{ "schema": "annalist.dataset/0.1", "company": { "id": "general-motors", "name": "General Motors Company", "country": "US", "template": "corporate", "cik": "0001467858", "tickers": [ "GM" ], "entity_name": "GENERAL MOTORS COMPANY", "fiscal_year_end": "1231", "sic": "3711", "sic_description": "Motor Vehicles & Passenger Car Bodies", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-20" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 32709000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 657000000.0, "interest_expense": null, "pretax_income": 643000000.0, "income_tax": 357000000.0, "net_income_incl_nci": 286000000.0, "nci_profit": -8000000.0, "net_income": 294000000.0, "net_income_common": 247000000.0, "eps_basic": 0.17, "eps_diluted": 0.17, "shares_basic": 1433000000.0, "shares_diluted": 1440000000.0, "dps_declared": 0.38, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-21-000117" ], "value_sources": { "revenue": [ "10-Q:0001467858-21-000117" ], "operating_income": [ "10-Q:0001467858-21-000117" ], "pretax_income": [ "10-Q:0001467858-21-000117" ], "income_tax": [ "10-Q:0001467858-21-000117" ], "net_income_incl_nci": [ "10-Q:0001467858-21-000117" ], "nci_profit": [ "10-Q:0001467858-21-000117" ], "net_income": [ "10-Q:0001467858-21-000117" ], "net_income_common": [ "10-Q:0001467858-21-000117" ], "eps_basic": [ "10-Q:0001467858-21-000117" ], "eps_diluted": [ "10-Q:0001467858-21-000117" ], "shares_basic": [ "10-Q:0001467858-21-000117" ], "shares_diluted": [ "10-Q:0001467858-21-000117" ], "dps_declared": [ "10-Q:0001467858-21-000117" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 16778000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -1214000000.0, "interest_expense": null, "pretax_income": -892000000.0, "income_tax": -112000000.0, "net_income_incl_nci": -780000000.0, "nci_profit": -22000000.0, "net_income": -758000000.0, "net_income_common": -806000000.0, "eps_basic": -0.56, "eps_diluted": -0.56, "shares_basic": 1432000000.0, "shares_diluted": 1432000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-21-000142" ], "value_sources": { "revenue": [ "10-Q:0001467858-21-000142" ], "operating_income": [ "10-Q:0001467858-21-000142" ], "pretax_income": [ "10-Q:0001467858-21-000142" ], "income_tax": [ "10-Q:0001467858-21-000142" ], "net_income_incl_nci": [ "10-Q:0001467858-21-000142" ], "nci_profit": [ "10-Q:0001467858-21-000142" ], "net_income": [ "10-Q:0001467858-21-000142" ], "net_income_common": [ "10-Q:0001467858-21-000142" ], "eps_basic": [ "10-Q:0001467858-21-000142" ], "eps_diluted": [ "10-Q:0001467858-21-000142" ], "shares_basic": [ "10-Q:0001467858-21-000142" ], "shares_diluted": [ "10-Q:0001467858-21-000142" ], "dps_declared": [ "10-Q:0001467858-21-000142" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 35480000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4424000000.0, "interest_expense": null, "pretax_income": 4905000000.0, "income_tax": 887000000.0, "net_income_incl_nci": 4018000000.0, "nci_profit": -27000000.0, "net_income": 4045000000.0, "net_income_common": 4005000000.0, "eps_basic": 2.8, "eps_diluted": 2.78, "shares_basic": 1432000000.0, "shares_diluted": 1439000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-21-000152" ], "value_sources": { "revenue": [ "10-Q:0001467858-21-000152" ], "operating_income": [ "10-Q:0001467858-21-000152" ], "pretax_income": [ "10-Q:0001467858-21-000152" ], "income_tax": [ "10-Q:0001467858-21-000152" ], "net_income_incl_nci": [ "10-Q:0001467858-21-000152" ], "nci_profit": [ "10-Q:0001467858-21-000152" ], "net_income": [ "10-Q:0001467858-21-000152" ], "net_income_common": [ "10-Q:0001467858-21-000152" ], "eps_basic": [ "10-Q:0001467858-21-000152" ], "eps_diluted": [ "10-Q:0001467858-21-000152" ], "shares_basic": [ "10-Q:0001467858-21-000152" ], "shares_diluted": [ "10-Q:0001467858-21-000152" ], "dps_declared": [ "10-Q:0001467858-21-000152" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 37518000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2767000000.0, "interest_expense": null, "pretax_income": 3439000000.0, "income_tax": 642000000.0, "net_income_incl_nci": 2797000000.0, "nci_profit": -49000000.0, "net_income": 2846000000.0, "net_income_common": 2801000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "value_sources": { "revenue": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "operating_income": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "pretax_income": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "income_tax": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "net_income_incl_nci": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "nci_profit": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "net_income": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "net_income_common": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ] }, "method": "derived", "value_methods": { "revenue": "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": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 32474000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3277000000.0, "interest_expense": null, "pretax_income": 4191000000.0, "income_tax": 1177000000.0, "net_income_incl_nci": 3014000000.0, "nci_profit": -8000000.0, "net_income": 3022000000.0, "net_income_common": 2976000000.0, "eps_basic": 2.06, "eps_diluted": 2.03, "shares_basic": 1447000000.0, "shares_diluted": 1464000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-21-000117", "10-Q:0001467858-22-000078" ], "value_sources": { "revenue": [ "10-Q:0001467858-22-000078" ], "operating_income": [ "10-Q:0001467858-22-000078" ], "pretax_income": [ "10-Q:0001467858-22-000078" ], "income_tax": [ "10-Q:0001467858-22-000078" ], "net_income_incl_nci": [ "10-Q:0001467858-22-000078" ], "nci_profit": [ "10-Q:0001467858-22-000078" ], "net_income": [ "10-Q:0001467858-22-000078" ], "net_income_common": [ "10-Q:0001467858-22-000078" ], "eps_basic": [ "10-Q:0001467858-22-000078" ], "eps_diluted": [ "10-Q:0001467858-22-000078" ], "shares_basic": [ "10-Q:0001467858-22-000078" ], "shares_diluted": [ "10-Q:0001467858-22-000078" ], "dps_declared": [ "10-Q:0001467858-21-000117" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 34167000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2882000000.0, "interest_expense": null, "pretax_income": 3750000000.0, "income_tax": 971000000.0, "net_income_incl_nci": 2779000000.0, "nci_profit": -57000000.0, "net_income": 2836000000.0, "net_income_common": 2790000000.0, "eps_basic": 1.92, "eps_diluted": 1.9, "shares_basic": 1451000000.0, "shares_diluted": 1468000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-21-000142", "10-Q:0001467858-22-000094" ], "value_sources": { "revenue": [ "10-Q:0001467858-22-000094" ], "operating_income": [ "10-Q:0001467858-22-000094" ], "pretax_income": [ "10-Q:0001467858-22-000094" ], "income_tax": [ "10-Q:0001467858-22-000094" ], "net_income_incl_nci": [ "10-Q:0001467858-22-000094" ], "nci_profit": [ "10-Q:0001467858-22-000094" ], "net_income": [ "10-Q:0001467858-22-000094" ], "net_income_common": [ "10-Q:0001467858-22-000094" ], "eps_basic": [ "10-Q:0001467858-22-000094" ], "eps_diluted": [ "10-Q:0001467858-22-000094" ], "shares_basic": [ "10-Q:0001467858-22-000094" ], "shares_diluted": [ "10-Q:0001467858-22-000094" ], "dps_declared": [ "10-Q:0001467858-21-000142" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 26779000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1645000000.0, "interest_expense": null, "pretax_income": 2538000000.0, "income_tax": 152000000.0, "net_income_incl_nci": 2386000000.0, "nci_profit": -34000000.0, "net_income": 2420000000.0, "net_income_common": 2375000000.0, "eps_basic": 1.64, "eps_diluted": 1.62, "shares_basic": 1452000000.0, "shares_diluted": 1467000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-22-000114" ], "value_sources": { "revenue": [ "10-Q:0001467858-22-000114" ], "operating_income": [ "10-Q:0001467858-22-000114" ], "pretax_income": [ "10-Q:0001467858-22-000114" ], "income_tax": [ "10-Q:0001467858-22-000114" ], "net_income_incl_nci": [ "10-Q:0001467858-22-000114" ], "nci_profit": [ "10-Q:0001467858-22-000114" ], "net_income": [ "10-Q:0001467858-22-000114" ], "net_income_common": [ "10-Q:0001467858-22-000114" ], "eps_basic": [ "10-Q:0001467858-22-000114" ], "eps_diluted": [ "10-Q:0001467858-22-000114" ], "shares_basic": [ "10-Q:0001467858-22-000114" ], "shares_diluted": [ "10-Q:0001467858-22-000114" ], "dps_declared": [ "10-Q:0001467858-22-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 33584000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1520000000.0, "interest_expense": null, "pretax_income": 2237000000.0, "income_tax": 471000000.0, "net_income_incl_nci": 1766000000.0, "nci_profit": 25000000.0, "net_income": 1741000000.0, "net_income_common": 1696000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "value_sources": { "revenue": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "operating_income": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "pretax_income": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "income_tax": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "net_income_incl_nci": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "nci_profit": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "net_income": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "net_income_common": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ] }, "method": "derived", "value_methods": { "revenue": "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": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 35979000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2196000000.0, "interest_expense": null, "pretax_income": 2779000000.0, "income_tax": -28000000.0, "net_income_incl_nci": 2807000000.0, "nci_profit": -131000000.0, "net_income": 2939000000.0, "net_income_common": 1987000000.0, "eps_basic": 1.36, "eps_diluted": 1.35, "shares_basic": 1458000000.0, "shares_diluted": 1470000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-23-000075" ], "value_sources": { "revenue": [ "10-Q:0001467858-23-000075" ], "operating_income": [ "10-Q:0001467858-23-000075" ], "pretax_income": [ "10-Q:0001467858-23-000075" ], "income_tax": [ "10-Q:0001467858-23-000075" ], "net_income_incl_nci": [ "10-Q:0001467858-23-000075" ], "nci_profit": [ "10-Q:0001467858-23-000075" ], "net_income": [ "10-Q:0001467858-23-000075" ], "net_income_common": [ "10-Q:0001467858-23-000075" ], "eps_basic": [ "10-Q:0001467858-23-000075" ], "eps_diluted": [ "10-Q:0001467858-23-000075" ], "shares_basic": [ "10-Q:0001467858-23-000075" ], "shares_diluted": [ "10-Q:0001467858-23-000075" ], "dps_declared": [ "10-Q:0001467858-23-000075" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 35759000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2116000000.0, "interest_expense": null, "pretax_income": 2132000000.0, "income_tax": 490000000.0, "net_income_incl_nci": 1642000000.0, "nci_profit": -50000000.0, "net_income": 1692000000.0, "net_income_common": 1666000000.0, "eps_basic": 1.14, "eps_diluted": 1.14, "shares_basic": 1458000000.0, "shares_diluted": 1465000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-23-000098" ], "value_sources": { "revenue": [ "10-Q:0001467858-23-000098" ], "operating_income": [ "10-Q:0001467858-23-000098" ], "pretax_income": [ "10-Q:0001467858-23-000098" ], "income_tax": [ "10-Q:0001467858-23-000098" ], "net_income_incl_nci": [ "10-Q:0001467858-23-000098" ], "nci_profit": [ "10-Q:0001467858-23-000098" ], "net_income": [ "10-Q:0001467858-23-000098" ], "net_income_common": [ "10-Q:0001467858-23-000098" ], "eps_basic": [ "10-Q:0001467858-23-000098" ], "eps_diluted": [ "10-Q:0001467858-23-000098" ], "shares_basic": [ "10-Q:0001467858-23-000098" ], "shares_diluted": [ "10-Q:0001467858-23-000098" ], "dps_declared": [ "10-Q:0001467858-23-000098" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 41889000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3392000000.0, "interest_expense": null, "pretax_income": 4097000000.0, "income_tax": 845000000.0, "net_income_incl_nci": 3252000000.0, "nci_profit": -53000000.0, "net_income": 3305000000.0, "net_income_common": 3278000000.0, "eps_basic": 2.26, "eps_diluted": 2.25, "shares_basic": 1448000000.0, "shares_diluted": 1457000000.0, "dps_declared": 0.09, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-23-000107" ], "value_sources": { "revenue": [ "10-Q:0001467858-23-000107" ], "operating_income": [ "10-Q:0001467858-23-000107" ], "pretax_income": [ "10-Q:0001467858-23-000107" ], "income_tax": [ "10-Q:0001467858-23-000107" ], "net_income_incl_nci": [ "10-Q:0001467858-23-000107" ], "nci_profit": [ "10-Q:0001467858-23-000107" ], "net_income": [ "10-Q:0001467858-23-000107" ], "net_income_common": [ "10-Q:0001467858-23-000107" ], "eps_basic": [ "10-Q:0001467858-23-000107" ], "eps_diluted": [ "10-Q:0001467858-23-000107" ], "shares_basic": [ "10-Q:0001467858-23-000107" ], "shares_diluted": [ "10-Q:0001467858-23-000107" ], "dps_declared": [ "10-Q:0001467858-23-000107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 43108000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2611000000.0, "interest_expense": null, "pretax_income": 2588000000.0, "income_tax": 580000000.0, "net_income_incl_nci": 2007000000.0, "nci_profit": 8000000.0, "net_income": 1999000000.0, "net_income_common": 1984000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "value_sources": { "revenue": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "operating_income": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "pretax_income": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "income_tax": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "net_income_incl_nci": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "nci_profit": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "net_income": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "net_income_common": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ] }, "method": "derived", "value_methods": { "revenue": "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": 39985000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2578000000.0, "interest_expense": null, "pretax_income": 2775000000.0, "income_tax": 428000000.0, "net_income_incl_nci": 2346000000.0, "nci_profit": -49000000.0, "net_income": 2395000000.0, "net_income_common": 2369000000.0, "eps_basic": 1.7, "eps_diluted": 1.69, "shares_basic": 1396000000.0, "shares_diluted": 1402000000.0, "dps_declared": 0.09, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-24-000076" ], "value_sources": { "revenue": [ "10-Q:0001467858-24-000076" ], "operating_income": [ "10-Q:0001467858-24-000076" ], "pretax_income": [ "10-Q:0001467858-24-000076" ], "income_tax": [ "10-Q:0001467858-24-000076" ], "net_income_incl_nci": [ "10-Q:0001467858-24-000076" ], "nci_profit": [ "10-Q:0001467858-24-000076" ], "net_income": [ "10-Q:0001467858-24-000076" ], "net_income_common": [ "10-Q:0001467858-24-000076" ], "eps_basic": [ "10-Q:0001467858-24-000076" ], "eps_diluted": [ "10-Q:0001467858-24-000076" ], "shares_basic": [ "10-Q:0001467858-24-000076" ], "shares_diluted": [ "10-Q:0001467858-24-000076" ], "dps_declared": [ "10-Q:0001467858-24-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 44746000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2789000000.0, "interest_expense": null, "pretax_income": 3029000000.0, "income_tax": 522000000.0, "net_income_incl_nci": 2507000000.0, "nci_profit": -59000000.0, "net_income": 2566000000.0, "net_income_common": 2540000000.0, "eps_basic": 1.83, "eps_diluted": 1.83, "shares_basic": 1385000000.0, "shares_diluted": 1389000000.0, "dps_declared": 0.09, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-24-000102" ], "value_sources": { "revenue": [ "10-Q:0001467858-24-000102" ], "operating_income": [ "10-Q:0001467858-24-000102" ], "pretax_income": [ "10-Q:0001467858-24-000102" ], "income_tax": [ "10-Q:0001467858-24-000102" ], "net_income_incl_nci": [ "10-Q:0001467858-24-000102" ], "nci_profit": [ "10-Q:0001467858-24-000102" ], "net_income": [ "10-Q:0001467858-24-000102" ], "net_income_common": [ "10-Q:0001467858-24-000102" ], "eps_basic": [ "10-Q:0001467858-24-000102" ], "eps_diluted": [ "10-Q:0001467858-24-000102" ], "shares_basic": [ "10-Q:0001467858-24-000102" ], "shares_diluted": [ "10-Q:0001467858-24-000102" ], "dps_declared": [ "10-Q:0001467858-24-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 44131000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3013000000.0, "interest_expense": null, "pretax_income": 3464000000.0, "income_tax": 470000000.0, "net_income_incl_nci": 2994000000.0, "nci_profit": -70000000.0, "net_income": 3064000000.0, "net_income_common": 3038000000.0, "eps_basic": 2.21, "eps_diluted": 2.2, "shares_basic": 1372000000.0, "shares_diluted": 1378000000.0, "dps_declared": 0.09, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-24-000117" ], "value_sources": { "revenue": [ "10-Q:0001467858-24-000117" ], "operating_income": [ "10-Q:0001467858-24-000117" ], "pretax_income": [ "10-Q:0001467858-24-000117" ], "income_tax": [ "10-Q:0001467858-24-000117" ], "net_income_incl_nci": [ "10-Q:0001467858-24-000117" ], "nci_profit": [ "10-Q:0001467858-24-000117" ], "net_income": [ "10-Q:0001467858-24-000117" ], "net_income_common": [ "10-Q:0001467858-24-000117" ], "eps_basic": [ "10-Q:0001467858-24-000117" ], "eps_diluted": [ "10-Q:0001467858-24-000117" ], "shares_basic": [ "10-Q:0001467858-24-000117" ], "shares_diluted": [ "10-Q:0001467858-24-000117" ], "dps_declared": [ "10-Q:0001467858-24-000117" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 42979000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 918000000.0, "interest_expense": null, "pretax_income": 1136000000.0, "income_tax": -858000000.0, "net_income_incl_nci": 1994000000.0, "nci_profit": -108000000.0, "net_income": 2101000000.0, "net_income_common": 2076000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "value_sources": { "revenue": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "operating_income": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "pretax_income": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "income_tax": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "net_income_incl_nci": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "nci_profit": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "net_income": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "net_income_common": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ] }, "method": "derived", "value_methods": { "revenue": "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": 43014000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3738000000.0, "interest_expense": null, "pretax_income": 3715000000.0, "income_tax": 762000000.0, "net_income_incl_nci": 2953000000.0, "nci_profit": -27000000.0, "net_income": 2980000000.0, "net_income_common": 2970000000.0, "eps_basic": 2.57, "eps_diluted": 2.56, "shares_basic": 1155000000.0, "shares_diluted": 1162000000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-25-000096" ], "value_sources": { "revenue": [ "10-Q:0001467858-25-000096" ], "operating_income": [ "10-Q:0001467858-25-000096" ], "pretax_income": [ "10-Q:0001467858-25-000096" ], "income_tax": [ "10-Q:0001467858-25-000096" ], "net_income_incl_nci": [ "10-Q:0001467858-25-000096" ], "nci_profit": [ "10-Q:0001467858-25-000096" ], "net_income": [ "10-Q:0001467858-25-000096" ], "net_income_common": [ "10-Q:0001467858-25-000096" ], "eps_basic": [ "10-Q:0001467858-25-000096" ], "eps_diluted": [ "10-Q:0001467858-25-000096" ], "shares_basic": [ "10-Q:0001467858-25-000096" ], "shares_diluted": [ "10-Q:0001467858-25-000096" ], "dps_declared": [ "10-Q:0001467858-25-000096" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 47969000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3873000000.0, "interest_expense": null, "pretax_income": 3643000000.0, "income_tax": 767000000.0, "net_income_incl_nci": 2877000000.0, "nci_profit": -57000000.0, "net_income": 2933000000.0, "net_income_common": 2919000000.0, "eps_basic": 2.57, "eps_diluted": 2.55, "shares_basic": 1136000000.0, "shares_diluted": 1147000000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-25-000121" ], "value_sources": { "revenue": [ "10-Q:0001467858-25-000121" ], "operating_income": [ "10-Q:0001467858-25-000121" ], "pretax_income": [ "10-Q:0001467858-25-000121" ], "income_tax": [ "10-Q:0001467858-25-000121" ], "net_income_incl_nci": [ "10-Q:0001467858-25-000121" ], "nci_profit": [ "10-Q:0001467858-25-000121" ], "net_income": [ "10-Q:0001467858-25-000121" ], "net_income_common": [ "10-Q:0001467858-25-000121" ], "eps_basic": [ "10-Q:0001467858-25-000121" ], "eps_diluted": [ "10-Q:0001467858-25-000121" ], "shares_basic": [ "10-Q:0001467858-25-000121" ], "shares_diluted": [ "10-Q:0001467858-25-000121" ], "dps_declared": [ "10-Q:0001467858-25-000121" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 48757000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3651000000.0, "interest_expense": null, "pretax_income": 3717000000.0, "income_tax": 709000000.0, "net_income_incl_nci": 3008000000.0, "nci_profit": -48000000.0, "net_income": 3056000000.0, "net_income_common": 3025000000.0, "eps_basic": 2.71, "eps_diluted": 2.68, "shares_basic": 1116000000.0, "shares_diluted": 1131000000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-25-000121", "10-Q:0001467858-25-000143" ], "value_sources": { "revenue": [ "10-Q:0001467858-25-000143" ], "operating_income": [ "10-Q:0001467858-25-000143" ], "pretax_income": [ "10-Q:0001467858-25-000143" ], "income_tax": [ "10-Q:0001467858-25-000143" ], "net_income_incl_nci": [ "10-Q:0001467858-25-000143" ], "nci_profit": [ "10-Q:0001467858-25-000143" ], "net_income": [ "10-Q:0001467858-25-000143" ], "net_income_common": [ "10-Q:0001467858-25-000121", "10-Q:0001467858-25-000143" ], "eps_basic": [ "10-Q:0001467858-25-000143" ], "eps_diluted": [ "10-Q:0001467858-25-000143" ], "shares_basic": [ "10-Q:0001467858-25-000143" ], "shares_diluted": [ "10-Q:0001467858-25-000143" ], "dps_declared": [ "10-Q:0001467858-25-000143" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 47702000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1522000000.0, "interest_expense": null, "pretax_income": -2557000000.0, "income_tax": 318000000.0, "net_income_incl_nci": -2874000000.0, "nci_profit": 87000000.0, "net_income": -2961000000.0, "net_income_common": -1725000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "value_sources": { "revenue": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "operating_income": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "pretax_income": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "income_tax": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "net_income_incl_nci": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "nci_profit": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "net_income": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "net_income_common": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ] }, "method": "derived", "value_methods": { "revenue": "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": 44020000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3352000000.0, "interest_expense": null, "pretax_income": 3572000000.0, "income_tax": 719000000.0, "net_income_incl_nci": 2853000000.0, "nci_profit": 69000000.0, "net_income": 2784000000.0, "net_income_common": 3359000000.0, "eps_basic": 3.4, "eps_diluted": 3.35, "shares_basic": 988000000.0, "shares_diluted": 1002000000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "value_sources": { "revenue": [ "10-Q:0001467858-26-000035" ], "operating_income": [ "10-Q:0001467858-26-000035" ], "pretax_income": [ "10-Q:0001467858-26-000035" ], "income_tax": [ "10-Q:0001467858-26-000035" ], "net_income_incl_nci": [ "10-Q:0001467858-26-000035" ], "nci_profit": [ "10-Q:0001467858-26-000035" ], "net_income": [ "10-Q:0001467858-26-000035" ], "net_income_common": [ "10-Q:0001467858-26-000051" ], "eps_basic": [ "10-Q:0001467858-26-000035" ], "eps_diluted": [ "10-Q:0001467858-26-000035" ], "shares_basic": [ "10-Q:0001467858-26-000035" ], "shares_diluted": [ "10-Q:0001467858-26-000035" ], "dps_declared": [ "10-Q:0001467858-26-000035" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 47122000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2127000000.0, "interest_expense": null, "pretax_income": 2375000000.0, "income_tax": 481000000.0, "net_income_incl_nci": 1894000000.0, "nci_profit": -1000000.0, "net_income": 1895000000.0, "net_income_common": 1865000000.0, "eps_basic": 1.94, "eps_diluted": 1.91, "shares_basic": 963000000.0, "shares_diluted": 976000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-26-000051" ], "value_sources": { "revenue": [ "10-Q:0001467858-26-000051" ], "operating_income": [ "10-Q:0001467858-26-000051" ], "pretax_income": [ "10-Q:0001467858-26-000051" ], "income_tax": [ "10-Q:0001467858-26-000051" ], "net_income_incl_nci": [ "10-Q:0001467858-26-000051" ], "nci_profit": [ "10-Q:0001467858-26-000051" ], "net_income": [ "10-Q:0001467858-26-000051" ], "net_income_common": [ "10-Q:0001467858-26-000051" ], "eps_basic": [ "10-Q:0001467858-26-000051" ], "eps_diluted": [ "10-Q:0001467858-26-000051" ], "shares_basic": [ "10-Q:0001467858-26-000051" ], "shares_diluted": [ "10-Q:0001467858-26-000051" ], "dps_declared": [ "10-Q:0001467858-26-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 48591000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1076000000.0, "interest_expense": null, "pretax_income": 1419000000.0, "income_tax": 127000000.0, "net_income_incl_nci": 1293000000.0, "nci_profit": -35000000.0, "net_income": 1327000000.0, "net_income_common": 1286000000.0, "eps_basic": 1.37, "eps_diluted": 1.35, "shares_basic": 944000000.0, "shares_diluted": 964000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "value_sources": { "revenue": [ "10-Q:0001467858-26-000059" ], "operating_income": [ "10-Q:0001467858-26-000059" ], "pretax_income": [ "10-Q:0001467858-26-000059" ], "income_tax": [ "10-Q:0001467858-26-000059" ], "net_income_incl_nci": [ "10-Q:0001467858-26-000059" ], "nci_profit": [ "10-Q:0001467858-26-000059" ], "net_income": [ "10-Q:0001467858-26-000059" ], "net_income_common": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "eps_basic": [ "10-Q:0001467858-26-000059" ], "eps_diluted": [ "10-Q:0001467858-26-000059" ], "shares_basic": [ "10-Q:0001467858-26-000059" ], "shares_diluted": [ "10-Q:0001467858-26-000059" ], "dps_declared": [ "10-Q:0001467858-26-000059" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 45287000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -3646000000.0, "interest_expense": null, "pretax_income": -4249000000.0, "income_tax": -988000000.0, "net_income_incl_nci": -3260000000.0, "nci_profit": 50000000.0, "net_income": -3310000000.0, "net_income_common": -3330000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "value_sources": { "revenue": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "operating_income": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "pretax_income": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "income_tax": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "net_income_incl_nci": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "nci_profit": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "net_income": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "net_income_common": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ] }, "method": "derived", "value_methods": { "revenue": "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": 43624000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2926000000.0, "interest_expense": null, "pretax_income": 3347000000.0, "income_tax": 642000000.0, "net_income_incl_nci": 2705000000.0, "nci_profit": 78000000.0, "net_income": 2627000000.0, "net_income_common": 2614000000.0, "eps_basic": 2.87, "eps_diluted": 2.82, "shares_basic": 911000000.0, "shares_diluted": 926000000.0, "dps_declared": 0.18, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-26-000035" ], "value_sources": { "revenue": [ "10-Q:0001467858-26-000035" ], "operating_income": [ "10-Q:0001467858-26-000035" ], "pretax_income": [ "10-Q:0001467858-26-000035" ], "income_tax": [ "10-Q:0001467858-26-000035" ], "net_income_incl_nci": [ "10-Q:0001467858-26-000035" ], "nci_profit": [ "10-Q:0001467858-26-000035" ], "net_income": [ "10-Q:0001467858-26-000035" ], "net_income_common": [ "10-Q:0001467858-26-000035" ], "eps_basic": [ "10-Q:0001467858-26-000035" ], "eps_diluted": [ "10-Q:0001467858-26-000035" ], "shares_basic": [ "10-Q:0001467858-26-000035" ], "shares_diluted": [ "10-Q:0001467858-26-000035" ], "dps_declared": [ "10-Q:0001467858-26-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 48026000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1459000000.0, "interest_expense": null, "pretax_income": 1568000000.0, "income_tax": 214000000.0, "net_income_incl_nci": 1354000000.0, "nci_profit": 48000000.0, "net_income": 1305000000.0, "net_income_common": 1287000000.0, "eps_basic": 1.44, "eps_diluted": 1.41, "shares_basic": 896000000.0, "shares_diluted": 910000000.0, "dps_declared": 0.18, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-26-000051" ], "value_sources": { "revenue": [ "10-Q:0001467858-26-000051" ], "operating_income": [ "10-Q:0001467858-26-000051" ], "pretax_income": [ "10-Q:0001467858-26-000051" ], "income_tax": [ "10-Q:0001467858-26-000051" ], "net_income_incl_nci": [ "10-Q:0001467858-26-000051" ], "nci_profit": [ "10-Q:0001467858-26-000051" ], "net_income": [ "10-Q:0001467858-26-000051" ], "net_income_common": [ "10-Q:0001467858-26-000051" ], "eps_basic": [ "10-Q:0001467858-26-000051" ], "eps_diluted": [ "10-Q:0001467858-26-000051" ], "shares_basic": [ "10-Q:0001467858-26-000051" ], "shares_diluted": [ "10-Q:0001467858-26-000051" ], "dps_declared": [ "10-Q:0001467858-26-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 50015000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3598000000.0, "interest_expense": null, "pretax_income": 3943000000.0, "income_tax": 565000000.0, "net_income_incl_nci": 3377000000.0, "nci_profit": 42000000.0, "net_income": 3335000000.0, "net_income_common": 3305000000.0, "eps_basic": 3.79, "eps_diluted": 3.73, "shares_basic": 872000000.0, "shares_diluted": 887000000.0, "dps_declared": 0.18, "operating_lease_cost": null }, "sources": [ "10-Q:0001467858-26-000059" ], "value_sources": { "revenue": [ "10-Q:0001467858-26-000059" ], "operating_income": [ "10-Q:0001467858-26-000059" ], "pretax_income": [ "10-Q:0001467858-26-000059" ], "income_tax": [ "10-Q:0001467858-26-000059" ], "net_income_incl_nci": [ "10-Q:0001467858-26-000059" ], "nci_profit": [ "10-Q:0001467858-26-000059" ], "net_income": [ "10-Q:0001467858-26-000059" ], "net_income_common": [ "10-Q:0001467858-26-000059" ], "eps_basic": [ "10-Q:0001467858-26-000059" ], "eps_diluted": [ "10-Q:0001467858-26-000059" ], "shares_basic": [ "10-Q:0001467858-26-000059" ], "shares_diluted": [ "10-Q:0001467858-26-000059" ], "dps_declared": [ "10-Q:0001467858-26-000059" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 122485000000.0, "cost_of_revenue": 97539000000.0, "gross_profit": null, "rnd": null, "sga": 7038000000.0, "operating_income": 6634000000.0, "interest_expense": 4121000000.0, "pretax_income": 8095000000.0, "income_tax": 1774000000.0, "net_income_incl_nci": 6321000000.0, "nci_profit": -106000000.0, "net_income": 6427000000.0, "net_income_common": 6247000000.0, "eps_basic": 4.36, "eps_diluted": 4.33, "shares_basic": 1433000000.0, "shares_diluted": 1442000000.0, "dps_declared": 0.38, "operating_lease_cost": null }, "sources": [ "10-K:0001467858-21-000037", "10-K:0001467858-22-000034", "10-K:0001467858-23-000029" ], "value_sources": { "revenue": [ "10-K:0001467858-23-000029" ], "cost_of_revenue": [ "10-K:0001467858-22-000034" ], "sga": [ "10-K:0001467858-22-000034" ], "operating_income": [ "10-K:0001467858-23-000029" ], "interest_expense": [ "10-K:0001467858-21-000037" ], "pretax_income": [ "10-K:0001467858-23-000029" ], "income_tax": [ "10-K:0001467858-23-000029" ], "net_income_incl_nci": [ "10-K:0001467858-23-000029" ], "nci_profit": [ "10-K:0001467858-23-000029" ], "net_income": [ "10-K:0001467858-23-000029" ], "net_income_common": [ "10-K:0001467858-23-000029" ], "eps_basic": [ "10-K:0001467858-23-000029" ], "eps_diluted": [ "10-K:0001467858-23-000029" ], "shares_basic": [ "10-K:0001467858-23-000029" ], "shares_diluted": [ "10-K:0001467858-23-000029" ], "dps_declared": [ "10-K:0001467858-23-000029" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 127004000000.0, "cost_of_revenue": 100544000000.0, "gross_profit": null, "rnd": null, "sga": 8554000000.0, "operating_income": 9324000000.0, "interest_expense": null, "pretax_income": 12716000000.0, "income_tax": 2771000000.0, "net_income_incl_nci": 9945000000.0, "nci_profit": -74000000.0, "net_income": 10019000000.0, "net_income_common": 9837000000.0, "eps_basic": 6.78, "eps_diluted": 6.7, "shares_basic": 1451000000.0, "shares_diluted": 1468000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001467858-22-000034", "10-K:0001467858-24-000031" ], "value_sources": { "revenue": [ "10-K:0001467858-24-000031" ], "cost_of_revenue": [ "10-K:0001467858-22-000034" ], "sga": [ "10-K:0001467858-22-000034" ], "operating_income": [ "10-K:0001467858-24-000031" ], "pretax_income": [ "10-K:0001467858-24-000031" ], "income_tax": [ "10-K:0001467858-24-000031" ], "net_income_incl_nci": [ "10-K:0001467858-24-000031" ], "nci_profit": [ "10-K:0001467858-24-000031" ], "net_income": [ "10-K:0001467858-24-000031" ], "net_income_common": [ "10-K:0001467858-24-000031" ], "eps_basic": [ "10-K:0001467858-24-000031" ], "eps_diluted": [ "10-K:0001467858-24-000031" ], "shares_basic": [ "10-K:0001467858-24-000031" ], "shares_diluted": [ "10-K:0001467858-24-000031" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 156735000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 10315000000.0, "interest_expense": null, "pretax_income": 11597000000.0, "income_tax": 1888000000.0, "net_income_incl_nci": 9708000000.0, "nci_profit": -226000000.0, "net_income": 9934000000.0, "net_income_common": 8915000000.0, "eps_basic": 6.17, "eps_diluted": 6.13, "shares_basic": 1445000000.0, "shares_diluted": 1454000000.0, "dps_declared": 0.18, "operating_lease_cost": null }, "sources": [ "10-K:0001467858-25-000032" ], "value_sources": { "revenue": [ "10-K:0001467858-25-000032" ], "operating_income": [ "10-K:0001467858-25-000032" ], "pretax_income": [ "10-K:0001467858-25-000032" ], "income_tax": [ "10-K:0001467858-25-000032" ], "net_income_incl_nci": [ "10-K:0001467858-25-000032" ], "nci_profit": [ "10-K:0001467858-25-000032" ], "net_income": [ "10-K:0001467858-25-000032" ], "net_income_common": [ "10-K:0001467858-25-000032" ], "eps_basic": [ "10-K:0001467858-25-000032" ], "eps_diluted": [ "10-K:0001467858-25-000032" ], "shares_basic": [ "10-K:0001467858-25-000032" ], "shares_diluted": [ "10-K:0001467858-25-000032" ], "dps_declared": [ "10-K:0001467858-25-000032" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 171842000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 9298000000.0, "interest_expense": null, "pretax_income": 10403000000.0, "income_tax": 563000000.0, "net_income_incl_nci": 9840000000.0, "nci_profit": -287000000.0, "net_income": 10127000000.0, "net_income_common": 10022000000.0, "eps_basic": 7.35, "eps_diluted": 7.32, "shares_basic": 1364000000.0, "shares_diluted": 1369000000.0, "dps_declared": 0.36, "operating_lease_cost": null }, "sources": [ "10-K:0001467858-26-000013" ], "value_sources": { "revenue": [ "10-K:0001467858-26-000013" ], "operating_income": [ "10-K:0001467858-26-000013" ], "pretax_income": [ "10-K:0001467858-26-000013" ], "income_tax": [ "10-K:0001467858-26-000013" ], "net_income_incl_nci": [ "10-K:0001467858-26-000013" ], "nci_profit": [ "10-K:0001467858-26-000013" ], "net_income": [ "10-K:0001467858-26-000013" ], "net_income_common": [ "10-K:0001467858-26-000013" ], "eps_basic": [ "10-K:0001467858-26-000013" ], "eps_diluted": [ "10-K:0001467858-26-000013" ], "shares_basic": [ "10-K:0001467858-26-000013" ], "shares_diluted": [ "10-K:0001467858-26-000013" ], "dps_declared": [ "10-K:0001467858-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 187442000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 12784000000.0, "interest_expense": null, "pretax_income": 8519000000.0, "income_tax": 2556000000.0, "net_income_incl_nci": 5963000000.0, "nci_profit": -45000000.0, "net_income": 6008000000.0, "net_income_common": 7189000000.0, "eps_basic": 6.45, "eps_diluted": 6.37, "shares_basic": 1115000000.0, "shares_diluted": 1129000000.0, "dps_declared": 0.48, "operating_lease_cost": null }, "sources": [ "10-K:0001467858-26-000013" ], "value_sources": { "revenue": [ "10-K:0001467858-26-000013" ], "operating_income": [ "10-K:0001467858-26-000013" ], "pretax_income": [ "10-K:0001467858-26-000013" ], "income_tax": [ "10-K:0001467858-26-000013" ], "net_income_incl_nci": [ "10-K:0001467858-26-000013" ], "nci_profit": [ "10-K:0001467858-26-000013" ], "net_income": [ "10-K:0001467858-26-000013" ], "net_income_common": [ "10-K:0001467858-26-000013" ], "eps_basic": [ "10-K:0001467858-26-000013" ], "eps_diluted": [ "10-K:0001467858-26-000013" ], "shares_basic": [ "10-K:0001467858-26-000013" ], "shares_diluted": [ "10-K:0001467858-26-000013" ], "dps_declared": [ "10-K:0001467858-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 185019000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2909000000.0, "interest_expense": null, "pretax_income": 3117000000.0, "income_tax": 338000000.0, "net_income_incl_nci": 2780000000.0, "nci_profit": 83000000.0, "net_income": 2697000000.0, "net_income_common": 3180000000.0, "eps_basic": 3.33, "eps_diluted": 3.27, "shares_basic": 955000000.0, "shares_diluted": 973000000.0, "dps_declared": 0.57, "operating_lease_cost": null }, "sources": [ "10-K:0001467858-26-000013" ], "value_sources": { "revenue": [ "10-K:0001467858-26-000013" ], "operating_income": [ "10-K:0001467858-26-000013" ], "pretax_income": [ "10-K:0001467858-26-000013" ], "income_tax": [ "10-K:0001467858-26-000013" ], "net_income_incl_nci": [ "10-K:0001467858-26-000013" ], "nci_profit": [ "10-K:0001467858-26-000013" ], "net_income": [ "10-K:0001467858-26-000013" ], "net_income_common": [ "10-K:0001467858-26-000013" ], "eps_basic": [ "10-K:0001467858-26-000013" ], "eps_diluted": [ "10-K:0001467858-26-000013" ], "shares_basic": [ "10-K:0001467858-26-000013" ], "shares_diluted": [ "10-K:0001467858-26-000013" ], "dps_declared": [ "10-K:0001467858-26-000013" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 38506000000.0, "short_term_investments": 7620000000.0, "receivables": null, "inventory": 10799000000.0, "current_assets": 97699000000.0, "ppe_net": 37969000000.0, "goodwill": 1800000000.0, "intangibles": null, "total_assets": 246624000000.0, "accounts_payable": 20031000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 91292000000.0, "long_term_debt": null, "total_liabilities": 202307000000.0, "temporary_equity": null, "equity_parent": 40113000000.0, "nci": 4204000000.0, "equity_total": 44317000000.0, "liabilities_and_equity": 246624000000.0, "shares_outstanding": 1400000000.0, "retained_earnings": 25885000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 7521000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-20-000069" ], "value_sources": { "cash": [ "10-Q:0001467858-20-000069" ], "short_term_investments": [ "10-Q:0001467858-20-000069" ], "inventory": [ "10-Q:0001467858-20-000069" ], "current_assets": [ "10-Q:0001467858-20-000069" ], "ppe_net": [ "10-Q:0001467858-20-000069" ], "goodwill": [ "10-Q:0001467858-20-000069" ], "total_assets": [ "10-Q:0001467858-20-000069" ], "accounts_payable": [ "10-Q:0001467858-20-000069" ], "current_liabilities": [ "10-Q:0001467858-20-000069" ], "total_liabilities": [ "10-Q:0001467858-20-000069" ], "equity_parent": [ "10-Q:0001467858-20-000069" ], "nci": [ "10-Q:0001467858-20-000069" ], "equity_total": [ "10-Q:0001467858-20-000069" ], "liabilities_and_equity": [ "10-Q:0001467858-20-000069" ], "shares_outstanding": [ "10-Q:0001467858-20-000069" ], "retained_earnings": [ "10-Q:0001467858-20-000069" ], "equity_method_investments": [ "10-Q:0001467858-20-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 28228000000.0, "short_term_investments": 9254000000.0, "receivables": 7946000000.0, "inventory": 10280000000.0, "current_assets": 87497000000.0, "ppe_net": 37066000000.0, "goodwill": 1900000000.0, "intangibles": null, "total_assets": 237535000000.0, "accounts_payable": 15154000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 77904000000.0, "long_term_debt": null, "total_liabilities": 194042000000.0, "temporary_equity": null, "equity_parent": 39304000000.0, "nci": 4189000000.0, "equity_total": 43493000000.0, "liabilities_and_equity": 237535000000.0, "shares_outstanding": 1400000000.0, "retained_earnings": 25104000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 7724000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 960000000.0, "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:0001467858-20-000113" ], "value_sources": { "cash": [ "10-Q:0001467858-20-000113" ], "short_term_investments": [ "10-Q:0001467858-20-000113" ], "receivables": [ "10-Q:0001467858-20-000113" ], "inventory": [ "10-Q:0001467858-20-000113" ], "current_assets": [ "10-Q:0001467858-20-000113" ], "ppe_net": [ "10-Q:0001467858-20-000113" ], "goodwill": [ "10-Q:0001467858-20-000113" ], "total_assets": [ "10-Q:0001467858-20-000113" ], "accounts_payable": [ "10-Q:0001467858-20-000113" ], "current_liabilities": [ "10-Q:0001467858-20-000113" ], "total_liabilities": [ "10-Q:0001467858-20-000113" ], "equity_parent": [ "10-Q:0001467858-20-000113" ], "nci": [ "10-Q:0001467858-20-000113" ], "equity_total": [ "10-Q:0001467858-20-000113" ], "liabilities_and_equity": [ "10-Q:0001467858-20-000113" ], "shares_outstanding": [ "10-Q:0001467858-20-000113" ], "retained_earnings": [ "10-Q:0001467858-20-000113" ], "equity_method_investments": [ "10-Q:0001467858-20-000113" ], "operating_lease_liability_noncurrent": [ "10-Q:0001467858-20-000113" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 26939000000.0, "short_term_investments": 9962000000.0, "receivables": 9939000000.0, "inventory": 10934000000.0, "current_assets": 89177000000.0, "ppe_net": 36989000000.0, "goodwill": 1900000000.0, "intangibles": null, "total_assets": 239671000000.0, "accounts_payable": 20914000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 80603000000.0, "long_term_debt": null, "total_liabilities": 191663000000.0, "temporary_equity": null, "equity_parent": 43341000000.0, "nci": 4667000000.0, "equity_total": 48008000000.0, "liabilities_and_equity": 239671000000.0, "shares_outstanding": 1400000000.0, "retained_earnings": 29134000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 8046000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 951000000.0, "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:0001467858-20-000128" ], "value_sources": { "cash": [ "10-Q:0001467858-20-000128" ], "short_term_investments": [ "10-Q:0001467858-20-000128" ], "receivables": [ "10-Q:0001467858-20-000128" ], "inventory": [ "10-Q:0001467858-20-000128" ], "current_assets": [ "10-Q:0001467858-20-000128" ], "ppe_net": [ "10-Q:0001467858-20-000128" ], "goodwill": [ "10-Q:0001467858-20-000128" ], "total_assets": [ "10-Q:0001467858-20-000128" ], "accounts_payable": [ "10-Q:0001467858-20-000128" ], "current_liabilities": [ "10-Q:0001467858-20-000128" ], "total_liabilities": [ "10-Q:0001467858-20-000128" ], "equity_parent": [ "10-Q:0001467858-20-000128" ], "nci": [ "10-Q:0001467858-20-000128" ], "equity_total": [ "10-Q:0001467858-20-000128" ], "liabilities_and_equity": [ "10-Q:0001467858-20-000128" ], "shares_outstanding": [ "10-Q:0001467858-20-000128" ], "retained_earnings": [ "10-Q:0001467858-20-000128" ], "equity_method_investments": [ "10-Q:0001467858-20-000128" ], "operating_lease_liability_noncurrent": [ "10-Q:0001467858-20-000128" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 19992000000.0, "short_term_investments": 9046000000.0, "receivables": 8035000000.0, "inventory": 10235000000.0, "current_assets": 80924000000.0, "ppe_net": 37632000000.0, "goodwill": 1900000000.0, "intangibles": 3320000000.0, "total_assets": 235194000000.0, "accounts_payable": 19928000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 79910000000.0, "long_term_debt": null, "total_liabilities": 185517000000.0, "temporary_equity": 0.0, "equity_parent": 45030000000.0, "nci": 4647000000.0, "equity_total": 49677000000.0, "liabilities_and_equity": 235194000000.0, "shares_outstanding": 1400000000.0, "retained_earnings": 31962000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 8406000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 969000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 251000000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": 184000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001467858-21-000037", "10-K:0001467858-22-000034", "10-K:0001467858-24-000031" ], "value_sources": { "cash": [ "10-K:0001467858-22-000034" ], "short_term_investments": [ "10-K:0001467858-22-000034" ], "receivables": [ "10-K:0001467858-22-000034" ], "inventory": [ "10-K:0001467858-22-000034" ], "current_assets": [ "10-K:0001467858-22-000034" ], "ppe_net": [ "10-K:0001467858-22-000034" ], "goodwill": [ "10-K:0001467858-22-000034" ], "intangibles": [ "10-K:0001467858-22-000034" ], "total_assets": [ "10-K:0001467858-22-000034" ], "accounts_payable": [ "10-K:0001467858-22-000034" ], "current_liabilities": [ "10-K:0001467858-22-000034" ], "total_liabilities": [ "10-K:0001467858-22-000034" ], "temporary_equity": [ "10-K:0001467858-24-000031" ], "equity_parent": [ "10-K:0001467858-22-000034" ], "nci": [ "10-K:0001467858-22-000034" ], "equity_total": [ "10-K:0001467858-22-000034" ], "liabilities_and_equity": [ "10-K:0001467858-22-000034" ], "shares_outstanding": [ "10-K:0001467858-22-000034" ], "retained_earnings": [ "10-K:0001467858-22-000034" ], "equity_method_investments": [ "10-K:0001467858-22-000034" ], "operating_lease_liability_noncurrent": [ "10-K:0001467858-22-000034" ], "operating_lease_discount_rate": [ "10-K:0001467858-22-000034" ], "operating_lease_payments_y1": [ "10-K:0001467858-21-000037" ], "operating_lease_imputed_interest": [ "10-K:0001467858-21-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 21609000000.0, "short_term_investments": 7771000000.0, "receivables": 9126000000.0, "inventory": 12066000000.0, "current_assets": 82091000000.0, "ppe_net": 37797000000.0, "goodwill": null, "intangibles": null, "total_assets": 238411000000.0, "accounts_payable": 20446000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 76323000000.0, "long_term_debt": null, "total_liabilities": 183968000000.0, "temporary_equity": 0.0, "equity_parent": 48343000000.0, "nci": 6100000000.0, "equity_total": 54443000000.0, "liabilities_and_equity": 238411000000.0, "shares_outstanding": 1400000000.0, "retained_earnings": 34988000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 8979000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 945000000.0, "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:0001467858-21-000117", "10-Q:0001467858-22-000114" ], "value_sources": { "cash": [ "10-Q:0001467858-21-000117" ], "short_term_investments": [ "10-Q:0001467858-21-000117" ], "receivables": [ "10-Q:0001467858-21-000117" ], "inventory": [ "10-Q:0001467858-21-000117" ], "current_assets": [ "10-Q:0001467858-21-000117" ], "ppe_net": [ "10-Q:0001467858-21-000117" ], "total_assets": [ "10-Q:0001467858-21-000117" ], "accounts_payable": [ "10-Q:0001467858-21-000117" ], "current_liabilities": [ "10-Q:0001467858-21-000117" ], "total_liabilities": [ "10-Q:0001467858-21-000117" ], "temporary_equity": [ "10-Q:0001467858-22-000114" ], "equity_parent": [ "10-Q:0001467858-21-000117" ], "nci": [ "10-Q:0001467858-21-000117" ], "equity_total": [ "10-Q:0001467858-21-000117" ], "liabilities_and_equity": [ "10-Q:0001467858-21-000117" ], "shares_outstanding": [ "10-Q:0001467858-21-000117" ], "retained_earnings": [ "10-Q:0001467858-21-000117" ], "equity_method_investments": [ "10-Q:0001467858-21-000117" ], "operating_lease_liability_noncurrent": [ "10-Q:0001467858-21-000117" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 22920000000.0, "short_term_investments": 6211000000.0, "receivables": 8167000000.0, "inventory": 13102000000.0, "current_assets": 82609000000.0, "ppe_net": 38822000000.0, "goodwill": null, "intangibles": null, "total_assets": 241803000000.0, "accounts_payable": 21431000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 74811000000.0, "long_term_debt": null, "total_liabilities": 183927000000.0, "temporary_equity": 0.0, "equity_parent": 51669000000.0, "nci": 6207000000.0, "equity_total": 57876000000.0, "liabilities_and_equity": 241803000000.0, "shares_outstanding": 1500000000.0, "retained_earnings": 37806000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 8882000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 979000000.0, "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:0001467858-21-000142", "10-Q:0001467858-22-000114" ], "value_sources": { "cash": [ "10-Q:0001467858-21-000142" ], "short_term_investments": [ "10-Q:0001467858-21-000142" ], "receivables": [ "10-Q:0001467858-21-000142" ], "inventory": [ "10-Q:0001467858-21-000142" ], "current_assets": [ "10-Q:0001467858-21-000142" ], "ppe_net": [ "10-Q:0001467858-21-000142" ], "total_assets": [ "10-Q:0001467858-21-000142" ], "accounts_payable": [ "10-Q:0001467858-21-000142" ], "current_liabilities": [ "10-Q:0001467858-21-000142" ], "total_liabilities": [ "10-Q:0001467858-21-000142" ], "temporary_equity": [ "10-Q:0001467858-22-000114" ], "equity_parent": [ "10-Q:0001467858-21-000142" ], "nci": [ "10-Q:0001467858-21-000142" ], "equity_total": [ "10-Q:0001467858-21-000142" ], "liabilities_and_equity": [ "10-Q:0001467858-21-000142" ], "shares_outstanding": [ "10-Q:0001467858-21-000142" ], "retained_earnings": [ "10-Q:0001467858-21-000142" ], "equity_method_investments": [ "10-Q:0001467858-21-000142" ], "operating_lease_liability_noncurrent": [ "10-Q:0001467858-21-000142" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 17365000000.0, "short_term_investments": 6575000000.0, "receivables": 8091000000.0, "inventory": 14534000000.0, "current_assets": 77791000000.0, "ppe_net": 39637000000.0, "goodwill": null, "intangibles": null, "total_assets": 238557000000.0, "accounts_payable": 18648000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 71951000000.0, "long_term_debt": null, "total_liabilities": 178236000000.0, "temporary_equity": 0.0, "equity_parent": 54150000000.0, "nci": 6171000000.0, "equity_total": 60321000000.0, "liabilities_and_equity": 238557000000.0, "shares_outstanding": 1500000000.0, "retained_earnings": 40212000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 9234000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 975000000.0, "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:0001467858-21-000152", "10-Q:0001467858-22-000114" ], "value_sources": { "cash": [ "10-Q:0001467858-21-000152" ], "short_term_investments": [ "10-Q:0001467858-21-000152" ], "receivables": [ "10-Q:0001467858-21-000152" ], "inventory": [ "10-Q:0001467858-21-000152" ], "current_assets": [ "10-Q:0001467858-21-000152" ], "ppe_net": [ "10-Q:0001467858-21-000152" ], "total_assets": [ "10-Q:0001467858-21-000152" ], "accounts_payable": [ "10-Q:0001467858-21-000152" ], "current_liabilities": [ "10-Q:0001467858-21-000152" ], "total_liabilities": [ "10-Q:0001467858-21-000152" ], "temporary_equity": [ "10-Q:0001467858-22-000114" ], "equity_parent": [ "10-Q:0001467858-21-000152" ], "nci": [ "10-Q:0001467858-21-000152" ], "equity_total": [ "10-Q:0001467858-21-000152" ], "liabilities_and_equity": [ "10-Q:0001467858-21-000152" ], "shares_outstanding": [ "10-Q:0001467858-21-000152" ], "retained_earnings": [ "10-Q:0001467858-21-000152" ], "equity_method_investments": [ "10-Q:0001467858-21-000152" ], "operating_lease_liability_noncurrent": [ "10-Q:0001467858-21-000152" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 20067000000.0, "short_term_investments": 8609000000.0, "receivables": 7394000000.0, "inventory": 12988000000.0, "current_assets": 82103000000.0, "ppe_net": 41115000000.0, "goodwill": 1900000000.0, "intangibles": 3173000000.0, "total_assets": 244718000000.0, "accounts_payable": 20391000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 74408000000.0, "long_term_debt": null, "total_liabilities": 178903000000.0, "temporary_equity": 0.0, "equity_parent": 59744000000.0, "nci": 6071000000.0, "equity_total": 65815000000.0, "liabilities_and_equity": 244718000000.0, "shares_outstanding": 1500000000.0, "retained_earnings": 41937000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 9677000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 204000000.0, "operating_lease_liability_noncurrent": 1012000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 243000000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": 159000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001467858-22-000034", "10-K:0001467858-23-000029" ], "value_sources": { "cash": [ "10-K:0001467858-23-000029" ], "short_term_investments": [ "10-K:0001467858-23-000029" ], "receivables": [ "10-K:0001467858-23-000029" ], "inventory": [ "10-K:0001467858-23-000029" ], "current_assets": [ "10-K:0001467858-23-000029" ], "ppe_net": [ "10-K:0001467858-23-000029" ], "goodwill": [ "10-K:0001467858-23-000029" ], "intangibles": [ "10-K:0001467858-23-000029" ], "total_assets": [ "10-K:0001467858-23-000029" ], "accounts_payable": [ "10-K:0001467858-23-000029" ], "current_liabilities": [ "10-K:0001467858-23-000029" ], "total_liabilities": [ "10-K:0001467858-23-000029" ], "temporary_equity": [ "10-K:0001467858-23-000029" ], "equity_parent": [ "10-K:0001467858-23-000029" ], "nci": [ "10-K:0001467858-23-000029" ], "equity_total": [ "10-K:0001467858-23-000029" ], "liabilities_and_equity": [ "10-K:0001467858-23-000029" ], "shares_outstanding": [ "10-K:0001467858-23-000029" ], "retained_earnings": [ "10-K:0001467858-23-000029" ], "equity_method_investments": [ "10-K:0001467858-23-000029" ], "operating_lease_liability_current": [ "10-K:0001467858-23-000029" ], "operating_lease_liability_noncurrent": [ "10-K:0001467858-23-000029" ], "operating_lease_discount_rate": [ "10-K:0001467858-23-000029" ], "operating_lease_payments_y1": [ "10-K:0001467858-22-000034" ], "operating_lease_imputed_interest": [ "10-K:0001467858-22-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 16349000000.0, "short_term_investments": 9907000000.0, "receivables": 11946000000.0, "inventory": 14838000000.0, "current_assets": 88594000000.0, "ppe_net": 41708000000.0, "goodwill": null, "intangibles": null, "total_assets": 251492000000.0, "accounts_payable": 25240000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 79555000000.0, "long_term_debt": null, "total_liabilities": 184429000000.0, "temporary_equity": 289000000.0, "equity_parent": 62095000000.0, "nci": 4679000000.0, "equity_total": 66774000000.0, "liabilities_and_equity": 251492000000.0, "shares_outstanding": 1500000000.0, "retained_earnings": 43879000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 10402000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-22-000078" ], "value_sources": { "cash": [ "10-Q:0001467858-22-000078" ], "short_term_investments": [ "10-Q:0001467858-22-000078" ], "receivables": [ "10-Q:0001467858-22-000078" ], "inventory": [ "10-Q:0001467858-22-000078" ], "current_assets": [ "10-Q:0001467858-22-000078" ], "ppe_net": [ "10-Q:0001467858-22-000078" ], "total_assets": [ "10-Q:0001467858-22-000078" ], "accounts_payable": [ "10-Q:0001467858-22-000078" ], "current_liabilities": [ "10-Q:0001467858-22-000078" ], "total_liabilities": [ "10-Q:0001467858-22-000078" ], "temporary_equity": [ "10-Q:0001467858-22-000078" ], "equity_parent": [ "10-Q:0001467858-22-000078" ], "nci": [ "10-Q:0001467858-22-000078" ], "equity_total": [ "10-Q:0001467858-22-000078" ], "liabilities_and_equity": [ "10-Q:0001467858-22-000078" ], "shares_outstanding": [ "10-Q:0001467858-22-000078" ], "retained_earnings": [ "10-Q:0001467858-22-000078" ], "equity_method_investments": [ "10-Q:0001467858-22-000078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 16710000000.0, "short_term_investments": 10124000000.0, "receivables": 12417000000.0, "inventory": 16859000000.0, "current_assets": 91094000000.0, "ppe_net": 41943000000.0, "goodwill": null, "intangibles": null, "total_assets": 253517000000.0, "accounts_payable": 25890000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 79398000000.0, "long_term_debt": null, "total_liabilities": 185142000000.0, "temporary_equity": 115000000.0, "equity_parent": 63954000000.0, "nci": 4306000000.0, "equity_total": 68260000000.0, "liabilities_and_equity": 253517000000.0, "shares_outstanding": 1500000000.0, "retained_earnings": 45554000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 9733000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-22-000094" ], "value_sources": { "cash": [ "10-Q:0001467858-22-000094" ], "short_term_investments": [ "10-Q:0001467858-22-000094" ], "receivables": [ "10-Q:0001467858-22-000094" ], "inventory": [ "10-Q:0001467858-22-000094" ], "current_assets": [ "10-Q:0001467858-22-000094" ], "ppe_net": [ "10-Q:0001467858-22-000094" ], "total_assets": [ "10-Q:0001467858-22-000094" ], "accounts_payable": [ "10-Q:0001467858-22-000094" ], "current_liabilities": [ "10-Q:0001467858-22-000094" ], "total_liabilities": [ "10-Q:0001467858-22-000094" ], "temporary_equity": [ "10-Q:0001467858-22-000094" ], "equity_parent": [ "10-Q:0001467858-22-000094" ], "nci": [ "10-Q:0001467858-22-000094" ], "equity_total": [ "10-Q:0001467858-22-000094" ], "liabilities_and_equity": [ "10-Q:0001467858-22-000094" ], "shares_outstanding": [ "10-Q:0001467858-22-000094" ], "retained_earnings": [ "10-Q:0001467858-22-000094" ], "equity_method_investments": [ "10-Q:0001467858-22-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 20745000000.0, "short_term_investments": 9566000000.0, "receivables": 14021000000.0, "inventory": 16367000000.0, "current_assets": 98271000000.0, "ppe_net": 42795000000.0, "goodwill": null, "intangibles": null, "total_assets": 260529000000.0, "accounts_payable": 26886000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 86003000000.0, "long_term_debt": null, "total_liabilities": 190762000000.0, "temporary_equity": 228000000.0, "equity_parent": 65268000000.0, "nci": 4271000000.0, "equity_total": 69540000000.0, "liabilities_and_equity": 260529000000.0, "shares_outstanding": 1400000000.0, "retained_earnings": 47910000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 9910000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-22-000114" ], "value_sources": { "cash": [ "10-Q:0001467858-22-000114" ], "short_term_investments": [ "10-Q:0001467858-22-000114" ], "receivables": [ "10-Q:0001467858-22-000114" ], "inventory": [ "10-Q:0001467858-22-000114" ], "current_assets": [ "10-Q:0001467858-22-000114" ], "ppe_net": [ "10-Q:0001467858-22-000114" ], "total_assets": [ "10-Q:0001467858-22-000114" ], "accounts_payable": [ "10-Q:0001467858-22-000114" ], "current_liabilities": [ "10-Q:0001467858-22-000114" ], "total_liabilities": [ "10-Q:0001467858-22-000114" ], "temporary_equity": [ "10-Q:0001467858-22-000114" ], "equity_parent": [ "10-Q:0001467858-22-000114" ], "nci": [ "10-Q:0001467858-22-000114" ], "equity_total": [ "10-Q:0001467858-22-000114" ], "liabilities_and_equity": [ "10-Q:0001467858-22-000114" ], "shares_outstanding": [ "10-Q:0001467858-22-000114" ], "retained_earnings": [ "10-Q:0001467858-22-000114" ], "equity_method_investments": [ "10-Q:0001467858-22-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 19153000000.0, "short_term_investments": 12150000000.0, "receivables": 13333000000.0, "inventory": 15366000000.0, "current_assets": 100451000000.0, "ppe_net": 45248000000.0, "goodwill": 1900000000.0, "intangibles": 3034000000.0, "total_assets": 264037000000.0, "accounts_payable": 27486000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 91173000000.0, "long_term_debt": null, "total_liabilities": 191752000000.0, "temporary_equity": 357000000.0, "equity_parent": 67792000000.0, "nci": 4135000000.0, "equity_total": 71927000000.0, "liabilities_and_equity": 264037000000.0, "shares_outstanding": 1400000000.0, "retained_earnings": 49251000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 10176000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 247000000.0, "operating_lease_liability_noncurrent": 967000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 274000000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": 173000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001467858-23-000029", "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "value_sources": { "cash": [ "10-K:0001467858-24-000031" ], "short_term_investments": [ "10-K:0001467858-24-000031" ], "receivables": [ "10-K:0001467858-24-000031" ], "inventory": [ "10-K:0001467858-24-000031" ], "current_assets": [ "10-K:0001467858-24-000031" ], "ppe_net": [ "10-Q:0001467858-23-000107" ], "goodwill": [ "10-K:0001467858-24-000031" ], "intangibles": [ "10-K:0001467858-24-000031" ], "total_assets": [ "10-K:0001467858-24-000031" ], "accounts_payable": [ "10-K:0001467858-24-000031" ], "current_liabilities": [ "10-K:0001467858-24-000031" ], "total_liabilities": [ "10-K:0001467858-24-000031" ], "temporary_equity": [ "10-K:0001467858-24-000031" ], "equity_parent": [ "10-K:0001467858-24-000031" ], "nci": [ "10-K:0001467858-24-000031" ], "equity_total": [ "10-K:0001467858-24-000031" ], "liabilities_and_equity": [ "10-K:0001467858-24-000031" ], "shares_outstanding": [ "10-K:0001467858-24-000031" ], "retained_earnings": [ "10-K:0001467858-24-000031" ], "equity_method_investments": [ "10-K:0001467858-24-000031" ], "operating_lease_liability_current": [ "10-K:0001467858-24-000031" ], "operating_lease_liability_noncurrent": [ "10-K:0001467858-24-000031" ], "operating_lease_discount_rate": [ "10-K:0001467858-24-000031" ], "operating_lease_payments_y1": [ "10-K:0001467858-23-000029" ], "operating_lease_imputed_interest": [ "10-K:0001467858-23-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 18227000000.0, "short_term_investments": 9981000000.0, "receivables": 13702000000.0, "inventory": 17758000000.0, "current_assets": 98832000000.0, "ppe_net": 46895000000.0, "goodwill": null, "intangibles": null, "total_assets": 267004000000.0, "accounts_payable": 28931000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 90185000000.0, "long_term_debt": null, "total_liabilities": 192773000000.0, "temporary_equity": 271000000.0, "equity_parent": 69877000000.0, "nci": 4084000000.0, "equity_total": 73961000000.0, "liabilities_and_equity": 267004000000.0, "shares_outstanding": 1400000000.0, "retained_earnings": 51318000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 10542000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-23-000075" ], "value_sources": { "cash": [ "10-Q:0001467858-23-000075" ], "short_term_investments": [ "10-Q:0001467858-23-000075" ], "receivables": [ "10-Q:0001467858-23-000075" ], "inventory": [ "10-Q:0001467858-23-000075" ], "current_assets": [ "10-Q:0001467858-23-000075" ], "ppe_net": [ "10-Q:0001467858-23-000075" ], "total_assets": [ "10-Q:0001467858-23-000075" ], "accounts_payable": [ "10-Q:0001467858-23-000075" ], "current_liabilities": [ "10-Q:0001467858-23-000075" ], "total_liabilities": [ "10-Q:0001467858-23-000075" ], "temporary_equity": [ "10-Q:0001467858-23-000075" ], "equity_parent": [ "10-Q:0001467858-23-000075" ], "nci": [ "10-Q:0001467858-23-000075" ], "equity_total": [ "10-Q:0001467858-23-000075" ], "liabilities_and_equity": [ "10-Q:0001467858-23-000075" ], "shares_outstanding": [ "10-Q:0001467858-23-000075" ], "retained_earnings": [ "10-Q:0001467858-23-000075" ], "equity_method_investments": [ "10-Q:0001467858-23-000075" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 23074000000.0, "short_term_investments": 9556000000.0, "receivables": 14068000000.0, "inventory": 17912000000.0, "current_assets": 106804000000.0, "ppe_net": 47941000000.0, "goodwill": null, "intangibles": null, "total_assets": 275833000000.0, "accounts_payable": 29800000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 92718000000.0, "long_term_debt": null, "total_liabilities": 199861000000.0, "temporary_equity": 287000000.0, "equity_parent": 71655000000.0, "nci": 4030000000.0, "equity_total": 75685000000.0, "liabilities_and_equity": 275833000000.0, "shares_outstanding": 1400000000.0, "retained_earnings": 53517000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 10064000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-23-000098" ], "value_sources": { "cash": [ "10-Q:0001467858-23-000098" ], "short_term_investments": [ "10-Q:0001467858-23-000098" ], "receivables": [ "10-Q:0001467858-23-000098" ], "inventory": [ "10-Q:0001467858-23-000098" ], "current_assets": [ "10-Q:0001467858-23-000098" ], "ppe_net": [ "10-Q:0001467858-23-000098" ], "total_assets": [ "10-Q:0001467858-23-000098" ], "accounts_payable": [ "10-Q:0001467858-23-000098" ], "current_liabilities": [ "10-Q:0001467858-23-000098" ], "total_liabilities": [ "10-Q:0001467858-23-000098" ], "temporary_equity": [ "10-Q:0001467858-23-000098" ], "equity_parent": [ "10-Q:0001467858-23-000098" ], "nci": [ "10-Q:0001467858-23-000098" ], "equity_total": [ "10-Q:0001467858-23-000098" ], "liabilities_and_equity": [ "10-Q:0001467858-23-000098" ], "shares_outstanding": [ "10-Q:0001467858-23-000098" ], "retained_earnings": [ "10-Q:0001467858-23-000098" ], "equity_method_investments": [ "10-Q:0001467858-23-000098" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 25224000000.0, "short_term_investments": 9651000000.0, "receivables": 13923000000.0, "inventory": 17740000000.0, "current_assets": 110721000000.0, "ppe_net": 49399000000.0, "goodwill": null, "intangibles": null, "total_assets": 281705000000.0, "accounts_payable": 30387000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 96820000000.0, "long_term_debt": null, "total_liabilities": 202978000000.0, "temporary_equity": 323000000.0, "equity_parent": 74475000000.0, "nci": 3929000000.0, "equity_total": 78404000000.0, "liabilities_and_equity": 281705000000.0, "shares_outstanding": 1400000000.0, "retained_earnings": 56322000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 10549000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-23-000107" ], "value_sources": { "cash": [ "10-Q:0001467858-23-000107" ], "short_term_investments": [ "10-Q:0001467858-23-000107" ], "receivables": [ "10-Q:0001467858-23-000107" ], "inventory": [ "10-Q:0001467858-23-000107" ], "current_assets": [ "10-Q:0001467858-23-000107" ], "ppe_net": [ "10-Q:0001467858-23-000107" ], "total_assets": [ "10-Q:0001467858-23-000107" ], "accounts_payable": [ "10-Q:0001467858-23-000107" ], "current_liabilities": [ "10-Q:0001467858-23-000107" ], "total_liabilities": [ "10-Q:0001467858-23-000107" ], "temporary_equity": [ "10-Q:0001467858-23-000107" ], "equity_parent": [ "10-Q:0001467858-23-000107" ], "nci": [ "10-Q:0001467858-23-000107" ], "equity_total": [ "10-Q:0001467858-23-000107" ], "liabilities_and_equity": [ "10-Q:0001467858-23-000107" ], "shares_outstanding": [ "10-Q:0001467858-23-000107" ], "retained_earnings": [ "10-Q:0001467858-23-000107" ], "equity_method_investments": [ "10-Q:0001467858-23-000107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 18853000000.0, "short_term_investments": 7613000000.0, "receivables": 12378000000.0, "inventory": 16461000000.0, "current_assets": 101618000000.0, "ppe_net": null, "goodwill": 1900000000.0, "intangibles": 2941000000.0, "total_assets": 273064000000.0, "accounts_payable": 28114000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 94445000000.0, "long_term_debt": null, "total_liabilities": 204757000000.0, "temporary_equity": 118000000.0, "equity_parent": 64286000000.0, "nci": 3903000000.0, "equity_total": 68189000000.0, "liabilities_and_equity": 273064000000.0, "shares_outstanding": 1200000000.0, "retained_earnings": 55391000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 10613000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 264000000.0, "operating_lease_liability_noncurrent": 907000000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": 294000000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": 161000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001467858-24-000031", "10-K:0001467858-25-000032" ], "value_sources": { "cash": [ "10-K:0001467858-25-000032" ], "short_term_investments": [ "10-K:0001467858-25-000032" ], "receivables": [ "10-K:0001467858-25-000032" ], "inventory": [ "10-K:0001467858-25-000032" ], "current_assets": [ "10-K:0001467858-25-000032" ], "goodwill": [ "10-K:0001467858-25-000032" ], "intangibles": [ "10-K:0001467858-25-000032" ], "total_assets": [ "10-K:0001467858-25-000032" ], "accounts_payable": [ "10-K:0001467858-25-000032" ], "current_liabilities": [ "10-K:0001467858-25-000032" ], "total_liabilities": [ "10-K:0001467858-25-000032" ], "temporary_equity": [ "10-K:0001467858-25-000032" ], "equity_parent": [ "10-K:0001467858-25-000032" ], "nci": [ "10-K:0001467858-25-000032" ], "equity_total": [ "10-K:0001467858-25-000032" ], "liabilities_and_equity": [ "10-K:0001467858-25-000032" ], "shares_outstanding": [ "10-K:0001467858-25-000032" ], "retained_earnings": [ "10-K:0001467858-25-000032" ], "equity_method_investments": [ "10-K:0001467858-25-000032" ], "operating_lease_liability_current": [ "10-K:0001467858-25-000032" ], "operating_lease_liability_noncurrent": [ "10-K:0001467858-25-000032" ], "operating_lease_discount_rate": [ "10-K:0001467858-25-000032" ], "operating_lease_payments_y1": [ "10-K:0001467858-24-000031" ], "operating_lease_imputed_interest": [ "10-K:0001467858-24-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 17635000000.0, "short_term_investments": 7845000000.0, "receivables": 13774000000.0, "inventory": 17533000000.0, "current_assets": 106470000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 276591000000.0, "accounts_payable": 29393000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 91777000000.0, "long_term_debt": null, "total_liabilities": 205990000000.0, "temporary_equity": 175000000.0, "equity_parent": 66598000000.0, "nci": 3828000000.0, "equity_total": 70426000000.0, "liabilities_and_equity": 276591000000.0, "shares_outstanding": 1100000000.0, "retained_earnings": 57688000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 10740000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-24-000076" ], "value_sources": { "cash": [ "10-Q:0001467858-24-000076" ], "short_term_investments": [ "10-Q:0001467858-24-000076" ], "receivables": [ "10-Q:0001467858-24-000076" ], "inventory": [ "10-Q:0001467858-24-000076" ], "current_assets": [ "10-Q:0001467858-24-000076" ], "total_assets": [ "10-Q:0001467858-24-000076" ], "accounts_payable": [ "10-Q:0001467858-24-000076" ], "current_liabilities": [ "10-Q:0001467858-24-000076" ], "total_liabilities": [ "10-Q:0001467858-24-000076" ], "temporary_equity": [ "10-Q:0001467858-24-000076" ], "equity_parent": [ "10-Q:0001467858-24-000076" ], "nci": [ "10-Q:0001467858-24-000076" ], "equity_total": [ "10-Q:0001467858-24-000076" ], "liabilities_and_equity": [ "10-Q:0001467858-24-000076" ], "shares_outstanding": [ "10-Q:0001467858-24-000076" ], "retained_earnings": [ "10-Q:0001467858-24-000076" ], "equity_method_investments": [ "10-Q:0001467858-24-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 22516000000.0, "short_term_investments": 8313000000.0, "receivables": 13406000000.0, "inventory": 17605000000.0, "current_assets": 112064000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 282956000000.0, "accounts_payable": 28762000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 95363000000.0, "long_term_debt": null, "total_liabilities": 211055000000.0, "temporary_equity": 0.0, "equity_parent": 68633000000.0, "nci": 3267000000.0, "equity_total": 71900000000.0, "liabilities_and_equity": 282956000000.0, "shares_outstanding": 1100000000.0, "retained_earnings": 59807000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 10734000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-24-000102" ], "value_sources": { "cash": [ "10-Q:0001467858-24-000102" ], "short_term_investments": [ "10-Q:0001467858-24-000102" ], "receivables": [ "10-Q:0001467858-24-000102" ], "inventory": [ "10-Q:0001467858-24-000102" ], "current_assets": [ "10-Q:0001467858-24-000102" ], "total_assets": [ "10-Q:0001467858-24-000102" ], "accounts_payable": [ "10-Q:0001467858-24-000102" ], "current_liabilities": [ "10-Q:0001467858-24-000102" ], "total_liabilities": [ "10-Q:0001467858-24-000102" ], "temporary_equity": [ "10-Q:0001467858-24-000102" ], "equity_parent": [ "10-Q:0001467858-24-000102" ], "nci": [ "10-Q:0001467858-24-000102" ], "equity_total": [ "10-Q:0001467858-24-000102" ], "liabilities_and_equity": [ "10-Q:0001467858-24-000102" ], "shares_outstanding": [ "10-Q:0001467858-24-000102" ], "retained_earnings": [ "10-Q:0001467858-24-000102" ], "equity_method_investments": [ "10-Q:0001467858-24-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 23744000000.0, "short_term_investments": 8477000000.0, "receivables": 13782000000.0, "inventory": 17325000000.0, "current_assets": 115419000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 289289000000.0, "accounts_payable": 29629000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 95463000000.0, "long_term_debt": null, "total_liabilities": 215127000000.0, "temporary_equity": 0.0, "equity_parent": 70935000000.0, "nci": 3227000000.0, "equity_total": 74162000000.0, "liabilities_and_equity": 289289000000.0, "shares_outstanding": 1100000000.0, "retained_earnings": 62050000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 11039000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-24-000117" ], "value_sources": { "cash": [ "10-Q:0001467858-24-000117" ], "short_term_investments": [ "10-Q:0001467858-24-000117" ], "receivables": [ "10-Q:0001467858-24-000117" ], "inventory": [ "10-Q:0001467858-24-000117" ], "current_assets": [ "10-Q:0001467858-24-000117" ], "total_assets": [ "10-Q:0001467858-24-000117" ], "accounts_payable": [ "10-Q:0001467858-24-000117" ], "current_liabilities": [ "10-Q:0001467858-24-000117" ], "total_liabilities": [ "10-Q:0001467858-24-000117" ], "temporary_equity": [ "10-Q:0001467858-24-000117" ], "equity_parent": [ "10-Q:0001467858-24-000117" ], "nci": [ "10-Q:0001467858-24-000117" ], "equity_total": [ "10-Q:0001467858-24-000117" ], "liabilities_and_equity": [ "10-Q:0001467858-24-000117" ], "shares_outstanding": [ "10-Q:0001467858-24-000117" ], "retained_earnings": [ "10-Q:0001467858-24-000117" ], "equity_method_investments": [ "10-Q:0001467858-24-000117" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 19872000000.0, "short_term_investments": 7265000000.0, "receivables": 12827000000.0, "inventory": 14564000000.0, "current_assets": 108545000000.0, "ppe_net": null, "goodwill": 1900000000.0, "intangibles": 2649000000.0, "total_assets": 279761000000.0, "accounts_payable": 25680000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 96265000000.0, "long_term_debt": null, "total_liabilities": 214171000000.0, "temporary_equity": 0.0, "equity_parent": 63072000000.0, "nci": 2518000000.0, "equity_total": 65590000000.0, "liabilities_and_equity": 279761000000.0, "shares_outstanding": 995000000.0, "retained_earnings": 53472000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 7102000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 254000000.0, "operating_lease_liability_noncurrent": 961000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": 290000000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": 174000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001467858-25-000032", "10-K:0001467858-26-000013" ], "value_sources": { "cash": [ "10-K:0001467858-26-000013" ], "short_term_investments": [ "10-K:0001467858-26-000013" ], "receivables": [ "10-K:0001467858-26-000013" ], "inventory": [ "10-K:0001467858-26-000013" ], "current_assets": [ "10-K:0001467858-26-000013" ], "goodwill": [ "10-K:0001467858-26-000013" ], "intangibles": [ "10-K:0001467858-26-000013" ], "total_assets": [ "10-K:0001467858-26-000013" ], "accounts_payable": [ "10-K:0001467858-26-000013" ], "current_liabilities": [ "10-K:0001467858-26-000013" ], "total_liabilities": [ "10-K:0001467858-26-000013" ], "temporary_equity": [ "10-K:0001467858-26-000013" ], "equity_parent": [ "10-K:0001467858-26-000013" ], "nci": [ "10-K:0001467858-26-000013" ], "equity_total": [ "10-K:0001467858-26-000013" ], "liabilities_and_equity": [ "10-K:0001467858-26-000013" ], "shares_outstanding": [ "10-K:0001467858-26-000013" ], "retained_earnings": [ "10-K:0001467858-26-000013" ], "equity_method_investments": [ "10-K:0001467858-26-000013" ], "operating_lease_liability_current": [ "10-K:0001467858-26-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0001467858-26-000013" ], "operating_lease_discount_rate": [ "10-K:0001467858-26-000013" ], "operating_lease_payments_y1": [ "10-K:0001467858-25-000032" ], "operating_lease_imputed_interest": [ "10-K:0001467858-25-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 20570000000.0, "short_term_investments": 6919000000.0, "receivables": 14936000000.0, "inventory": 15253000000.0, "current_assets": 110006000000.0, "ppe_net": null, "goodwill": 1900000000.0, "intangibles": null, "total_assets": 282104000000.0, "accounts_payable": 26948000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 90747000000.0, "long_term_debt": null, "total_liabilities": 215678000000.0, "temporary_equity": 0.0, "equity_parent": 64372000000.0, "nci": 2054000000.0, "equity_total": 66427000000.0, "liabilities_and_equity": 282104000000.0, "shares_outstanding": 966000000.0, "retained_earnings": 55140000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6877000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-25-000096", "10-Q:0001467858-25-000143" ], "value_sources": { "cash": [ "10-Q:0001467858-25-000096" ], "short_term_investments": [ "10-Q:0001467858-25-000096" ], "receivables": [ "10-Q:0001467858-25-000096" ], "inventory": [ "10-Q:0001467858-25-000096" ], "current_assets": [ "10-Q:0001467858-25-000096" ], "goodwill": [ "10-Q:0001467858-25-000096" ], "total_assets": [ "10-Q:0001467858-25-000096" ], "accounts_payable": [ "10-Q:0001467858-25-000096" ], "current_liabilities": [ "10-Q:0001467858-25-000096" ], "total_liabilities": [ "10-Q:0001467858-25-000096" ], "temporary_equity": [ "10-Q:0001467858-25-000143" ], "equity_parent": [ "10-Q:0001467858-25-000096" ], "nci": [ "10-Q:0001467858-25-000096" ], "equity_total": [ "10-Q:0001467858-25-000096" ], "liabilities_and_equity": [ "10-Q:0001467858-25-000096" ], "shares_outstanding": [ "10-Q:0001467858-25-000096" ], "retained_earnings": [ "10-Q:0001467858-25-000096" ], "equity_method_investments": [ "10-Q:0001467858-25-000096" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 22381000000.0, "short_term_investments": 6958000000.0, "receivables": 16722000000.0, "inventory": 15454000000.0, "current_assets": 114285000000.0, "ppe_net": null, "goodwill": 1900000000.0, "intangibles": null, "total_assets": 289384000000.0, "accounts_payable": 27077000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 93812000000.0, "long_term_debt": null, "total_liabilities": 220925000000.0, "temporary_equity": 0.0, "equity_parent": 66363000000.0, "nci": 2096000000.0, "equity_total": 68459000000.0, "liabilities_and_equity": 289384000000.0, "shares_outstanding": 957000000.0, "retained_earnings": 56675000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6103000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-25-000121" ], "value_sources": { "cash": [ "10-Q:0001467858-25-000121" ], "short_term_investments": [ "10-Q:0001467858-25-000121" ], "receivables": [ "10-Q:0001467858-25-000121" ], "inventory": [ "10-Q:0001467858-25-000121" ], "current_assets": [ "10-Q:0001467858-25-000121" ], "goodwill": [ "10-Q:0001467858-25-000121" ], "total_assets": [ "10-Q:0001467858-25-000121" ], "accounts_payable": [ "10-Q:0001467858-25-000121" ], "current_liabilities": [ "10-Q:0001467858-25-000121" ], "total_liabilities": [ "10-Q:0001467858-25-000121" ], "temporary_equity": [ "10-Q:0001467858-25-000121" ], "equity_parent": [ "10-Q:0001467858-25-000121" ], "nci": [ "10-Q:0001467858-25-000121" ], "equity_total": [ "10-Q:0001467858-25-000121" ], "liabilities_and_equity": [ "10-Q:0001467858-25-000121" ], "shares_outstanding": [ "10-Q:0001467858-25-000121" ], "retained_earnings": [ "10-Q:0001467858-25-000121" ], "equity_method_investments": [ "10-Q:0001467858-25-000121" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 22910000000.0, "short_term_investments": 6792000000.0, "receivables": 17125000000.0, "inventory": 15318000000.0, "current_assets": 114636000000.0, "ppe_net": null, "goodwill": 1900000000.0, "intangibles": null, "total_assets": 288168000000.0, "accounts_payable": 27317000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 93295000000.0, "long_term_debt": null, "total_liabilities": 219766000000.0, "temporary_equity": 0.0, "equity_parent": 66374000000.0, "nci": 2028000000.0, "equity_total": 68402000000.0, "liabilities_and_equity": 288168000000.0, "shares_outstanding": 933000000.0, "retained_earnings": 56862000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6272000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-25-000143" ], "value_sources": { "cash": [ "10-Q:0001467858-25-000143" ], "short_term_investments": [ "10-Q:0001467858-25-000143" ], "receivables": [ "10-Q:0001467858-25-000143" ], "inventory": [ "10-Q:0001467858-25-000143" ], "current_assets": [ "10-Q:0001467858-25-000143" ], "goodwill": [ "10-Q:0001467858-25-000143" ], "total_assets": [ "10-Q:0001467858-25-000143" ], "accounts_payable": [ "10-Q:0001467858-25-000143" ], "current_liabilities": [ "10-Q:0001467858-25-000143" ], "total_liabilities": [ "10-Q:0001467858-25-000143" ], "temporary_equity": [ "10-Q:0001467858-25-000143" ], "equity_parent": [ "10-Q:0001467858-25-000143" ], "nci": [ "10-Q:0001467858-25-000143" ], "equity_total": [ "10-Q:0001467858-25-000143" ], "liabilities_and_equity": [ "10-Q:0001467858-25-000143" ], "shares_outstanding": [ "10-Q:0001467858-25-000143" ], "retained_earnings": [ "10-Q:0001467858-25-000143" ], "equity_method_investments": [ "10-Q:0001467858-25-000143" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 20945000000.0, "short_term_investments": 6724000000.0, "receivables": 13054000000.0, "inventory": 14467000000.0, "current_assets": 108767000000.0, "ppe_net": null, "goodwill": 1900000000.0, "intangibles": 2454000000.0, "total_assets": 281284000000.0, "accounts_payable": 23919000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 93342000000.0, "long_term_debt": null, "total_liabilities": 218116000000.0, "temporary_equity": 0.0, "equity_parent": 61119000000.0, "nci": 2049000000.0, "equity_total": 63168000000.0, "liabilities_and_equity": 281284000000.0, "shares_outstanding": 904000000.0, "retained_earnings": 51524000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5681000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 266000000.0, "operating_lease_liability_noncurrent": 1035000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 321000000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": 248000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001467858-26-000013", "10-Q:0001467858-26-000059" ], "value_sources": { "cash": [ "10-Q:0001467858-26-000059" ], "short_term_investments": [ "10-Q:0001467858-26-000059" ], "receivables": [ "10-Q:0001467858-26-000059" ], "inventory": [ "10-Q:0001467858-26-000059" ], "current_assets": [ "10-Q:0001467858-26-000059" ], "goodwill": [ "10-K:0001467858-26-000013" ], "intangibles": [ "10-K:0001467858-26-000013" ], "total_assets": [ "10-Q:0001467858-26-000059" ], "accounts_payable": [ "10-Q:0001467858-26-000059" ], "current_liabilities": [ "10-Q:0001467858-26-000059" ], "total_liabilities": [ "10-Q:0001467858-26-000059" ], "temporary_equity": [ "10-K:0001467858-26-000013" ], "equity_parent": [ "10-Q:0001467858-26-000059" ], "nci": [ "10-Q:0001467858-26-000059" ], "equity_total": [ "10-Q:0001467858-26-000059" ], "liabilities_and_equity": [ "10-Q:0001467858-26-000059" ], "shares_outstanding": [ "10-Q:0001467858-26-000059" ], "retained_earnings": [ "10-Q:0001467858-26-000059" ], "equity_method_investments": [ "10-Q:0001467858-26-000059" ], "operating_lease_liability_current": [ "10-K:0001467858-26-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0001467858-26-000013" ], "operating_lease_discount_rate": [ "10-K:0001467858-26-000013" ], "operating_lease_payments_y1": [ "10-K:0001467858-26-000013" ], "operating_lease_imputed_interest": [ "10-K:0001467858-26-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 19800000000.0, "short_term_investments": 4618000000.0, "receivables": 16381000000.0, "inventory": 15590000000.0, "current_assets": 109121000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 280974000000.0, "accounts_payable": 27912000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 94720000000.0, "long_term_debt": null, "total_liabilities": 216280000000.0, "temporary_equity": null, "equity_parent": 62659000000.0, "nci": 2036000000.0, "equity_total": 64694000000.0, "liabilities_and_equity": 280974000000.0, "shares_outstanding": 902000000.0, "retained_earnings": 53386000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5978000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-26-000035" ], "value_sources": { "cash": [ "10-Q:0001467858-26-000035" ], "short_term_investments": [ "10-Q:0001467858-26-000035" ], "receivables": [ "10-Q:0001467858-26-000035" ], "inventory": [ "10-Q:0001467858-26-000035" ], "current_assets": [ "10-Q:0001467858-26-000035" ], "total_assets": [ "10-Q:0001467858-26-000035" ], "accounts_payable": [ "10-Q:0001467858-26-000035" ], "current_liabilities": [ "10-Q:0001467858-26-000035" ], "total_liabilities": [ "10-Q:0001467858-26-000035" ], "equity_parent": [ "10-Q:0001467858-26-000035" ], "nci": [ "10-Q:0001467858-26-000035" ], "equity_total": [ "10-Q:0001467858-26-000035" ], "liabilities_and_equity": [ "10-Q:0001467858-26-000035" ], "shares_outstanding": [ "10-Q:0001467858-26-000035" ], "retained_earnings": [ "10-Q:0001467858-26-000035" ], "equity_method_investments": [ "10-Q:0001467858-26-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 20134000000.0, "short_term_investments": 4585000000.0, "receivables": 16770000000.0, "inventory": 15950000000.0, "current_assets": 110008000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 282742000000.0, "accounts_payable": 28840000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 96834000000.0, "long_term_debt": null, "total_liabilities": 219101000000.0, "temporary_equity": null, "equity_parent": 62000000000.0, "nci": 1641000000.0, "equity_total": 63641000000.0, "liabilities_and_equity": 282742000000.0, "shares_outstanding": 877000000.0, "retained_earnings": 52990000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5663000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-26-000051" ], "value_sources": { "cash": [ "10-Q:0001467858-26-000051" ], "short_term_investments": [ "10-Q:0001467858-26-000051" ], "receivables": [ "10-Q:0001467858-26-000051" ], "inventory": [ "10-Q:0001467858-26-000051" ], "current_assets": [ "10-Q:0001467858-26-000051" ], "total_assets": [ "10-Q:0001467858-26-000051" ], "accounts_payable": [ "10-Q:0001467858-26-000051" ], "current_liabilities": [ "10-Q:0001467858-26-000051" ], "total_liabilities": [ "10-Q:0001467858-26-000051" ], "equity_parent": [ "10-Q:0001467858-26-000051" ], "nci": [ "10-Q:0001467858-26-000051" ], "equity_total": [ "10-Q:0001467858-26-000051" ], "liabilities_and_equity": [ "10-Q:0001467858-26-000051" ], "shares_outstanding": [ "10-Q:0001467858-26-000051" ], "retained_earnings": [ "10-Q:0001467858-26-000051" ], "equity_method_investments": [ "10-Q:0001467858-26-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 23196000000.0, "short_term_investments": 4609000000.0, "receivables": 17138000000.0, "inventory": 15640000000.0, "current_assets": 115867000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 289183000000.0, "accounts_payable": 29764000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 106330000000.0, "long_term_debt": null, "total_liabilities": 224664000000.0, "temporary_equity": null, "equity_parent": 62806000000.0, "nci": 1712000000.0, "equity_total": 64518000000.0, "liabilities_and_equity": 289183000000.0, "shares_outstanding": 849000000.0, "retained_earnings": 54210000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5379000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001467858-26-000059" ], "value_sources": { "cash": [ "10-Q:0001467858-26-000059" ], "short_term_investments": [ "10-Q:0001467858-26-000059" ], "receivables": [ "10-Q:0001467858-26-000059" ], "inventory": [ "10-Q:0001467858-26-000059" ], "current_assets": [ "10-Q:0001467858-26-000059" ], "total_assets": [ "10-Q:0001467858-26-000059" ], "accounts_payable": [ "10-Q:0001467858-26-000059" ], "current_liabilities": [ "10-Q:0001467858-26-000059" ], "total_liabilities": [ "10-Q:0001467858-26-000059" ], "equity_parent": [ "10-Q:0001467858-26-000059" ], "nci": [ "10-Q:0001467858-26-000059" ], "equity_total": [ "10-Q:0001467858-26-000059" ], "liabilities_and_equity": [ "10-Q:0001467858-26-000059" ], "shares_outstanding": [ "10-Q:0001467858-26-000059" ], "retained_earnings": [ "10-Q:0001467858-26-000059" ], "equity_method_investments": [ "10-Q:0001467858-26-000059" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 1561000000.0, "cfi": -6570000000.0, "cff": 23680000000.0, "capex": 1224000000.0, "d_and_a": 3198000000.0, "sbc": null, "dividends_paid": 590000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 188000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-21-000117" ], "value_sources": { "cfo": [ "10-Q:0001467858-21-000117" ], "cfi": [ "10-Q:0001467858-21-000117" ], "cff": [ "10-Q:0001467858-21-000117" ], "capex": [ "10-Q:0001467858-21-000117" ], "d_and_a": [ "10-Q:0001467858-21-000117" ], "dividends_paid": [ "10-Q:0001467858-21-000117" ], "deferred_tax": [ "10-Q:0001467858-21-000117" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": -2815000000.0, "cfi": -5766000000.0, "cff": 36000000.0, "capex": 1112000000.0, "d_and_a": 3258000000.0, "sbc": null, "dividends_paid": 2000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -212000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-21-000117", "10-Q:0001467858-21-000142" ], "value_sources": { "cfo": [ "10-Q:0001467858-21-000117", "10-Q:0001467858-21-000142" ], "cfi": [ "10-Q:0001467858-21-000117", "10-Q:0001467858-21-000142" ], "cff": [ "10-Q:0001467858-21-000117", "10-Q:0001467858-21-000142" ], "capex": [ "10-Q:0001467858-21-000117", "10-Q:0001467858-21-000142" ], "d_and_a": [ "10-Q:0001467858-21-000142" ], "dividends_paid": [ "10-Q:0001467858-21-000117", "10-Q:0001467858-21-000142" ], "deferred_tax": [ "10-Q:0001467858-21-000117", "10-Q:0001467858-21-000142" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 11231000000.0, "cfi": -4483000000.0, "cff": -9557000000.0, "capex": 992000000.0, "d_and_a": 3158000000.0, "sbc": null, "dividends_paid": 61000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 724000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-21-000142", "10-Q:0001467858-21-000152" ], "value_sources": { "cfo": [ "10-Q:0001467858-21-000142", "10-Q:0001467858-21-000152" ], "cfi": [ "10-Q:0001467858-21-000142", "10-Q:0001467858-21-000152" ], "cff": [ "10-Q:0001467858-21-000142", "10-Q:0001467858-21-000152" ], "capex": [ "10-Q:0001467858-21-000142", "10-Q:0001467858-21-000152" ], "d_and_a": [ "10-Q:0001467858-21-000152" ], "dividends_paid": [ "10-Q:0001467858-21-000142", "10-Q:0001467858-21-000152" ], "deferred_tax": [ "10-Q:0001467858-21-000142", "10-Q:0001467858-21-000152" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 6693000000.0, "cfi": -5007000000.0, "cff": -8607000000.0, "capex": 1972000000.0, "d_and_a": 3062000000.0, "sbc": null, "dividends_paid": 16000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 225000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "value_sources": { "cfo": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "cfi": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "cff": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "capex": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "d_and_a": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "dividends_paid": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ], "deferred_tax": [ "10-K:0001467858-22-000034", "10-Q:0001467858-21-000152" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 1266000000.0, "cfi": -2984000000.0, "cff": 3617000000.0, "capex": 878000000.0, "d_and_a": 3015000000.0, "sbc": 64000000.0, "dividends_paid": 76000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1085000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-22-000078" ], "value_sources": { "cfo": [ "10-Q:0001467858-22-000078" ], "cfi": [ "10-Q:0001467858-22-000078" ], "cff": [ "10-Q:0001467858-22-000078" ], "capex": [ "10-Q:0001467858-22-000078" ], "d_and_a": [ "10-Q:0001467858-22-000078" ], "sbc": [ "10-Q:0001467858-22-000078" ], "dividends_paid": [ "10-Q:0001467858-22-000078" ], "deferred_tax": [ "10-Q:0001467858-22-000078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 7162000000.0, "cfi": -4026000000.0, "cff": -780000000.0, "capex": 1573000000.0, "d_and_a": 3014000000.0, "sbc": 139000000.0, "dividends_paid": 18000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 728000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-22-000078", "10-Q:0001467858-22-000094" ], "value_sources": { "cfo": [ "10-Q:0001467858-22-000078", "10-Q:0001467858-22-000094" ], "cfi": [ "10-Q:0001467858-22-000078", "10-Q:0001467858-22-000094" ], "cff": [ "10-Q:0001467858-22-000078", "10-Q:0001467858-22-000094" ], "capex": [ "10-Q:0001467858-22-000078", "10-Q:0001467858-22-000094" ], "d_and_a": [ "10-Q:0001467858-22-000094" ], "sbc": [ "10-Q:0001467858-22-000094" ], "dividends_paid": [ "10-Q:0001467858-22-000078", "10-Q:0001467858-22-000094" ], "deferred_tax": [ "10-Q:0001467858-22-000078", "10-Q:0001467858-22-000094" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": -49000000.0, "cfi": -3929000000.0, "cff": -1625000000.0, "capex": 1859000000.0, "d_and_a": 3081000000.0, "sbc": 82000000.0, "dividends_paid": 76000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 1600000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 150000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-22-000094", "10-Q:0001467858-22-000114" ], "value_sources": { "cfo": [ "10-Q:0001467858-22-000094", "10-Q:0001467858-22-000114" ], "cfi": [ "10-Q:0001467858-22-000094", "10-Q:0001467858-22-000114" ], "cff": [ "10-Q:0001467858-22-000094", "10-Q:0001467858-22-000114" ], "capex": [ "10-Q:0001467858-22-000094", "10-Q:0001467858-22-000114" ], "d_and_a": [ "10-Q:0001467858-22-000114" ], "sbc": [ "10-Q:0001467858-22-000114" ], "dividends_paid": [ "10-Q:0001467858-22-000094", "10-Q:0001467858-22-000114" ], "depreciation": [ "10-Q:0001467858-22-000114" ], "deferred_tax": [ "10-Q:0001467858-22-000094", "10-Q:0001467858-22-000114" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 6809000000.0, "cfi": -5416000000.0, "cff": 532000000.0, "capex": 3199000000.0, "d_and_a": 2937000000.0, "sbc": 105000000.0, "dividends_paid": 16000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 251000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "value_sources": { "cfo": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "cfi": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "cff": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "capex": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "d_and_a": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "sbc": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "dividends_paid": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "buybacks": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ], "deferred_tax": [ "10-K:0001467858-23-000029", "10-Q:0001467858-22-000114" ] }, "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" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 2104000000.0, "cfi": -3909000000.0, "cff": -1852000000.0, "capex": 1661000000.0, "d_and_a": 2891000000.0, "sbc": 77000000.0, "dividends_paid": 73000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -81000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-22-000078", "10-Q:0001467858-23-000075" ], "value_sources": { "cfo": [ "10-Q:0001467858-23-000075" ], "cfi": [ "10-Q:0001467858-23-000075" ], "cff": [ "10-Q:0001467858-23-000075" ], "capex": [ "10-Q:0001467858-23-000075" ], "d_and_a": [ "10-Q:0001467858-23-000075" ], "sbc": [ "10-Q:0001467858-22-000078" ], "dividends_paid": [ "10-Q:0001467858-23-000075" ], "buybacks": [ "10-Q:0001467858-23-000075" ], "depreciation": [ "10-Q:0001467858-23-000075" ], "deferred_tax": [ "10-Q:0001467858-23-000075" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 3124000000.0, "cfi": -4318000000.0, "cff": 1090000000.0, "capex": 2168000000.0, "d_and_a": 2844000000.0, "sbc": 94000000.0, "dividends_paid": 8000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 160000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-22-000094", "10-Q:0001467858-23-000075", "10-Q:0001467858-23-000098" ], "value_sources": { "cfo": [ "10-Q:0001467858-23-000075", "10-Q:0001467858-23-000098" ], "cfi": [ "10-Q:0001467858-23-000075", "10-Q:0001467858-23-000098" ], "cff": [ "10-Q:0001467858-23-000075", "10-Q:0001467858-23-000098" ], "capex": [ "10-Q:0001467858-23-000075", "10-Q:0001467858-23-000098" ], "d_and_a": [ "10-Q:0001467858-23-000098" ], "sbc": [ "10-Q:0001467858-22-000094" ], "dividends_paid": [ "10-Q:0001467858-23-000075", "10-Q:0001467858-23-000098" ], "buybacks": [ "10-Q:0001467858-23-000075", "10-Q:0001467858-23-000098" ], "depreciation": [ "10-Q:0001467858-23-000075", "10-Q:0001467858-23-000098" ], "deferred_tax": [ "10-Q:0001467858-23-000075", "10-Q:0001467858-23-000098" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 5191000000.0, "cfi": -2744000000.0, "cff": 1461000000.0, "capex": 2104000000.0, "d_and_a": 2774000000.0, "sbc": 95000000.0, "dividends_paid": 189000000.0, "buybacks": 1500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 425000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-22-000114", "10-Q:0001467858-23-000098", "10-Q:0001467858-23-000107" ], "value_sources": { "cfo": [ "10-Q:0001467858-23-000098", "10-Q:0001467858-23-000107" ], "cfi": [ "10-Q:0001467858-23-000098", "10-Q:0001467858-23-000107" ], "cff": [ "10-Q:0001467858-23-000098", "10-Q:0001467858-23-000107" ], "capex": [ "10-Q:0001467858-23-000098", "10-Q:0001467858-23-000107" ], "d_and_a": [ "10-Q:0001467858-23-000107" ], "sbc": [ "10-Q:0001467858-22-000114" ], "dividends_paid": [ "10-Q:0001467858-23-000098", "10-Q:0001467858-23-000107" ], "buybacks": [ "10-Q:0001467858-23-000098", "10-Q:0001467858-23-000107" ], "depreciation": [ "10-Q:0001467858-23-000107" ], "deferred_tax": [ "10-Q:0001467858-23-000098", "10-Q:0001467858-23-000107" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 5624000000.0, "cfi": -6911000000.0, "cff": -316000000.0, "capex": 3305000000.0, "d_and_a": 2767000000.0, "sbc": 152000000.0, "dividends_paid": 127000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -79000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001467858-24-000031", "10-Q:0001467858-22-000114", "10-Q:0001467858-23-000107" ], "value_sources": { "cfo": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "cfi": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "cff": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "capex": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "d_and_a": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "sbc": [ "10-K:0001467858-24-000031", "10-Q:0001467858-22-000114" ], "dividends_paid": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "buybacks": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ], "deferred_tax": [ "10-K:0001467858-24-000031", "10-Q:0001467858-23-000107" ] }, "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" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 3086000000.0, "cfi": -2262000000.0, "cff": -1685000000.0, "capex": 2431000000.0, "d_and_a": 2810000000.0, "sbc": null, "dividends_paid": 185000000.0, "buybacks": 369000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 46000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-24-000076" ], "value_sources": { "cfo": [ "10-Q:0001467858-24-000076" ], "cfi": [ "10-Q:0001467858-24-000076" ], "cff": [ "10-Q:0001467858-24-000076" ], "capex": [ "10-Q:0001467858-24-000076" ], "d_and_a": [ "10-Q:0001467858-24-000076" ], "dividends_paid": [ "10-Q:0001467858-24-000076" ], "buybacks": [ "10-Q:0001467858-24-000076" ], "depreciation": [ "10-Q:0001467858-24-000076" ], "deferred_tax": [ "10-Q:0001467858-24-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 7591000000.0, "cfi": -4562000000.0, "cff": 2528000000.0, "capex": 2252000000.0, "d_and_a": 2936000000.0, "sbc": null, "dividends_paid": 126000000.0, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -88000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-24-000076", "10-Q:0001467858-24-000102" ], "value_sources": { "cfo": [ "10-Q:0001467858-24-000076", "10-Q:0001467858-24-000102" ], "cfi": [ "10-Q:0001467858-24-000076", "10-Q:0001467858-24-000102" ], "cff": [ "10-Q:0001467858-24-000076", "10-Q:0001467858-24-000102" ], "capex": [ "10-Q:0001467858-24-000076", "10-Q:0001467858-24-000102" ], "d_and_a": [ "10-Q:0001467858-24-000102" ], "dividends_paid": [ "10-Q:0001467858-24-000076", "10-Q:0001467858-24-000102" ], "buybacks": [ "10-Q:0001467858-24-000076", "10-Q:0001467858-24-000102" ], "depreciation": [ "10-Q:0001467858-24-000102" ], "deferred_tax": [ "10-Q:0001467858-24-000076", "10-Q:0001467858-24-000102" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 6596000000.0, "cfi": -5276000000.0, "cff": 983000000.0, "capex": 2581000000.0, "d_and_a": 2992000000.0, "sbc": null, "dividends_paid": 182000000.0, "buybacks": 250000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 277000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-24-000102", "10-Q:0001467858-24-000117" ], "value_sources": { "cfo": [ "10-Q:0001467858-24-000102", "10-Q:0001467858-24-000117" ], "cfi": [ "10-Q:0001467858-24-000102", "10-Q:0001467858-24-000117" ], "cff": [ "10-Q:0001467858-24-000102", "10-Q:0001467858-24-000117" ], "capex": [ "10-Q:0001467858-24-000102", "10-Q:0001467858-24-000117" ], "d_and_a": [ "10-Q:0001467858-24-000117" ], "dividends_paid": [ "10-Q:0001467858-24-000102", "10-Q:0001467858-24-000117" ], "buybacks": [ "10-Q:0001467858-24-000102", "10-Q:0001467858-24-000117" ], "depreciation": [ "10-Q:0001467858-24-000117" ], "deferred_tax": [ "10-Q:0001467858-24-000102", "10-Q:0001467858-24-000117" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 3657000000.0, "cfi": -2563000000.0, "cff": -8179000000.0, "capex": 3706000000.0, "d_and_a": 2999000000.0, "sbc": null, "dividends_paid": 104000000.0, "buybacks": 9996000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1276000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "value_sources": { "cfo": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "cfi": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "cff": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "capex": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "d_and_a": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "dividends_paid": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "buybacks": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ], "deferred_tax": [ "10-K:0001467858-25-000032", "10-Q:0001467858-24-000117" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 3152000000.0, "cfi": -3914000000.0, "cff": 300000000.0, "capex": 2783000000.0, "d_and_a": 2798000000.0, "sbc": null, "dividends_paid": 198000000.0, "buybacks": 280000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 655000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-25-000096" ], "value_sources": { "cfo": [ "10-Q:0001467858-25-000096" ], "cfi": [ "10-Q:0001467858-25-000096" ], "cff": [ "10-Q:0001467858-25-000096" ], "capex": [ "10-Q:0001467858-25-000096" ], "d_and_a": [ "10-Q:0001467858-25-000096" ], "dividends_paid": [ "10-Q:0001467858-25-000096" ], "buybacks": [ "10-Q:0001467858-25-000096" ], "depreciation": [ "10-Q:0001467858-25-000096" ], "deferred_tax": [ "10-Q:0001467858-25-000096" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 5976000000.0, "cfi": -5073000000.0, "cff": 3493000000.0, "capex": 2569000000.0, "d_and_a": 2880000000.0, "sbc": null, "dividends_paid": 136000000.0, "buybacks": 1066000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 472000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-25-000096", "10-Q:0001467858-25-000121" ], "value_sources": { "cfo": [ "10-Q:0001467858-25-000096", "10-Q:0001467858-25-000121" ], "cfi": [ "10-Q:0001467858-25-000096", "10-Q:0001467858-25-000121" ], "cff": [ "10-Q:0001467858-25-000096", "10-Q:0001467858-25-000121" ], "capex": [ "10-Q:0001467858-25-000096", "10-Q:0001467858-25-000121" ], "d_and_a": [ "10-Q:0001467858-25-000121" ], "dividends_paid": [ "10-Q:0001467858-25-000096", "10-Q:0001467858-25-000121" ], "buybacks": [ "10-Q:0001467858-25-000096", "10-Q:0001467858-25-000121" ], "depreciation": [ "10-Q:0001467858-25-000121" ], "deferred_tax": [ "10-Q:0001467858-25-000096", "10-Q:0001467858-25-000121" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 6861000000.0, "cfi": -5017000000.0, "cff": -830000000.0, "capex": 2245000000.0, "d_and_a": 2873000000.0, "sbc": null, "dividends_paid": 192000000.0, "buybacks": 1032000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 269000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-24-000117", "10-Q:0001467858-25-000121", "10-Q:0001467858-25-000143" ], "value_sources": { "cfo": [ "10-Q:0001467858-25-000121", "10-Q:0001467858-25-000143" ], "cfi": [ "10-Q:0001467858-25-000121", "10-Q:0001467858-25-000143" ], "cff": [ "10-Q:0001467858-25-000121", "10-Q:0001467858-25-000143" ], "capex": [ "10-Q:0001467858-25-000121", "10-Q:0001467858-25-000143" ], "d_and_a": [ "10-Q:0001467858-25-000143" ], "dividends_paid": [ "10-Q:0001467858-25-000121", "10-Q:0001467858-25-000143" ], "buybacks": [ "10-Q:0001467858-25-000121", "10-Q:0001467858-25-000143" ], "depreciation": [ "10-Q:0001467858-24-000117" ], "deferred_tax": [ "10-Q:0001467858-25-000121", "10-Q:0001467858-25-000143" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 4140000000.0, "cfi": -6513000000.0, "cff": -1025000000.0, "capex": 3233000000.0, "d_and_a": 2905000000.0, "sbc": null, "dividends_paid": 127000000.0, "buybacks": 4686000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -28000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "value_sources": { "cfo": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "cfi": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "cff": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "capex": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "d_and_a": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "dividends_paid": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "buybacks": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "depreciation": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "deferred_tax": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 6061000000.0, "cfi": -4490000000.0, "cff": -543000000.0, "capex": 1816000000.0, "d_and_a": 2934000000.0, "sbc": null, "dividends_paid": 175000000.0, "buybacks": 2012000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 143000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-26-000035" ], "value_sources": { "cfo": [ "10-Q:0001467858-26-000035" ], "cfi": [ "10-Q:0001467858-26-000035" ], "cff": [ "10-Q:0001467858-26-000035" ], "capex": [ "10-Q:0001467858-26-000035" ], "d_and_a": [ "10-Q:0001467858-26-000035" ], "dividends_paid": [ "10-Q:0001467858-26-000035" ], "buybacks": [ "10-Q:0001467858-26-000035" ], "depreciation": [ "10-Q:0001467858-26-000035" ], "deferred_tax": [ "10-Q:0001467858-26-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 6908000000.0, "cfi": -6668000000.0, "cff": 1242000000.0, "capex": 2137000000.0, "d_and_a": 3026000000.0, "sbc": null, "dividends_paid": 144000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 62000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "value_sources": { "cfo": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "cfi": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "cff": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "capex": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "d_and_a": [ "10-Q:0001467858-26-000051" ], "dividends_paid": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "buybacks": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "depreciation": [ "10-Q:0001467858-26-000051" ], "deferred_tax": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 7103000000.0, "cfi": -1315000000.0, "cff": -5290000000.0, "capex": 2130000000.0, "d_and_a": 3066000000.0, "sbc": null, "dividends_paid": 200000000.0, "buybacks": 1500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -78000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "value_sources": { "cfo": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "cfi": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "cff": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "capex": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "d_and_a": [ "10-Q:0001467858-26-000059" ], "dividends_paid": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "buybacks": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "depreciation": [ "10-Q:0001467858-26-000059" ], "deferred_tax": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 6795000000.0, "cfi": -3661000000.0, "cff": -4999000000.0, "capex": 3220000000.0, "d_and_a": 2954000000.0, "sbc": null, "dividends_paid": 138000000.0, "buybacks": 2500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1376000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "value_sources": { "cfo": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "cfi": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "cff": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "capex": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "d_and_a": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "dividends_paid": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "buybacks": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "depreciation": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ], "deferred_tax": [ "10-K:0001467858-26-000013", "10-Q:0001467858-25-000143" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 2950000000.0, "cfi": 632000000.0, "cff": -3689000000.0, "capex": 1512000000.0, "d_and_a": 3005000000.0, "sbc": null, "dividends_paid": 223000000.0, "buybacks": 800000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1300000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 222000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-26-000035" ], "value_sources": { "cfo": [ "10-Q:0001467858-26-000035" ], "cfi": [ "10-Q:0001467858-26-000035" ], "cff": [ "10-Q:0001467858-26-000035" ], "capex": [ "10-Q:0001467858-26-000035" ], "d_and_a": [ "10-Q:0001467858-26-000035" ], "dividends_paid": [ "10-Q:0001467858-26-000035" ], "buybacks": [ "10-Q:0001467858-26-000035" ], "depreciation": [ "10-Q:0001467858-26-000035" ], "deferred_tax": [ "10-Q:0001467858-26-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 6354000000.0, "cfi": -4115000000.0, "cff": -2756000000.0, "capex": 1942000000.0, "d_and_a": 3102000000.0, "sbc": null, "dividends_paid": 608000000.0, "buybacks": 2000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1300000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 67000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "value_sources": { "cfo": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "cfi": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "cff": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "capex": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "d_and_a": [ "10-Q:0001467858-26-000051" ], "dividends_paid": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "buybacks": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ], "depreciation": [ "10-Q:0001467858-26-000051" ], "deferred_tax": [ "10-Q:0001467858-26-000035", "10-Q:0001467858-26-000051" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 7316000000.0, "cfi": -3073000000.0, "cff": -850000000.0, "capex": 2346000000.0, "d_and_a": 2935000000.0, "sbc": null, "dividends_paid": 215000000.0, "buybacks": 2501000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 1200000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 642000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "value_sources": { "cfo": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "cfi": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "cff": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "capex": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "d_and_a": [ "10-Q:0001467858-26-000059" ], "dividends_paid": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "buybacks": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ], "depreciation": [ "10-Q:0001467858-26-000059" ], "deferred_tax": [ "10-Q:0001467858-26-000051", "10-Q:0001467858-26-000059" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 16670000000.0, "cfi": -21826000000.0, "cff": 5552000000.0, "capex": 5300000000.0, "d_and_a": 12676000000.0, "sbc": 351000000.0, "dividends_paid": 669000000.0, "buybacks": 90000000.0, "interest_paid": 3958000000.0, "taxes_paid": 719000000.0, "depreciation": null, "amortisation_intangibles": 144000000.0, "goodwill_impairment": null, "deferred_tax": 925000000.0, "change_receivables": 1341000000.0, "change_inventories": 104000000.0, "change_payables": 42000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001467858-23-000029" ], "value_sources": { "cfo": [ "10-K:0001467858-23-000029" ], "cfi": [ "10-K:0001467858-23-000029" ], "cff": [ "10-K:0001467858-23-000029" ], "capex": [ "10-K:0001467858-23-000029" ], "d_and_a": [ "10-K:0001467858-23-000029" ], "sbc": [ "10-K:0001467858-23-000029" ], "dividends_paid": [ "10-K:0001467858-23-000029" ], "buybacks": [ "10-K:0001467858-23-000029" ], "interest_paid": [ "10-K:0001467858-23-000029" ], "taxes_paid": [ "10-K:0001467858-23-000029" ], "amortisation_intangibles": [ "10-K:0001467858-23-000029" ], "deferred_tax": [ "10-K:0001467858-23-000029" ], "change_receivables": [ "10-K:0001467858-23-000029" ], "change_inventories": [ "10-K:0001467858-23-000029" ], "change_payables": [ "10-K:0001467858-23-000029" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 15188000000.0, "cfi": -16355000000.0, "cff": 1744000000.0, "capex": 7509000000.0, "d_and_a": 12047000000.0, "sbc": 391000000.0, "dividends_paid": 186000000.0, "buybacks": 0.0, "interest_paid": 3403000000.0, "taxes_paid": 652000000.0, "depreciation": null, "amortisation_intangibles": 141000000.0, "goodwill_impairment": null, "deferred_tax": 2214000000.0, "change_receivables": -493000000.0, "change_inventories": 3155000000.0, "change_payables": -1166000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001467858-24-000031" ], "value_sources": { "cfo": [ "10-K:0001467858-24-000031" ], "cfi": [ "10-K:0001467858-24-000031" ], "cff": [ "10-K:0001467858-24-000031" ], "capex": [ "10-K:0001467858-24-000031" ], "d_and_a": [ "10-K:0001467858-24-000031" ], "sbc": [ "10-K:0001467858-24-000031" ], "dividends_paid": [ "10-K:0001467858-24-000031" ], "buybacks": [ "10-K:0001467858-24-000031" ], "interest_paid": [ "10-K:0001467858-24-000031" ], "taxes_paid": [ "10-K:0001467858-24-000031" ], "amortisation_intangibles": [ "10-K:0001467858-24-000031" ], "deferred_tax": [ "10-K:0001467858-24-000031" ], "change_receivables": [ "10-K:0001467858-24-000031" ], "change_inventories": [ "10-K:0001467858-24-000031" ], "change_payables": [ "10-K:0001467858-24-000031" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 16043000000.0, "cfi": -17882000000.0, "cff": 383000000.0, "capex": 9238000000.0, "d_and_a": 11276000000.0, "sbc": 419000000.0, "dividends_paid": 397000000.0, "buybacks": 2500000000.0, "interest_paid": 3606000000.0, "taxes_paid": 1191000000.0, "depreciation": null, "amortisation_intangibles": 139000000.0, "goodwill_impairment": null, "deferred_tax": 425000000.0, "change_receivables": 4483000000.0, "change_inventories": 2581000000.0, "change_payables": 6144000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001467858-25-000032" ], "value_sources": { "cfo": [ "10-K:0001467858-25-000032" ], "cfi": [ "10-K:0001467858-25-000032" ], "cff": [ "10-K:0001467858-25-000032" ], "capex": [ "10-K:0001467858-25-000032" ], "d_and_a": [ "10-K:0001467858-25-000032" ], "sbc": [ "10-K:0001467858-25-000032" ], "dividends_paid": [ "10-K:0001467858-25-000032" ], "buybacks": [ "10-K:0001467858-25-000032" ], "interest_paid": [ "10-K:0001467858-25-000032" ], "taxes_paid": [ "10-K:0001467858-25-000032" ], "amortisation_intangibles": [ "10-K:0001467858-25-000032" ], "deferred_tax": [ "10-K:0001467858-25-000032" ], "change_receivables": [ "10-K:0001467858-25-000032" ], "change_inventories": [ "10-K:0001467858-25-000032" ], "change_payables": [ "10-K:0001467858-25-000032" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 20930000000.0, "cfi": -14663000000.0, "cff": -6353000000.0, "capex": 10970000000.0, "d_and_a": 11737000000.0, "sbc": 340000000.0, "dividends_paid": 597000000.0, "buybacks": 11115000000.0, "interest_paid": 5515000000.0, "taxes_paid": 1700000000.0, "depreciation": 4900000000.0, "amortisation_intangibles": 114000000.0, "goodwill_impairment": null, "deferred_tax": -1041000000.0, "change_receivables": -1183000000.0, "change_inventories": 757000000.0, "change_payables": -398000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001467858-26-000013" ], "value_sources": { "cfo": [ "10-K:0001467858-26-000013" ], "cfi": [ "10-K:0001467858-26-000013" ], "cff": [ "10-K:0001467858-26-000013" ], "capex": [ "10-K:0001467858-26-000013" ], "d_and_a": [ "10-K:0001467858-26-000013" ], "sbc": [ "10-K:0001467858-26-000013" ], "dividends_paid": [ "10-K:0001467858-26-000013" ], "buybacks": [ "10-K:0001467858-26-000013" ], "interest_paid": [ "10-K:0001467858-26-000013" ], "taxes_paid": [ "10-K:0001467858-26-000013" ], "depreciation": [ "10-K:0001467858-26-000013" ], "amortisation_intangibles": [ "10-K:0001467858-26-000013" ], "deferred_tax": [ "10-K:0001467858-26-000013" ], "change_receivables": [ "10-K:0001467858-26-000013" ], "change_inventories": [ "10-K:0001467858-26-000013" ], "change_payables": [ "10-K:0001467858-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 20129000000.0, "cfi": -20517000000.0, "cff": 1938000000.0, "capex": 10830000000.0, "d_and_a": 11456000000.0, "sbc": 332000000.0, "dividends_paid": 653000000.0, "buybacks": 7064000000.0, "interest_paid": 6183000000.0, "taxes_paid": 1500000000.0, "depreciation": 4800000000.0, "amortisation_intangibles": 146000000.0, "goodwill_impairment": null, "deferred_tax": 1368000000.0, "change_receivables": 846000000.0, "change_inventories": -666000000.0, "change_payables": 1284000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001467858-26-000013" ], "value_sources": { "cfo": [ "10-K:0001467858-26-000013" ], "cfi": [ "10-K:0001467858-26-000013" ], "cff": [ "10-K:0001467858-26-000013" ], "capex": [ "10-K:0001467858-26-000013" ], "d_and_a": [ "10-K:0001467858-26-000013" ], "sbc": [ "10-K:0001467858-26-000013" ], "dividends_paid": [ "10-K:0001467858-26-000013" ], "buybacks": [ "10-K:0001467858-26-000013" ], "interest_paid": [ "10-K:0001467858-26-000013" ], "taxes_paid": [ "10-K:0001467858-26-000013" ], "depreciation": [ "10-K:0001467858-26-000013" ], "amortisation_intangibles": [ "10-K:0001467858-26-000013" ], "deferred_tax": [ "10-K:0001467858-26-000013" ], "change_receivables": [ "10-K:0001467858-26-000013" ], "change_inventories": [ "10-K:0001467858-26-000013" ], "change_payables": [ "10-K:0001467858-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 26867000000.0, "cfi": -16134000000.0, "cff": -9590000000.0, "capex": 9303000000.0, "d_and_a": 11980000000.0, "sbc": 334000000.0, "dividends_paid": 657000000.0, "buybacks": 6012000000.0, "interest_paid": 6631000000.0, "taxes_paid": 1548000000.0, "depreciation": 4900000000.0, "amortisation_intangibles": 145000000.0, "goodwill_impairment": null, "deferred_tax": -1249000000.0, "change_receivables": -846000000.0, "change_inventories": -626000000.0, "change_payables": -2145000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001467858-26-000013" ], "value_sources": { "cfo": [ "10-K:0001467858-26-000013" ], "cfi": [ "10-K:0001467858-26-000013" ], "cff": [ "10-K:0001467858-26-000013" ], "capex": [ "10-K:0001467858-26-000013" ], "d_and_a": [ "10-K:0001467858-26-000013" ], "sbc": [ "10-K:0001467858-26-000013" ], "dividends_paid": [ "10-K:0001467858-26-000013" ], "buybacks": [ "10-K:0001467858-26-000013" ], "interest_paid": [ "10-K:0001467858-26-000013" ], "taxes_paid": [ "10-K:0001467858-26-000013" ], "depreciation": [ "10-K:0001467858-26-000013" ], "amortisation_intangibles": [ "10-K:0001467858-26-000013" ], "deferred_tax": [ "10-K:0001467858-26-000013" ], "change_receivables": [ "10-K:0001467858-26-000013" ], "change_inventories": [ "10-K:0001467858-26-000013" ], "change_payables": [ "10-K:0001467858-26-000013" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001467858-21-000037": { "kind": "filing", "form": "10-K", "accession": "0001467858-21-000037", "report_date": "2020-12-31", "filed": "2021-02-10", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785821000037/gm-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785821000037/" }, "10-K:0001467858-22-000034": { "kind": "filing", "form": "10-K", "accession": "0001467858-22-000034", "report_date": "2021-12-31", "filed": "2022-02-02", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785822000034/gm-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785822000034/" }, "10-K:0001467858-23-000029": { "kind": "filing", "form": "10-K", "accession": "0001467858-23-000029", "report_date": "2022-12-31", "filed": "2023-01-31", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785823000029/gm-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785823000029/" }, "10-K:0001467858-24-000031": { "kind": "filing", "form": "10-K", "accession": "0001467858-24-000031", "report_date": "2023-12-31", "filed": "2024-01-30", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785824000031/gm-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785824000031/" }, "10-K:0001467858-25-000032": { "kind": "filing", "form": "10-K", "accession": "0001467858-25-000032", "report_date": "2024-12-31", "filed": "2025-01-28", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785825000032/gm-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785825000032/" }, "10-K:0001467858-26-000013": { "kind": "filing", "form": "10-K", "accession": "0001467858-26-000013", "report_date": "2025-12-31", "filed": "2026-01-27", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785826000013/gm-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785826000013/" }, "10-Q:0001467858-20-000069": { "kind": "filing", "form": "10-Q", "accession": "0001467858-20-000069", "report_date": "2020-03-31", "filed": "2020-05-06", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785820000069/gm2020q1.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785820000069/" }, "10-Q:0001467858-20-000113": { "kind": "filing", "form": "10-Q", "accession": "0001467858-20-000113", "report_date": "2020-06-30", "filed": "2020-07-29", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785820000113/gm-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785820000113/" }, "10-Q:0001467858-20-000128": { "kind": "filing", "form": "10-Q", "accession": "0001467858-20-000128", "report_date": "2020-09-30", "filed": "2020-11-05", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785820000128/gm-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785820000128/" }, "10-Q:0001467858-21-000117": { "kind": "filing", "form": "10-Q", "accession": "0001467858-21-000117", "report_date": "2021-03-31", "filed": "2021-05-05", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785821000117/gm-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785821000117/" }, "10-Q:0001467858-21-000142": { "kind": "filing", "form": "10-Q", "accession": "0001467858-21-000142", "report_date": "2021-06-30", "filed": "2021-08-04", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785821000142/gm-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785821000142/" }, "10-Q:0001467858-21-000152": { "kind": "filing", "form": "10-Q", "accession": "0001467858-21-000152", "report_date": "2021-09-30", "filed": "2021-10-27", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785821000152/gm-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785821000152/" }, "10-Q:0001467858-22-000078": { "kind": "filing", "form": "10-Q", "accession": "0001467858-22-000078", "report_date": "2022-03-31", "filed": "2022-04-27", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785822000078/gm-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785822000078/" }, "10-Q:0001467858-22-000094": { "kind": "filing", "form": "10-Q", "accession": "0001467858-22-000094", "report_date": "2022-06-30", "filed": "2022-07-26", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785822000094/gm-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785822000094/" }, "10-Q:0001467858-22-000114": { "kind": "filing", "form": "10-Q", "accession": "0001467858-22-000114", "report_date": "2022-09-30", "filed": "2022-10-25", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785822000114/gm-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785822000114/" }, "10-Q:0001467858-23-000075": { "kind": "filing", "form": "10-Q", "accession": "0001467858-23-000075", "report_date": "2023-03-31", "filed": "2023-04-25", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785823000075/gm-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785823000075/" }, "10-Q:0001467858-23-000098": { "kind": "filing", "form": "10-Q", "accession": "0001467858-23-000098", "report_date": "2023-06-30", "filed": "2023-07-25", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785823000098/gm-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785823000098/" }, "10-Q:0001467858-23-000107": { "kind": "filing", "form": "10-Q", "accession": "0001467858-23-000107", "report_date": "2023-09-30", "filed": "2023-10-24", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785823000107/gm-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785823000107/" }, "10-Q:0001467858-24-000076": { "kind": "filing", "form": "10-Q", "accession": "0001467858-24-000076", "report_date": "2024-03-31", "filed": "2024-04-23", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785824000076/gm-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785824000076/" }, "10-Q:0001467858-24-000102": { "kind": "filing", "form": "10-Q", "accession": "0001467858-24-000102", "report_date": "2024-06-30", "filed": "2024-07-23", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785824000102/gm-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785824000102/" }, "10-Q:0001467858-24-000117": { "kind": "filing", "form": "10-Q", "accession": "0001467858-24-000117", "report_date": "2024-09-30", "filed": "2024-10-22", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785824000117/gm-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785824000117/" }, "10-Q:0001467858-25-000096": { "kind": "filing", "form": "10-Q", "accession": "0001467858-25-000096", "report_date": "2025-03-31", "filed": "2025-05-01", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785825000096/gm-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785825000096/" }, "10-Q:0001467858-25-000121": { "kind": "filing", "form": "10-Q", "accession": "0001467858-25-000121", "report_date": "2025-06-30", "filed": "2025-07-22", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785825000121/gm-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785825000121/" }, "10-Q:0001467858-25-000143": { "kind": "filing", "form": "10-Q", "accession": "0001467858-25-000143", "report_date": "2025-09-30", "filed": "2025-10-21", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785825000143/gm-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785825000143/" }, "10-Q:0001467858-26-000035": { "kind": "filing", "form": "10-Q", "accession": "0001467858-26-000035", "report_date": "2026-03-31", "filed": "2026-04-28", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785826000035/gm-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785826000035/" }, "10-Q:0001467858-26-000051": { "kind": "filing", "form": "10-Q", "accession": "0001467858-26-000051", "report_date": "2026-06-30", "filed": "2026-07-21", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785826000051/gm-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785826000051/" }, "10-Q:0001467858-26-000059": { "kind": "filing", "form": "10-Q", "accession": "0001467858-26-000059", "report_date": "2026-09-30", "filed": "2026-10-20", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785826000059/gm-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785826000059/" } }, "restatements": [ { "period": "FY2023", "item": "taxes_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1726000000.0, "source": "10-K:0001467858-24-000031", "filed": "2024-01-30" }, "latest": { "value": 1700000000.0, "source": "10-K:0001467858-26-000013", "filed": "2026-01-27" }, "used": { "value": 1700000000.0, "source": "10-K:0001467858-26-000013", "filed": "2026-01-27" } }, { "period": "FY2024 Q4", "item": "shares_outstanding", "start": null, "end": "2024-12-31", "first": { "value": 1000000000.0, "source": "10-K:0001467858-25-000032", "filed": "2025-01-28" }, "latest": { "value": 995000000.0, "source": "10-K:0001467858-26-000013", "filed": "2026-01-27" }, "used": { "value": 995000000.0, "source": "10-K:0001467858-26-000013", "filed": "2026-01-27" } }, { "period": "FY2024", "item": "taxes_paid", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1475000000.0, "source": "10-K:0001467858-25-000032", "filed": "2025-01-28" }, "latest": { "value": 1500000000.0, "source": "10-K:0001467858-26-000013", "filed": "2026-01-27" }, "used": { "value": 1500000000.0, "source": "10-K:0001467858-26-000013", "filed": "2026-01-27" } } ], "withheld": [], "events": [] }