "retained_earnings": 738000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 389000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-25-000031" ], "value_sources": { "cash": [ "10-Q:0000831259-25-000031" ], "receivables": [ "10-Q:0000831259-25-000031" ], "current_assets": [ "10-Q:0000831259-25-000031" ], "ppe_net": [ "10-Q:0000831259-25-000031" ], "total_assets": [ "10-Q:0000831259-25-000031" ], "accounts_payable": [ "10-Q:0000831259-25-000031" ], "debt_current": [ "10-Q:0000831259-25-000031" ], "current_liabilities": [ "10-Q:0000831259-25-000031" ], "long_term_debt": [ "10-Q:0000831259-25-000031" ], "total_liabilities": [ "10-Q:0000831259-25-000031" ], "equity_parent": [ "10-Q:0000831259-25-000031" ], "nci": [ "10-Q:0000831259-25-000031" ], "equity_total": [ "10-Q:0000831259-25-000031" ], "liabilities_and_equity": [ "10-Q:0000831259-25-000031" ], "retained_earnings": [ "10-Q:0000831259-25-000031" ], "accrued_taxes_current": [ "10-Q:0000831259-25-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 4318000000.0, "short_term_investments": null, "receivables": 916000000.0, "inventory": null, "current_assets": 13564000000.0, "ppe_net": 40257000000.0, "goodwill": null, "intangibles": null, "total_assets": 56828000000.0, "accounts_payable": 4098000000.0, "short_term_borrowings": null, "debt_current": 383000000.0, "current_liabilities": 5526000000.0, "long_term_debt": 8915000000.0, "total_liabilities": 26431000000.0, "temporary_equity": null, "equity_parent": 18685000000.0, "nci": 11712000000.0, "equity_total": 30397000000.0, "liabilities_and_equity": 56828000000.0, "shares_outstanding": null, "retained_earnings": 1196000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 528000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-25-000050" ], "value_sources": { "cash": [ "10-Q:0000831259-25-000050" ], "receivables": [ "10-Q:0000831259-25-000050" ], "current_assets": [ "10-Q:0000831259-25-000050" ], "ppe_net": [ "10-Q:0000831259-25-000050" ], "total_assets": [ "10-Q:0000831259-25-000050" ], "accounts_payable": [ "10-Q:0000831259-25-000050" ], "debt_current": [ "10-Q:0000831259-25-000050" ], "current_liabilities": [ "10-Q:0000831259-25-000050" ], "long_term_debt": [ "10-Q:0000831259-25-000050" ], "total_liabilities": [ "10-Q:0000831259-25-000050" ], "equity_parent": [ "10-Q:0000831259-25-000050" ], "nci": [ "10-Q:0000831259-25-000050" ], "equity_total": [ "10-Q:0000831259-25-000050" ], "liabilities_and_equity": [ "10-Q:0000831259-25-000050" ], "retained_earnings": [ "10-Q:0000831259-25-000050" ], "accrued_taxes_current": [ "10-Q:0000831259-25-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 3824000000.0, "short_term_investments": null, "receivables": 977000000.0, "inventory": null, "current_assets": 13790000000.0, "ppe_net": 40736000000.0, "goodwill": null, "intangibles": 432000000.0, "total_assets": 58167000000.0, "accounts_payable": 4565000000.0, "short_term_borrowings": null, "debt_current": 466000000.0, "current_liabilities": 6019000000.0, "long_term_debt": 8913000000.0, "total_liabilities": 27401000000.0, "temporary_equity": null, "equity_parent": 18899000000.0, "nci": 11867000000.0, "equity_total": 30766000000.0, "liabilities_and_equity": 58167000000.0, "shares_outstanding": null, "retained_earnings": 1385000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 456000000.0, "commercial_paper": null, "operating_lease_liability": 1113000000.0, "operating_lease_liability_current": 103000000.0, "operating_lease_liability_noncurrent": 1010000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 151000000.0, "operating_lease_payments_total": 1596000000.0, "operating_lease_imputed_interest": 483000000.0, "debt_maturity_y1": 500000000.0, "debt_maturity_y2": 1300000000.0, "debt_maturity_y3": 1200000000.0, "debt_maturity_y4": 500000000.0, "debt_maturity_y5": 1000000000.0, "debt_maturity_after_y5": 4900000000.0 }, "sources": [ "10-K:0000831259-26-000012", "10-Q:0000831259-26-000036" ], "value_sources": { "cash": [ "10-Q:0000831259-26-000036" ], "receivables": [ "10-Q:0000831259-26-000036" ], "current_assets": [ "10-Q:0000831259-26-000036" ], "ppe_net": [ "10-Q:0000831259-26-000036" ], "intangibles": [ "10-K:0000831259-26-000012" ], "total_assets": [ "10-Q:0000831259-26-000036" ], "accounts_payable": [ "10-Q:0000831259-26-000036" ], "debt_current": [ "10-Q:0000831259-26-000036" ], "current_liabilities": [ "10-Q:0000831259-26-000036" ], "long_term_debt": [ "10-Q:0000831259-26-000036" ], "total_liabilities": [ "10-Q:0000831259-26-000036" ], "equity_parent": [ "10-Q:0000831259-26-000036" ], "nci": [ "10-Q:0000831259-26-000036" ], "equity_total": [ "10-Q:0000831259-26-000036" ], "liabilities_and_equity": [ "10-Q:0000831259-26-000036" ], "retained_earnings": [ "10-Q:0000831259-26-000036" ], "accrued_taxes_current": [ "10-Q:0000831259-26-000036" ], "operating_lease_liability": [ "10-K:0000831259-26-000012" ], "operating_lease_liability_current": [ "10-K:0000831259-26-000012" ], "operating_lease_liability_noncurrent": [ "10-Q:0000831259-26-000036" ], "operating_lease_discount_rate": [ "10-K:0000831259-26-000012" ], "operating_lease_payments_y1": [ "10-K:0000831259-26-000012" ], "operating_lease_payments_total": [ "10-K:0000831259-26-000012" ], "operating_lease_imputed_interest": [ "10-K:0000831259-26-000012" ], "debt_maturity_y1": [ "10-K:0000831259-26-000012" ], "debt_maturity_y2": [ "10-K:0000831259-26-000012" ], "debt_maturity_y3": [ "10-K:0000831259-26-000012" ], "debt_maturity_y4": [ "10-K:0000831259-26-000012" ], "debt_maturity_y5": [ "10-K:0000831259-26-000012" ], "debt_maturity_after_y5": [ "10-K:0000831259-26-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 3737000000.0, "short_term_investments": null, "receivables": 681000000.0, "inventory": null, "current_assets": 14092000000.0, "ppe_net": 41101000000.0, "goodwill": null, "intangibles": null, "total_assets": 58840000000.0, "accounts_payable": 4142000000.0, "short_term_borrowings": null, "debt_current": 500000000.0, "current_liabilities": 5907000000.0, "long_term_debt": 8914000000.0, "total_liabilities": 27329000000.0, "temporary_equity": null, "equity_parent": 19505000000.0, "nci": 12006000000.0, "equity_total": 31511000000.0, "liabilities_and_equity": 58840000000.0, "shares_outstanding": null, "retained_earnings": 2050000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 725000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 987000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-26-000025" ], "value_sources": { "cash": [ "10-Q:0000831259-26-000025" ], "receivables": [ "10-Q:0000831259-26-000025" ], "current_assets": [ "10-Q:0000831259-26-000025" ], "ppe_net": [ "10-Q:0000831259-26-000025" ], "total_assets": [ "10-Q:0000831259-26-000025" ], "accounts_payable": [ "10-Q:0000831259-26-000025" ], "debt_current": [ "10-Q:0000831259-26-000025" ], "current_liabilities": [ "10-Q:0000831259-26-000025" ], "long_term_debt": [ "10-Q:0000831259-26-000025" ], "total_liabilities": [ "10-Q:0000831259-26-000025" ], "equity_parent": [ "10-Q:0000831259-26-000025" ], "nci": [ "10-Q:0000831259-26-000025" ], "equity_total": [ "10-Q:0000831259-26-000025" ], "liabilities_and_equity": [ "10-Q:0000831259-26-000025" ], "retained_earnings": [ "10-Q:0000831259-26-000025" ], "accrued_taxes_current": [ "10-Q:0000831259-26-000025" ], "operating_lease_liability_noncurrent": [ "10-Q:0000831259-26-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 4080000000.0, "short_term_investments": null, "receivables": 716000000.0, "inventory": null, "current_assets": 14165000000.0, "ppe_net": 41705000000.0, "goodwill": null, "intangibles": null, "total_assets": 59727000000.0, "accounts_payable": 4582000000.0, "short_term_borrowings": null, "debt_current": 1220000000.0, "current_liabilities": 6856000000.0, "long_term_debt": 8166000000.0, "total_liabilities": 27505000000.0, "temporary_equity": null, "equity_parent": 20109000000.0, "nci": 12113000000.0, "equity_total": 32222000000.0, "liabilities_and_equity": 59727000000.0, "shares_outstanding": null, "retained_earnings": 2817000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 509000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 973000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000831259-26-000036" ], "value_sources": { "cash": [ "10-Q:0000831259-26-000036" ], "receivables": [ "10-Q:0000831259-26-000036" ], "current_assets": [ "10-Q:0000831259-26-000036" ], "ppe_net": [ "10-Q:0000831259-26-000036" ], "total_assets": [ "10-Q:0000831259-26-000036" ], "accounts_payable": [ "10-Q:0000831259-26-000036" ], "debt_current": [ "10-Q:0000831259-26-000036" ], "current_liabilities": [ "10-Q:0000831259-26-000036" ], "long_term_debt": [ "10-Q:0000831259-26-000036" ], "total_liabilities": [ "10-Q:0000831259-26-000036" ], "equity_parent": [ "10-Q:0000831259-26-000036" ], "nci": [ "10-Q:0000831259-26-000036" ], "equity_total": [ "10-Q:0000831259-26-000036" ], "liabilities_and_equity": [ "10-Q:0000831259-26-000036" ], "retained_earnings": [ "10-Q:0000831259-26-000036" ], "accrued_taxes_current": [ "10-Q:0000831259-26-000036" ], "operating_lease_liability_noncurrent": [ "10-Q:0000831259-26-000036" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": -38000000.0, "cfi": -546000000.0, "cff": 173000000.0, "capex": 610000000.0, "d_and_a": 341000000.0, "sbc": 27000000.0, "dividends_paid": 73000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -118000000.0, "change_receivables": -205000000.0, "change_inventories": -154000000.0, "change_payables": -149000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1478000000.0 }, "sources": [ "10-Q:0000831259-21-000017" ], "value_sources": { "cfo": [ "10-Q:0000831259-21-000017" ], "cfi": [ "10-Q:0000831259-21-000017" ], "cff": [ "10-Q:0000831259-21-000017" ], "capex": [ "10-Q:0000831259-21-000017" ], "d_and_a": [ "10-Q:0000831259-21-000017" ], "sbc": [ "10-Q:0000831259-21-000017" ], "dividends_paid": [ "10-Q:0000831259-21-000017" ], "deferred_tax": [ "10-Q:0000831259-21-000017" ], "change_receivables": [ "10-Q:0000831259-21-000017" ], "change_inventories": [ "10-Q:0000831259-21-000017" ], "change_payables": [ "10-Q:0000831259-21-000017" ], "proceeds_debt_issuance": [ "10-Q:0000831259-21-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 491000000.0, "cfi": -480000000.0, "cff": -149000000.0, "capex": 527000000.0, "d_and_a": 358000000.0, "sbc": 16000000.0, "dividends_paid": 0.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 90000000.0, "change_receivables": 122000000.0, "change_inventories": -14000000.0, "change_payables": 76000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 107000000.0 }, "sources": [ "10-Q:0000831259-21-000017", "10-Q:0000831259-21-000029" ], "value_sources": { "cfo": [ "10-Q:0000831259-21-000017", "10-Q:0000831259-21-000029" ], "cfi": [ "10-Q:0000831259-21-000017", "10-Q:0000831259-21-000029" ], "cff": [ "10-Q:0000831259-21-000017", "10-Q:0000831259-21-000029" ], "capex": [ "10-Q:0000831259-21-000029" ], "d_and_a": [ "10-Q:0000831259-21-000017", "10-Q:0000831259-21-000029" ], "sbc": [ "10-Q:0000831259-21-000017", "10-Q:0000831259-21-000029" ], "dividends_paid": [ "10-Q:0000831259-21-000017", "10-Q:0000831259-21-000029" ], "deferred_tax": [ "10-Q:0000831259-21-000017", "10-Q:0000831259-21-000029" ], "change_receivables": [ "10-Q:0000831259-21-000017", "10-Q:0000831259-21-000029" ], "change_inventories": [ "10-Q:0000831259-21-000017", "10-Q:0000831259-21-000029" ], "change_payables": [ "10-Q:0000831259-21-000017", "10-Q:0000831259-21-000029" ], "proceeds_debt_issuance": [ "10-Q:0000831259-21-000017", "10-Q:0000831259-21-000029" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1237000000.0, "cfi": -407000000.0, "cff": 96000000.0, "capex": 436000000.0, "d_and_a": 394000000.0, "sbc": 17000000.0, "dividends_paid": 0.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 147000000.0, "change_receivables": -49000000.0, "change_inventories": 109000000.0, "change_payables": 113000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1651000000.0 }, "sources": [ "10-Q:0000831259-21-000029", "10-Q:0000831259-21-000038" ], "value_sources": { "cfo": [ "10-Q:0000831259-21-000029", "10-Q:0000831259-21-000038" ], "cfi": [ "10-Q:0000831259-21-000029", "10-Q:0000831259-21-000038" ], "cff": [ "10-Q:0000831259-21-000029", "10-Q:0000831259-21-000038" ], "capex": [ "10-Q:0000831259-21-000038" ], "d_and_a": [ "10-Q:0000831259-21-000029", "10-Q:0000831259-21-000038" ], "sbc": [ "10-Q:0000831259-21-000029", "10-Q:0000831259-21-000038" ], "dividends_paid": [ "10-Q:0000831259-21-000029", "10-Q:0000831259-21-000038" ], "deferred_tax": [ "10-Q:0000831259-21-000029", "10-Q:0000831259-21-000038" ], "change_receivables": [ "10-Q:0000831259-21-000029", "10-Q:0000831259-21-000038" ], "change_inventories": [ "10-Q:0000831259-21-000029", "10-Q:0000831259-21-000038" ], "change_payables": [ "10-Q:0000831259-21-000029", "10-Q:0000831259-21-000038" ], "proceeds_debt_issuance": [ "10-Q:0000831259-21-000029", "10-Q:0000831259-21-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1327000000.0, "cfi": 169000000.0, "cff": -248000000.0, "capex": 388000000.0, "d_and_a": 435000000.0, "sbc": 39000000.0, "dividends_paid": 0.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 62000000.0, "change_receivables": 0.0, "change_inventories": 17000000.0, "change_payables": 75000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 295000000.0 }, "sources": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "value_sources": { "cfo": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "cfi": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "cff": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "capex": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "d_and_a": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "sbc": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "dividends_paid": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "deferred_tax": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "change_receivables": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "change_inventories": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "change_payables": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "proceeds_debt_issuance": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 1075000000.0, "cfi": -368000000.0, "cff": 225000000.0, "capex": 370000000.0, "d_and_a": 419000000.0, "sbc": 41000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 38000000.0, "change_receivables": 361000000.0, "change_inventories": 225000000.0, "change_payables": -42000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 130000000.0 }, "sources": [ "10-Q:0000831259-22-000028" ], "value_sources": { "cfo": [ "10-Q:0000831259-22-000028" ], "cfi": [ "10-Q:0000831259-22-000028" ], "cff": [ "10-Q:0000831259-22-000028" ], "capex": [ "10-Q:0000831259-22-000028" ], "d_and_a": [ "10-Q:0000831259-22-000028" ], "sbc": [ "10-Q:0000831259-22-000028" ], "dividends_paid": [ "10-Q:0000831259-22-000028" ], "buybacks": [ "10-Q:0000831259-22-000028" ], "deferred_tax": [ "10-Q:0000831259-22-000028" ], "change_receivables": [ "10-Q:0000831259-22-000028" ], "change_inventories": [ "10-Q:0000831259-22-000028" ], "change_payables": [ "10-Q:0000831259-22-000028" ], "proceeds_debt_issuance": [ "10-Q:0000831259-22-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 2395000000.0, "cfi": -465000000.0, "cff": -196000000.0, "capex": 433000000.0, "d_and_a": 483000000.0, "sbc": 15000000.0, "dividends_paid": 111000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 41000000.0, "change_receivables": -82000000.0, "change_inventories": 74000000.0, "change_payables": 314000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 30000000.0 }, "sources": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "value_sources": { "cfo": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "cfi": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "cff": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "capex": [ "10-Q:0000831259-22-000043" ], "d_and_a": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "sbc": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "dividends_paid": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "buybacks": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "deferred_tax": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "change_receivables": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "change_inventories": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "change_payables": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ], "proceeds_debt_issuance": [ "10-Q:0000831259-22-000028", "10-Q:0000831259-22-000043" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 1965000000.0, "cfi": -398000000.0, "cff": -217000000.0, "capex": 541000000.0, "d_and_a": 528000000.0, "sbc": 23000000.0, "dividends_paid": 109000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 17000000.0, "change_receivables": -61000000.0, "change_inventories": 11000000.0, "change_payables": -149000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 473000000.0 }, "sources": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ], "value_sources": { "cfo": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ], "cfi": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ], "cff": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ], "capex": [ "10-Q:0000831259-22-000049" ], "d_and_a": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ], "sbc": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ], "dividends_paid": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ], "buybacks": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ], "deferred_tax": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ], "change_receivables": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ], "change_inventories": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ], "change_payables": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ], "proceeds_debt_issuance": [ "10-Q:0000831259-22-000043", "10-Q:0000831259-22-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 2280000000.0, "cfi": -733000000.0, "cff": -1152000000.0, "capex": 771000000.0, "d_and_a": 568000000.0, "sbc": 19000000.0, "dividends_paid": 111000000.0, "buybacks": 488000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -267000000.0, "change_receivables": 254000000.0, "change_inventories": 308000000.0, "change_payables": 372000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 568000000.0 }, "sources": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "value_sources": { "cfo": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "cfi": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "cff": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "capex": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "d_and_a": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "sbc": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "dividends_paid": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "buybacks": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "deferred_tax": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "change_receivables": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "change_inventories": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "change_payables": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "proceeds_debt_issuance": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 1691000000.0, "cfi": -714000000.0, "cff": -703000000.0, "capex": 723000000.0, "d_and_a": 489000000.0, "sbc": 49000000.0, "dividends_paid": 220000000.0, "buybacks": 541000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 48000000.0, "change_receivables": 222000000.0, "change_inventories": -47000000.0, "change_payables": -519000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 604000000.0 }, "sources": [ "10-Q:0000831259-23-000023" ], "value_sources": { "cfo": [ "10-Q:0000831259-23-000023" ], "cfi": [ "10-Q:0000831259-23-000023" ], "cff": [ "10-Q:0000831259-23-000023" ], "capex": [ "10-Q:0000831259-23-000023" ], "d_and_a": [ "10-Q:0000831259-23-000023" ], "sbc": [ "10-Q:0000831259-23-000023" ], "dividends_paid": [ "10-Q:0000831259-23-000023" ], "buybacks": [ "10-Q:0000831259-23-000023" ], "deferred_tax": [ "10-Q:0000831259-23-000023" ], "change_receivables": [ "10-Q:0000831259-23-000023" ], "change_inventories": [ "10-Q:0000831259-23-000023" ], "change_payables": [ "10-Q:0000831259-23-000023" ], "proceeds_debt_issuance": [ "10-Q:0000831259-23-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 1621000000.0, "cfi": -816000000.0, "cff": 352000000.0, "capex": 863000000.0, "d_and_a": 507000000.0, "sbc": 13000000.0, "dividends_paid": 218000000.0, "buybacks": 644000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 15000000.0, "change_receivables": -536000000.0, "change_inventories": 87000000.0, "change_payables": 704000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4062000000.0 }, "sources": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "value_sources": { "cfo": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "cfi": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "cff": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "capex": [ "10-Q:0000831259-23-000032" ], "d_and_a": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "sbc": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "dividends_paid": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "buybacks": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "deferred_tax": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "change_receivables": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "change_inventories": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "change_payables": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "proceeds_debt_issuance": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 758000000.0, "cfi": -851000000.0, "cff": -828000000.0, "capex": 836000000.0, "d_and_a": 508000000.0, "sbc": 13000000.0, "dividends_paid": 214000000.0, "buybacks": 162000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 20000000.0, "change_receivables": -142000000.0, "change_inventories": 144000000.0, "change_payables": -101000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 700000000.0 }, "sources": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ], "value_sources": { "cfo": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ], "cfi": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ], "cff": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ], "capex": [ "10-Q:0000831259-23-000037" ], "d_and_a": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ], "sbc": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ], "dividends_paid": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ], "buybacks": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ], "deferred_tax": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ], "change_receivables": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ], "change_inventories": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ], "change_payables": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ], "proceeds_debt_issuance": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-23-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 1069000000.0, "cfi": -1059000000.0, "cff": -444000000.0, "capex": 1047000000.0, "d_and_a": 515000000.0, "sbc": 20000000.0, "dividends_paid": 214000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -47000000.0, "change_receivables": 400000000.0, "change_inventories": 389000000.0, "change_payables": -157000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 369000000.0 }, "sources": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "value_sources": { "cfo": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "cfi": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "cff": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "capex": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "d_and_a": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "sbc": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "dividends_paid": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "buybacks": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "deferred_tax": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "change_receivables": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "change_inventories": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "change_payables": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ], "proceeds_debt_issuance": [ "10-K:0000831259-24-000011", "10-Q:0000831259-23-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1050000000.0, "cfi": -1164000000.0, "cff": -1172000000.0, "capex": 1121000000.0, "d_and_a": 399000000.0, "sbc": 53000000.0, "dividends_paid": 217000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 35000000.0, "change_receivables": -157000000.0, "change_inventories": 457000000.0, "change_payables": -288000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 284000000.0 }, "sources": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-24-000019" ], "value_sources": { "cfo": [ "10-Q:0000831259-24-000019" ], "cfi": [ "10-Q:0000831259-24-000019" ], "cff": [ "10-Q:0000831259-24-000019" ], "capex": [ "10-Q:0000831259-24-000019" ], "d_and_a": [ "10-Q:0000831259-24-000019" ], "sbc": [ "10-Q:0000831259-24-000019" ], "dividends_paid": [ "10-Q:0000831259-24-000019" ], "buybacks": [ "10-Q:0000831259-23-000023" ], "deferred_tax": [ "10-Q:0000831259-24-000019" ], "change_receivables": [ "10-Q:0000831259-24-000019" ], "change_inventories": [ "10-Q:0000831259-24-000019" ], "change_payables": [ "10-Q:0000831259-24-000019" ], "proceeds_debt_issuance": [ "10-Q:0000831259-24-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 1673000000.0, "cfi": -1201000000.0, "cff": -640000000.0, "capex": 1163000000.0, "d_and_a": 547000000.0, "sbc": 19000000.0, "dividends_paid": 215000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 39000000.0, "change_receivables": -599000000.0, "change_inventories": 73000000.0, "change_payables": 85000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 397000000.0 }, "sources": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032", "10-Q:0000831259-24-000019", "10-Q:0000831259-24-000031" ], "value_sources": { "cfo": [ "10-Q:0000831259-24-000019", "10-Q:0000831259-24-000031" ], "cfi": [ "10-Q:0000831259-24-000019", "10-Q:0000831259-24-000031" ], "cff": [ "10-Q:0000831259-24-000019", "10-Q:0000831259-24-000031" ], "capex": [ "10-Q:0000831259-24-000031" ], "d_and_a": [ "10-Q:0000831259-24-000019", "10-Q:0000831259-24-000031" ], "sbc": [ "10-Q:0000831259-24-000019", "10-Q:0000831259-24-000031" ], "dividends_paid": [ "10-Q:0000831259-24-000019", "10-Q:0000831259-24-000031" ], "buybacks": [ "10-Q:0000831259-23-000023", "10-Q:0000831259-23-000032" ], "deferred_tax": [ "10-Q:0000831259-24-000019", "10-Q:0000831259-24-000031" ], "change_receivables": [ "10-Q:0000831259-24-000019", "10-Q:0000831259-24-000031" ], "change_inventories": [ "10-Q:0000831259-24-000019", "10-Q:0000831259-24-000031" ], "change_payables": [ "10-Q:0000831259-24-000019", "10-Q:0000831259-24-000031" ], "proceeds_debt_issuance": [ "10-Q:0000831259-24-000019", "10-Q:0000831259-24-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 1236000000.0, "cfi": -1219000000.0, "cff": -414000000.0, "capex": 1178000000.0, "d_and_a": 533000000.0, "sbc": 17000000.0, "dividends_paid": 215000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 56000000.0, "change_receivables": 206000000.0, "change_inventories": 208000000.0, "change_payables": 52000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 505000000.0 }, "sources": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-24-000031", "10-Q:0000831259-24-000039" ], "value_sources": { "cfo": [ "10-Q:0000831259-24-000031", "10-Q:0000831259-24-000039" ], "cfi": [ "10-Q:0000831259-24-000031", "10-Q:0000831259-24-000039" ], "cff": [ "10-Q:0000831259-24-000031", "10-Q:0000831259-24-000039" ], "capex": [ "10-Q:0000831259-24-000039" ], "d_and_a": [ "10-Q:0000831259-24-000031", "10-Q:0000831259-24-000039" ], "sbc": [ "10-Q:0000831259-24-000031", "10-Q:0000831259-24-000039" ], "dividends_paid": [ "10-Q:0000831259-24-000031", "10-Q:0000831259-24-000039" ], "buybacks": [ "10-Q:0000831259-23-000032", "10-Q:0000831259-24-000039" ], "deferred_tax": [ "10-Q:0000831259-24-000031", "10-Q:0000831259-24-000039" ], "change_receivables": [ "10-Q:0000831259-24-000031", "10-Q:0000831259-24-000039" ], "change_inventories": [ "10-Q:0000831259-24-000031", "10-Q:0000831259-24-000039" ], "change_payables": [ "10-Q:0000831259-24-000031", "10-Q:0000831259-24-000039" ], "proceeds_debt_issuance": [ "10-Q:0000831259-24-000031", "10-Q:0000831259-24-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 1320000000.0, "cfi": -1372000000.0, "cff": -424000000.0, "capex": 1362000000.0, "d_and_a": 589000000.0, "sbc": 20000000.0, "dividends_paid": 216000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 52000000.0, "change_receivables": 384000000.0, "change_inventories": 135000000.0, "change_payables": -10000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 595000000.0 }, "sources": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "value_sources": { "cfo": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "cfi": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "cff": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "capex": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "d_and_a": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "sbc": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "dividends_paid": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "buybacks": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "deferred_tax": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "change_receivables": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "change_inventories": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "change_payables": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ], "proceeds_debt_issuance": [ "10-K:0000831259-25-000006", "10-Q:0000831259-24-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 1896000000.0, "cfi": -1277000000.0, "cff": -342000000.0, "capex": 1254000000.0, "d_and_a": 595000000.0, "sbc": 53000000.0, "dividends_paid": 218000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 46000000.0, "change_receivables": 582000000.0, "change_inventories": -66000000.0, "change_payables": -160000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 613000000.0 }, "sources": [ "10-Q:0000831259-25-000018" ], "value_sources": { "cfo": [ "10-Q:0000831259-25-000018" ], "cfi": [ "10-Q:0000831259-25-000018" ], "cff": [ "10-Q:0000831259-25-000018" ], "capex": [ "10-Q:0000831259-25-000018" ], "d_and_a": [ "10-Q:0000831259-25-000018" ], "sbc": [ "10-Q:0000831259-25-000018" ], "dividends_paid": [ "10-Q:0000831259-25-000018" ], "buybacks": [ "10-Q:0000831259-25-000018" ], "deferred_tax": [ "10-Q:0000831259-25-000018" ], "change_receivables": [ "10-Q:0000831259-25-000018" ], "change_inventories": [ "10-Q:0000831259-25-000018" ], "change_payables": [ "10-Q:0000831259-25-000018" ], "proceeds_debt_issuance": [ "10-Q:0000831259-25-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1956000000.0, "cfi": -1108000000.0, "cff": -786000000.0, "capex": 1116000000.0, "d_and_a": 509000000.0, "sbc": 24000000.0, "dividends_paid": 215000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -9000000.0, "change_receivables": -674000000.0, "change_inventories": 407000000.0, "change_payables": 263000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 668000000.0 }, "sources": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ], "value_sources": { "cfo": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ], "cfi": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ], "cff": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ], "capex": [ "10-Q:0000831259-25-000031" ], "d_and_a": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ], "sbc": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ], "dividends_paid": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ], "buybacks": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ], "deferred_tax": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ], "change_receivables": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ], "change_inventories": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ], "change_payables": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ], "proceeds_debt_issuance": [ "10-Q:0000831259-25-000018", "10-Q:0000831259-25-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1872000000.0, "cfi": -1412000000.0, "cff": -646000000.0, "capex": 1199000000.0, "d_and_a": 600000000.0, "sbc": 17000000.0, "dividends_paid": 216000000.0, "buybacks": 59000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1000000.0, "change_receivables": -1000000.0, "change_inventories": -40000000.0, "change_payables": -182000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 667000000.0 }, "sources": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "value_sources": { "cfo": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "cfi": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "cff": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "capex": [ "10-Q:0000831259-25-000050" ], "d_and_a": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "sbc": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "dividends_paid": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "buybacks": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "deferred_tax": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "change_receivables": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "change_inventories": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "change_payables": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "proceeds_debt_issuance": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 1436000000.0, "cfi": -1231000000.0, "cff": -1510000000.0, "capex": 1239000000.0, "d_and_a": 537000000.0, "sbc": 15000000.0, "dividends_paid": 216000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -112000000.0, "change_receivables": -367000000.0, "change_inventories": 337000000.0, "change_payables": 222000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 303000000.0 }, "sources": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "value_sources": { "cfo": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "cfi": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "cff": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "capex": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "d_and_a": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "sbc": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "dividends_paid": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "buybacks": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "deferred_tax": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "change_receivables": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "change_inventories": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "change_payables": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "proceeds_debt_issuance": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1058000000.0, "cfi": -1176000000.0, "cff": 155000000.0, "capex": 1172000000.0, "d_and_a": 466000000.0, "sbc": 54000000.0, "dividends_paid": 218000000.0, "buybacks": 55000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 26000000.0, "change_receivables": 215000000.0, "change_inventories": 143000000.0, "change_payables": 2000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1088000000.0 }, "sources": [ "10-Q:0000831259-26-000025" ], "value_sources": { "cfo": [ "10-Q:0000831259-26-000025" ], "cfi": [ "10-Q:0000831259-26-000025" ], "cff": [ "10-Q:0000831259-26-000025" ], "capex": [ "10-Q:0000831259-26-000025" ], "d_and_a": [ "10-Q:0000831259-26-000025" ], "sbc": [ "10-Q:0000831259-26-000025" ], "dividends_paid": [ "10-Q:0000831259-26-000025" ], "buybacks": [ "10-Q:0000831259-26-000025" ], "deferred_tax": [ "10-Q:0000831259-26-000025" ], "change_receivables": [ "10-Q:0000831259-26-000025" ], "change_inventories": [ "10-Q:0000831259-26-000025" ], "change_payables": [ "10-Q:0000831259-26-000025" ], "proceeds_debt_issuance": [ "10-Q:0000831259-26-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 2195000000.0, "cfi": -1256000000.0, "cff": -1063000000.0, "capex": 1261000000.0, "d_and_a": 668000000.0, "sbc": 20000000.0, "dividends_paid": 215000000.0, "buybacks": 52000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 8000000.0, "change_receivables": 105000000.0, "change_inventories": -81000000.0, "change_payables": 426000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 542000000.0 }, "sources": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "value_sources": { "cfo": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "cfi": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "cff": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "capex": [ "10-Q:0000831259-25-000031" ], "d_and_a": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "sbc": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "dividends_paid": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "buybacks": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "deferred_tax": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "change_receivables": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "change_inventories": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "change_payables": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "proceeds_debt_issuance": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1664000000.0, "cfi": -1010000000.0, "cff": -825000000.0, "capex": 1056000000.0, "d_and_a": 625000000.0, "sbc": 24000000.0, "dividends_paid": 216000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -50000000.0, "change_receivables": 113000000.0, "change_inventories": 51000000.0, "change_payables": -145000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 550000000.0 }, "sources": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "value_sources": { "cfo": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "cfi": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "cff": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "capex": [ "10-Q:0000831259-25-000050" ], "d_and_a": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "sbc": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "dividends_paid": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "buybacks": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "deferred_tax": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "change_receivables": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "change_inventories": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "change_payables": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ], "proceeds_debt_issuance": [ "10-Q:0000831259-25-000031", "10-Q:0000831259-25-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 693000000.0, "cfi": -1030000000.0, "cff": -143000000.0, "capex": 1005000000.0, "d_and_a": 485000000.0, "sbc": 23000000.0, "dividends_paid": 216000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 263000000.0, "change_receivables": 88000000.0, "change_inventories": 596000000.0, "change_payables": 519000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1015000000.0 }, "sources": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "value_sources": { "cfo": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "cfi": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "cff": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "capex": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "d_and_a": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "sbc": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "dividends_paid": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "buybacks": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "deferred_tax": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "change_receivables": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "change_inventories": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "change_payables": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ], "proceeds_debt_issuance": [ "10-K:0000831259-26-000012", "10-Q:0000831259-25-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1495000000.0, "cfi": -985000000.0, "cff": -534000000.0, "capex": 973000000.0, "d_and_a": 514000000.0, "sbc": 68000000.0, "dividends_paid": 218000000.0, "buybacks": 93000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 19000000.0, "change_receivables": -325000000.0, "change_inventories": -201000000.0, "change_payables": -671000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1137000000.0 }, "sources": [ "10-Q:0000831259-26-000025" ], "value_sources": { "cfo": [ "10-Q:0000831259-26-000025" ], "cfi": [ "10-Q:0000831259-26-000025" ], "cff": [ "10-Q:0000831259-26-000025" ], "capex": [ "10-Q:0000831259-26-000025" ], "d_and_a": [ "10-Q:0000831259-26-000025" ], "sbc": [ "10-Q:0000831259-26-000025" ], "dividends_paid": [ "10-Q:0000831259-26-000025" ], "buybacks": [ "10-Q:0000831259-26-000025" ], "deferred_tax": [ "10-Q:0000831259-26-000025" ], "change_receivables": [ "10-Q:0000831259-26-000025" ], "change_inventories": [ "10-Q:0000831259-26-000025" ], "change_payables": [ "10-Q:0000831259-26-000025" ], "proceeds_debt_issuance": [ "10-Q:0000831259-26-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 2048000000.0, "cfi": -1192000000.0, "cff": -514000000.0, "capex": null, "d_and_a": 523000000.0, "sbc": 35000000.0, "dividends_paid": 216000000.0, "buybacks": 110000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 16000000.0, "change_receivables": 57000000.0, "change_inventories": 372000000.0, "change_payables": 309000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 940000000.0 }, "sources": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "value_sources": { "cfo": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "cfi": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "cff": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "d_and_a": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "sbc": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "dividends_paid": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "buybacks": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "deferred_tax": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "change_receivables": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "change_inventories": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "change_payables": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ], "proceeds_debt_issuance": [ "10-Q:0000831259-26-000025", "10-Q:0000831259-26-000036" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 3017000000.0, "cfi": -1264000000.0, "cff": -128000000.0, "capex": 1961000000.0, "d_and_a": 1528000000.0, "sbc": 99000000.0, "dividends_paid": 73000000.0, "buybacks": 0.0, "interest_paid": 472000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 181000000.0, "change_receivables": -132000000.0, "change_inventories": -42000000.0, "change_payables": 115000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3531000000.0 }, "sources": [ "10-K:0000831259-23-000013" ], "value_sources": { "cfo": [ "10-K:0000831259-23-000013" ], "cfi": [ "10-K:0000831259-23-000013" ], "cff": [ "10-K:0000831259-23-000013" ], "capex": [ "10-K:0000831259-23-000013" ], "d_and_a": [ "10-K:0000831259-23-000013" ], "sbc": [ "10-K:0000831259-23-000013" ], "dividends_paid": [ "10-K:0000831259-23-000013" ], "buybacks": [ "10-K:0000831259-23-000013" ], "interest_paid": [ "10-K:0000831259-23-000013" ], "deferred_tax": [ "10-K:0000831259-23-000013" ], "change_receivables": [ "10-K:0000831259-23-000013" ], "change_inventories": [ "10-K:0000831259-23-000013" ], "change_payables": [ "10-K:0000831259-23-000013" ], "proceeds_debt_issuance": [ "10-K:0000831259-23-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 7715000000.0, "cfi": -1964000000.0, "cff": -1340000000.0, "capex": 2115000000.0, "d_and_a": 1998000000.0, "sbc": 98000000.0, "dividends_paid": 331000000.0, "buybacks": 488000000.0, "interest_paid": 640000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -171000000.0, "change_receivables": 472000000.0, "change_inventories": 618000000.0, "change_payables": 487000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1201000000.0 }, "sources": [ "10-K:0000831259-24-000011" ], "value_sources": { "cfo": [ "10-K:0000831259-24-000011" ], "cfi": [ "10-K:0000831259-24-000011" ], "cff": [ "10-K:0000831259-24-000011" ], "capex": [ "10-K:0000831259-24-000011" ], "d_and_a": [ "10-K:0000831259-24-000011" ], "sbc": [ "10-K:0000831259-24-000011" ], "dividends_paid": [ "10-K:0000831259-24-000011" ], "buybacks": [ "10-K:0000831259-24-000011" ], "interest_paid": [ "10-K:0000831259-24-000011" ], "deferred_tax": [ "10-K:0000831259-24-000011" ], "change_receivables": [ "10-K:0000831259-24-000011" ], "change_inventories": [ "10-K:0000831259-24-000011" ], "change_payables": [ "10-K:0000831259-24-000011" ], "proceeds_debt_issuance": [ "10-K:0000831259-24-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 5139000000.0, "cfi": -3440000000.0, "cff": -1623000000.0, "capex": 3469000000.0, "d_and_a": 2019000000.0, "sbc": 95000000.0, "dividends_paid": 866000000.0, "buybacks": 1347000000.0, "interest_paid": 417000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 36000000.0, "change_receivables": -56000000.0, "change_inventories": 573000000.0, "change_payables": -73000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5735000000.0 }, "sources": [ "10-K:0000831259-25-000006" ], "value_sources": { "cfo": [ "10-K:0000831259-25-000006" ], "cfi": [ "10-K:0000831259-25-000006" ], "cff": [ "10-K:0000831259-25-000006" ], "capex": [ "10-K:0000831259-25-000006" ], "d_and_a": [ "10-K:0000831259-25-000006" ], "sbc": [ "10-K:0000831259-25-000006" ], "dividends_paid": [ "10-K:0000831259-25-000006" ], "buybacks": [ "10-K:0000831259-25-000006" ], "interest_paid": [ "10-K:0000831259-25-000006" ], "deferred_tax": [ "10-K:0000831259-25-000006" ], "change_receivables": [ "10-K:0000831259-25-000006" ], "change_inventories": [ "10-K:0000831259-25-000006" ], "change_payables": [ "10-K:0000831259-25-000006" ], "proceeds_debt_issuance": [ "10-K:0000831259-25-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 5279000000.0, "cfi": -4956000000.0, "cff": -2650000000.0, "capex": 4824000000.0, "d_and_a": 2068000000.0, "sbc": 109000000.0, "dividends_paid": 863000000.0, "buybacks": 0.0, "interest_paid": 419000000.0, "taxes_paid": 2007000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 182000000.0, "change_receivables": -166000000.0, "change_inventories": 873000000.0, "change_payables": -161000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1781000000.0 }, "sources": [ "10-K:0000831259-26-000012" ], "value_sources": { "cfo": [ "10-K:0000831259-26-000012" ], "cfi": [ "10-K:0000831259-26-000012" ], "cff": [ "10-K:0000831259-26-000012" ], "capex": [ "10-K:0000831259-26-000012" ], "d_and_a": [ "10-K:0000831259-26-000012" ], "sbc": [ "10-K:0000831259-26-000012" ], "dividends_paid": [ "10-K:0000831259-26-000012" ], "buybacks": [ "10-K:0000831259-26-000012" ], "interest_paid": [ "10-K:0000831259-26-000012" ], "taxes_paid": [ "10-K:0000831259-26-000012" ], "deferred_tax": [ "10-K:0000831259-26-000012" ], "change_receivables": [ "10-K:0000831259-26-000012" ], "change_inventories": [ "10-K:0000831259-26-000012" ], "change_payables": [ "10-K:0000831259-26-000012" ], "proceeds_debt_issuance": [ "10-K:0000831259-26-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 7160000000.0, "cfi": -5028000000.0, "cff": -3284000000.0, "capex": 4808000000.0, "d_and_a": 2241000000.0, "sbc": 109000000.0, "dividends_paid": 865000000.0, "buybacks": 59000000.0, "interest_paid": 206000000.0, "taxes_paid": 2552000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -76000000.0, "change_receivables": -460000000.0, "change_inventories": 638000000.0, "change_payables": 143000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2251000000.0 }, "sources": [ "10-K:0000831259-26-000012" ], "value_sources": { "cfo": [ "10-K:0000831259-26-000012" ], "cfi": [ "10-K:0000831259-26-000012" ], "cff": [ "10-K:0000831259-26-000012" ], "capex": [ "10-K:0000831259-26-000012" ], "d_and_a": [ "10-K:0000831259-26-000012" ], "sbc": [ "10-K:0000831259-26-000012" ], "dividends_paid": [ "10-K:0000831259-26-000012" ], "buybacks": [ "10-K:0000831259-26-000012" ], "interest_paid": [ "10-K:0000831259-26-000012" ], "taxes_paid": [ "10-K:0000831259-26-000012" ], "deferred_tax": [ "10-K:0000831259-26-000012" ], "change_receivables": [ "10-K:0000831259-26-000012" ], "change_inventories": [ "10-K:0000831259-26-000012" ], "change_payables": [ "10-K:0000831259-26-000012" ], "proceeds_debt_issuance": [ "10-K:0000831259-26-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 5610000000.0, "cfi": -4472000000.0, "cff": -1876000000.0, "capex": 4494000000.0, "d_and_a": 2244000000.0, "sbc": 121000000.0, "dividends_paid": 865000000.0, "buybacks": 107000000.0, "interest_paid": 256000000.0, "taxes_paid": 2898000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 247000000.0, "change_receivables": 521000000.0, "change_inventories": 709000000.0, "change_payables": 802000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3195000000.0 }, "sources": [ "10-K:0000831259-26-000012" ], "value_sources": { "cfo": [ "10-K:0000831259-26-000012" ], "cfi": [ "10-K:0000831259-26-000012" ], "cff": [ "10-K:0000831259-26-000012" ], "capex": [ "10-K:0000831259-26-000012" ], "d_and_a": [ "10-K:0000831259-26-000012" ], "sbc": [ "10-K:0000831259-26-000012" ], "dividends_paid": [ "10-K:0000831259-26-000012" ], "buybacks": [ "10-K:0000831259-26-000012" ], "interest_paid": [ "10-K:0000831259-26-000012" ], "taxes_paid": [ "10-K:0000831259-26-000012" ], "deferred_tax": [ "10-K:0000831259-26-000012" ], "change_receivables": [ "10-K:0000831259-26-000012" ], "change_inventories": [ "10-K:0000831259-26-000012" ], "change_payables": [ "10-K:0000831259-26-000012" ], "proceeds_debt_issuance": [ "10-K:0000831259-26-000012" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000831259-21-000009": { "kind": "filing", "form": "10-K", "accession": "0000831259-21-000009", "report_date": "2020-12-31", "filed": "2021-02-16", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125921000009/fcx-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125921000009/" }, "10-K:0000831259-22-000009": { "kind": "filing", "form": "10-K", "accession": "0000831259-22-000009", "report_date": "2021-12-31", "filed": "2022-02-15", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125922000009/fcx-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125922000009/" }, "10-K:0000831259-23-000013": { "kind": "filing", "form": "10-K", "accession": "0000831259-23-000013", "report_date": "2022-12-31", "filed": "2023-02-15", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125923000013/fcx-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125923000013/" }, "10-K:0000831259-24-000011": { "kind": "filing", "form": "10-K", "accession": "0000831259-24-000011", "report_date": "2023-12-31", "filed": "2024-02-16", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125924000011/fcx-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125924000011/" }, "10-K:0000831259-25-000006": { "kind": "filing", "form": "10-K", "accession": "0000831259-25-000006", "report_date": "2024-12-31", "filed": "2025-02-14", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125925000006/fcx-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125925000006/" }, "10-K:0000831259-26-000012": { "kind": "filing", "form": "10-K", "accession": "0000831259-26-000012", "report_date": "2025-12-31", "filed": "2026-02-13", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125926000012/fcx-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125926000012/" }, "10-Q:0000831259-20-000020": { "kind": "filing", "form": "10-Q", "accession": "0000831259-20-000020", "report_date": "2020-03-31", "filed": "2020-05-07", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125920000020/fcxq12010-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125920000020/" }, "10-Q:0000831259-20-000032": { "kind": "filing", "form": "10-Q", "accession": "0000831259-20-000032", "report_date": "2020-06-30", "filed": "2020-08-07", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125920000032/fcx2q202010-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125920000032/" }, "10-Q:0000831259-20-000040": { "kind": "filing", "form": "10-Q", "accession": "0000831259-20-000040", "report_date": "2020-09-30", "filed": "2020-11-06", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125920000040/fcx-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125920000040/" }, "10-Q:0000831259-21-000017": { "kind": "filing", "form": "10-Q", "accession": "0000831259-21-000017", "report_date": "2021-03-31", "filed": "2021-05-05", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125921000017/fcx-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125921000017/" }, "10-Q:0000831259-21-000029": { "kind": "filing", "form": "10-Q", "accession": "0000831259-21-000029", "report_date": "2021-06-30", "filed": "2021-08-05", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125921000029/fcx-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125921000029/" }, "10-Q:0000831259-21-000038": { "kind": "filing", "form": "10-Q", "accession": "0000831259-21-000038", "report_date": "2021-09-30", "filed": "2021-11-05", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125921000038/fcx-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125921000038/" }, "10-Q:0000831259-22-000028": { "kind": "filing", "form": "10-Q", "accession": "0000831259-22-000028", "report_date": "2022-03-31", "filed": "2022-05-05", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125922000028/fcx-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125922000028/" }, "10-Q:0000831259-22-000043": { "kind": "filing", "form": "10-Q", "accession": "0000831259-22-000043", "report_date": "2022-06-30", "filed": "2022-08-05", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125922000043/fcx-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125922000043/" }, "10-Q:0000831259-22-000049": { "kind": "filing", "form": "10-Q", "accession": "0000831259-22-000049", "report_date": "2022-09-30", "filed": "2022-11-04", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125922000049/fcx-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125922000049/" }, "10-Q:0000831259-23-000023": { "kind": "filing", "form": "10-Q", "accession": "0000831259-23-000023", "report_date": "2023-03-31", "filed": "2023-05-04", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125923000023/fcx-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125923000023/" }, "10-Q:0000831259-23-000032": { "kind": "filing", "form": "10-Q", "accession": "0000831259-23-000032", "report_date": "2023-06-30", "filed": "2023-08-03", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125923000032/fcx-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125923000032/" }, "10-Q:0000831259-23-000037": { "kind": "filing", "form": "10-Q", "accession": "0000831259-23-000037", "report_date": "2023-09-30", "filed": "2023-11-03", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125923000037/fcx-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125923000037/" }, "10-Q:0000831259-24-000019": { "kind": "filing", "form": "10-Q", "accession": "0000831259-24-000019", "report_date": "2024-03-31", "filed": "2024-05-08", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125924000019/fcx-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125924000019/" }, "10-Q:0000831259-24-000031": { "kind": "filing", "form": "10-Q", "accession": "0000831259-24-000031", "report_date": "2024-06-30", "filed": "2024-08-07", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125924000031/fcx-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125924000031/" }, "10-Q:0000831259-24-000039": { "kind": "filing", "form": "10-Q", "accession": "0000831259-24-000039", "report_date": "2024-09-30", "filed": "2024-11-08", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125924000039/fcx-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125924000039/" }, "10-Q:0000831259-25-000018": { "kind": "filing", "form": "10-Q", "accession": "0000831259-25-000018", "report_date": "2025-03-31", "filed": "2025-05-08", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125925000018/fcx-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125925000018/" }, "10-Q:0000831259-25-000031": { "kind": "filing", "form": "10-Q", "accession": "0000831259-25-000031", "report_date": "2025-06-30", "filed": "2025-08-08", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125925000031/fcx-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125925000031/" }, "10-Q:0000831259-25-000050": { "kind": "filing", "form": "10-Q", "accession": "0000831259-25-000050", "report_date": "2025-09-30", "filed": "2025-11-06", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125925000050/fcx-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125925000050/" }, "10-Q:0000831259-26-000025": { "kind": "filing", "form": "10-Q", "accession": "0000831259-26-000025", "report_date": "2026-03-31", "filed": "2026-05-08", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125926000025/fcx-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125926000025/" }, "10-Q:0000831259-26-000036": { "kind": "filing", "form": "10-Q", "accession": "0000831259-26-000036", "report_date": "2026-06-30", "filed": "2026-08-06", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/831259/000083125926000036/fcx-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/831259/000083125926000036/" } }, "restatements": [ { "period": "FY2021", "item": "change_payables", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 495000000.0, "source": "10-K:0000831259-22-000009", "filed": "2022-02-15" }, "latest": { "value": 487000000.0, "source": "10-K:0000831259-24-000011", "filed": "2024-02-16" }, "used": { "value": 495000000.0, "source": "10-K:0000831259-23-000013", "filed": "2023-02-15" } }, { "period": "FY2022", "item": "change_payables", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 0.0, "source": "10-K:0000831259-23-000013", "filed": "2023-02-15" }, "latest": { "value": -73000000.0, "source": "10-K:0000831259-25-000006", "filed": "2025-02-14" }, "used": { "value": -73000000.0, "source": "10-K:0000831259-24-000011", "filed": "2024-02-16" } }, { "period": "FY2023 Q1", "item": "change_payables", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": -303000000.0, "source": "10-Q:0000831259-23-000023", "filed": "2023-05-04" }, "latest": { "value": -288000000.0, "source": "10-Q:0000831259-24-000019", "filed": "2024-05-08" }, "used": { "value": -288000000.0, "source": "10-Q:0000831259-24-000019", "filed": "2024-05-08" } }, { "period": "FY2023 Q2", "item": "change_payables", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": -231000000.0, "source": "10-Q:0000831259-23-000032", "filed": "2023-08-03" }, "latest": { "value": -203000000.0, "source": "10-Q:0000831259-24-000031", "filed": "2024-08-07" }, "used": { "value": -203000000.0, "source": "10-Q:0000831259-24-000031", "filed": "2024-08-07" } }, { "period": "FY2023 Q3", "item": "change_payables", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": -180000000.0, "source": "10-Q:0000831259-23-000037", "filed": "2023-11-03" }, "latest": { "value": -151000000.0, "source": "10-Q:0000831259-24-000039", "filed": "2024-11-08" }, "used": { "value": -151000000.0, "source": "10-Q:0000831259-24-000039", "filed": "2024-11-08" } } ], "withheld": [ { "table": "pl_quarterly", "period": "FY2020 Q4", "item": "nci_profit", "value": -382000000.0, "sources": [ "10-K:0000831259-22-000009", "10-Q:0000831259-21-000038" ], "reason": "reported with opposite signs" }, { "table": "pl_annual", "period": "FY2020", "item": "nci_profit", "value": null, "sources": [ "10-K:0000831259-21-000009", "10-K:0000831259-22-000009", "10-K:0000831259-23-000013" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2021 Q4", "item": "nci_profit", "value": 252000000.0, "sources": [ "10-K:0000831259-23-000013", "10-Q:0000831259-22-000049" ], "reason": "reported with opposite signs" }, { "table": "pl_annual", "period": "FY2021", "item": "nci_profit", "value": null, "sources": [ "10-K:0000831259-22-000009", "10-K:0000831259-23-000013", "10-K:0000831259-24-000011" ], "reason": "reported with opposite signs" } ], "events": [] }