{ "schema": "annalist.dataset/0.1", "company": { "id": "hilton", "name": "Hilton Worldwide Holdings Inc.", "country": "US", "template": "corporate", "cik": "0001585689", "tickers": [ "HLT" ], "entity_name": "Hilton Worldwide Holdings Inc.", "fiscal_year_end": "1231", "sic": "7011", "sic_description": "Hotels & Motels", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-27" }, "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": 1920000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 68000000.0, "interest_expense": 94000000.0, "pretax_income": -17000000.0, "income_tax": 35000000.0, "net_income_incl_nci": 18000000.0, "nci_profit": 0.0, "net_income": 18000000.0, "net_income_common": 18000000.0, "eps_basic": 0.06, "eps_diluted": 0.06, "shares_basic": 277000000.0, "shares_diluted": 280000000.0, "dps_declared": 0.15, "operating_lease_cost": 35000000.0 }, "sources": [ "10-Q:0001585689-20-000110", "10-Q:0001585689-21-000064" ], "value_sources": { "revenue": [ "10-Q:0001585689-21-000064" ], "operating_income": [ "10-Q:0001585689-21-000064" ], "interest_expense": [ "10-Q:0001585689-21-000064" ], "pretax_income": [ "10-Q:0001585689-21-000064" ], "income_tax": [ "10-Q:0001585689-21-000064" ], "net_income_incl_nci": [ "10-Q:0001585689-21-000064" ], "nci_profit": [ "10-Q:0001585689-21-000064" ], "net_income": [ "10-Q:0001585689-21-000064" ], "net_income_common": [ "10-Q:0001585689-21-000064" ], "eps_basic": [ "10-Q:0001585689-21-000064" ], "eps_diluted": [ "10-Q:0001585689-21-000064" ], "shares_basic": [ "10-Q:0001585689-21-000064" ], "shares_diluted": [ "10-Q:0001585689-21-000064" ], "dps_declared": [ "10-Q:0001585689-21-000064" ], "operating_lease_cost": [ "10-Q:0001585689-20-000110" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 564000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -302000000.0, "interest_expense": 106000000.0, "pretax_income": -444000000.0, "income_tax": 12000000.0, "net_income_incl_nci": -432000000.0, "nci_profit": 2000000.0, "net_income": -430000000.0, "net_income_common": -430000000.0, "eps_basic": -1.55, "eps_diluted": -1.55, "shares_basic": 277000000.0, "shares_diluted": 277000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-21-000100" ], "value_sources": { "revenue": [ "10-Q:0001585689-21-000100" ], "operating_income": [ "10-Q:0001585689-21-000100" ], "interest_expense": [ "10-Q:0001585689-21-000100" ], "pretax_income": [ "10-Q:0001585689-21-000100" ], "income_tax": [ "10-Q:0001585689-21-000100" ], "net_income_incl_nci": [ "10-Q:0001585689-21-000100" ], "nci_profit": [ "10-Q:0001585689-21-000100" ], "net_income": [ "10-Q:0001585689-21-000100" ], "net_income_common": [ "10-Q:0001585689-21-000100" ], "eps_basic": [ "10-Q:0001585689-21-000100" ], "eps_diluted": [ "10-Q:0001585689-21-000100" ], "shares_basic": [ "10-Q:0001585689-21-000100" ], "shares_diluted": [ "10-Q:0001585689-21-000100" ], "dps_declared": [ "10-Q:0001585689-21-000100" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 933000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 11000000.0, "interest_expense": 116000000.0, "pretax_income": -114000000.0, "income_tax": null, "net_income_incl_nci": -81000000.0, "nci_profit": null, "net_income": -79000000.0, "net_income_common": -79000000.0, "eps_basic": -0.29, "eps_diluted": -0.29, "shares_basic": 277000000.0, "shares_diluted": 277000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-21-000118" ], "value_sources": { "revenue": [ "10-Q:0001585689-21-000118" ], "operating_income": [ "10-Q:0001585689-21-000118" ], "interest_expense": [ "10-Q:0001585689-21-000118" ], "pretax_income": [ "10-Q:0001585689-21-000118" ], "net_income_incl_nci": [ "10-Q:0001585689-21-000118" ], "net_income": [ "10-Q:0001585689-21-000118" ], "net_income_common": [ "10-Q:0001585689-21-000118" ], "eps_basic": [ "10-Q:0001585689-21-000118" ], "eps_diluted": [ "10-Q:0001585689-21-000118" ], "shares_basic": [ "10-Q:0001585689-21-000118" ], "shares_diluted": [ "10-Q:0001585689-21-000118" ], "dps_declared": [ "10-Q:0001585689-21-000118" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 890000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -195000000.0, "interest_expense": 113000000.0, "pretax_income": -349000000.0, "income_tax": null, "net_income_incl_nci": -225000000.0, "nci_profit": null, "net_income": -224000000.0, "net_income_common": -224000000.0, "eps_basic": -0.81, "eps_diluted": -0.8, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001585689-21-000016", "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "value_sources": { "revenue": [ "10-K:0001585689-21-000016" ], "operating_income": [ "10-K:0001585689-21-000016" ], "interest_expense": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "pretax_income": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "net_income_incl_nci": [ "10-K:0001585689-21-000016" ], "net_income": [ "10-K:0001585689-21-000016" ], "net_income_common": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "eps_basic": [ "10-K:0001585689-21-000016" ], "eps_diluted": [ "10-K:0001585689-21-000016" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 874000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 21000000.0, "interest_expense": 103000000.0, "pretax_income": -144000000.0, "income_tax": null, "net_income_incl_nci": -109000000.0, "nci_profit": null, "net_income": -108000000.0, "net_income_common": -108000000.0, "eps_basic": -0.39, "eps_diluted": -0.39, "shares_basic": 278000000.0, "shares_diluted": 278000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-22-000082" ], "value_sources": { "revenue": [ "10-Q:0001585689-22-000082" ], "operating_income": [ "10-Q:0001585689-22-000082" ], "interest_expense": [ "10-Q:0001585689-22-000082" ], "pretax_income": [ "10-Q:0001585689-22-000082" ], "net_income_incl_nci": [ "10-Q:0001585689-22-000082" ], "net_income": [ "10-Q:0001585689-22-000082" ], "net_income_common": [ "10-Q:0001585689-22-000082" ], "eps_basic": [ "10-Q:0001585689-22-000082" ], "eps_diluted": [ "10-Q:0001585689-22-000082" ], "shares_basic": [ "10-Q:0001585689-22-000082" ], "shares_diluted": [ "10-Q:0001585689-22-000082" ], "dps_declared": [ "10-Q:0001585689-21-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 1329000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 224000000.0, "interest_expense": 101000000.0, "pretax_income": 127000000.0, "income_tax": null, "net_income_incl_nci": 128000000.0, "nci_profit": null, "net_income": 130000000.0, "net_income_common": 130000000.0, "eps_basic": 0.47, "eps_diluted": 0.46, "shares_basic": 279000000.0, "shares_diluted": 281000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-22-000137" ], "value_sources": { "revenue": [ "10-Q:0001585689-22-000137" ], "operating_income": [ "10-Q:0001585689-22-000137" ], "interest_expense": [ "10-Q:0001585689-22-000137" ], "pretax_income": [ "10-Q:0001585689-22-000137" ], "net_income_incl_nci": [ "10-Q:0001585689-22-000137" ], "net_income": [ "10-Q:0001585689-22-000137" ], "net_income_common": [ "10-Q:0001585689-22-000137" ], "eps_basic": [ "10-Q:0001585689-22-000137" ], "eps_diluted": [ "10-Q:0001585689-22-000137" ], "shares_basic": [ "10-Q:0001585689-22-000137" ], "shares_diluted": [ "10-Q:0001585689-22-000137" ], "dps_declared": [ "10-Q:0001585689-22-000137" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 1749000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 432000000.0, "interest_expense": 98000000.0, "pretax_income": 340000000.0, "income_tax": 100000000.0, "net_income_incl_nci": 240000000.0, "nci_profit": -1000000.0, "net_income": 241000000.0, "net_income_common": 241000000.0, "eps_basic": 0.86, "eps_diluted": 0.86, "shares_basic": 279000000.0, "shares_diluted": 281000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-22-000164" ], "value_sources": { "revenue": [ "10-Q:0001585689-22-000164" ], "operating_income": [ "10-Q:0001585689-22-000164" ], "interest_expense": [ "10-Q:0001585689-22-000164" ], "pretax_income": [ "10-Q:0001585689-22-000164" ], "income_tax": [ "10-Q:0001585689-22-000164" ], "net_income_incl_nci": [ "10-Q:0001585689-22-000164" ], "nci_profit": [ "10-Q:0001585689-22-000164" ], "net_income": [ "10-Q:0001585689-22-000164" ], "net_income_common": [ "10-Q:0001585689-22-000164" ], "eps_basic": [ "10-Q:0001585689-22-000164" ], "eps_diluted": [ "10-Q:0001585689-22-000164" ], "shares_basic": [ "10-Q:0001585689-22-000164" ], "shares_diluted": [ "10-Q:0001585689-22-000164" ], "dps_declared": [ "10-Q:0001585689-22-000164" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 1836000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 333000000.0, "interest_expense": 95000000.0, "pretax_income": 237000000.0, "income_tax": 89000000.0, "net_income_incl_nci": 148000000.0, "nci_profit": 1000000.0, "net_income": 147000000.0, "net_income_common": 147000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "value_sources": { "revenue": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "operating_income": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "interest_expense": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "pretax_income": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "income_tax": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "net_income_incl_nci": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "nci_profit": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "net_income": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "net_income_common": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 1721000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 369000000.0, "interest_expense": 90000000.0, "pretax_income": 291000000.0, "income_tax": 80000000.0, "net_income_incl_nci": 211000000.0, "nci_profit": -1000000.0, "net_income": 212000000.0, "net_income_common": 212000000.0, "eps_basic": 0.76, "eps_diluted": 0.75, "shares_basic": 279000000.0, "shares_diluted": 282000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-23-000100" ], "value_sources": { "revenue": [ "10-Q:0001585689-23-000100" ], "operating_income": [ "10-Q:0001585689-23-000100" ], "interest_expense": [ "10-Q:0001585689-23-000100" ], "pretax_income": [ "10-Q:0001585689-23-000100" ], "income_tax": [ "10-Q:0001585689-23-000100" ], "net_income_incl_nci": [ "10-Q:0001585689-23-000100" ], "nci_profit": [ "10-Q:0001585689-23-000100" ], "net_income": [ "10-Q:0001585689-23-000100" ], "net_income_common": [ "10-Q:0001585689-23-000100" ], "eps_basic": [ "10-Q:0001585689-23-000100" ], "eps_diluted": [ "10-Q:0001585689-23-000100" ], "shares_basic": [ "10-Q:0001585689-23-000100" ], "shares_diluted": [ "10-Q:0001585689-23-000100" ], "dps_declared": [ "10-Q:0001585689-23-000100" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 2240000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 598000000.0, "interest_expense": 99000000.0, "pretax_income": 513000000.0, "income_tax": 146000000.0, "net_income_incl_nci": 367000000.0, "nci_profit": -1000000.0, "net_income": 368000000.0, "net_income_common": 368000000.0, "eps_basic": 1.33, "eps_diluted": 1.32, "shares_basic": 278000000.0, "shares_diluted": 280000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-23-000156" ], "value_sources": { "revenue": [ "10-Q:0001585689-23-000156" ], "operating_income": [ "10-Q:0001585689-23-000156" ], "interest_expense": [ "10-Q:0001585689-23-000156" ], "pretax_income": [ "10-Q:0001585689-23-000156" ], "income_tax": [ "10-Q:0001585689-23-000156" ], "net_income_incl_nci": [ "10-Q:0001585689-23-000156" ], "nci_profit": [ "10-Q:0001585689-23-000156" ], "net_income": [ "10-Q:0001585689-23-000156" ], "net_income_common": [ "10-Q:0001585689-23-000156" ], "eps_basic": [ "10-Q:0001585689-23-000156" ], "eps_diluted": [ "10-Q:0001585689-23-000156" ], "shares_basic": [ "10-Q:0001585689-23-000156" ], "shares_diluted": [ "10-Q:0001585689-23-000156" ], "dps_declared": [ "10-Q:0001585689-23-000156" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 2368000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 623000000.0, "interest_expense": 106000000.0, "pretax_income": 527000000.0, "income_tax": 181000000.0, "net_income_incl_nci": 346000000.0, "nci_profit": -1000000.0, "net_income": 347000000.0, "net_income_common": 347000000.0, "eps_basic": 1.27, "eps_diluted": 1.26, "shares_basic": 273000000.0, "shares_diluted": 275000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-23-000193" ], "value_sources": { "revenue": [ "10-Q:0001585689-23-000193" ], "operating_income": [ "10-Q:0001585689-23-000193" ], "interest_expense": [ "10-Q:0001585689-23-000193" ], "pretax_income": [ "10-Q:0001585689-23-000193" ], "income_tax": [ "10-Q:0001585689-23-000193" ], "net_income_incl_nci": [ "10-Q:0001585689-23-000193" ], "nci_profit": [ "10-Q:0001585689-23-000193" ], "net_income": [ "10-Q:0001585689-23-000193" ], "net_income_common": [ "10-Q:0001585689-23-000193" ], "eps_basic": [ "10-Q:0001585689-23-000193" ], "eps_diluted": [ "10-Q:0001585689-23-000193" ], "shares_basic": [ "10-Q:0001585689-23-000193" ], "shares_diluted": [ "10-Q:0001585689-23-000193" ], "dps_declared": [ "10-Q:0001585689-23-000193" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 2444000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 504000000.0, "interest_expense": 120000000.0, "pretax_income": 403000000.0, "income_tax": 70000000.0, "net_income_incl_nci": 333000000.0, "nci_profit": 5000000.0, "net_income": 328000000.0, "net_income_common": 328000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "value_sources": { "revenue": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "operating_income": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "interest_expense": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "pretax_income": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "income_tax": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "net_income_incl_nci": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "nci_profit": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "net_income": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "net_income_common": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 2293000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 498000000.0, "interest_expense": 116000000.0, "pretax_income": 302000000.0, "income_tax": 93000000.0, "net_income_incl_nci": 209000000.0, "nci_profit": 3000000.0, "net_income": 206000000.0, "net_income_common": 206000000.0, "eps_basic": 0.77, "eps_diluted": 0.77, "shares_basic": 266000000.0, "shares_diluted": 269000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-24-000101" ], "value_sources": { "revenue": [ "10-Q:0001585689-24-000101" ], "operating_income": [ "10-Q:0001585689-24-000101" ], "interest_expense": [ "10-Q:0001585689-24-000101" ], "pretax_income": [ "10-Q:0001585689-24-000101" ], "income_tax": [ "10-Q:0001585689-24-000101" ], "net_income_incl_nci": [ "10-Q:0001585689-24-000101" ], "nci_profit": [ "10-Q:0001585689-24-000101" ], "net_income": [ "10-Q:0001585689-24-000101" ], "net_income_common": [ "10-Q:0001585689-24-000101" ], "eps_basic": [ "10-Q:0001585689-24-000101" ], "eps_diluted": [ "10-Q:0001585689-24-000101" ], "shares_basic": [ "10-Q:0001585689-24-000101" ], "shares_diluted": [ "10-Q:0001585689-24-000101" ], "dps_declared": [ "10-Q:0001585689-24-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 2660000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 674000000.0, "interest_expense": 111000000.0, "pretax_income": 568000000.0, "income_tax": 155000000.0, "net_income_incl_nci": 413000000.0, "nci_profit": 2000000.0, "net_income": 411000000.0, "net_income_common": 411000000.0, "eps_basic": 1.56, "eps_diluted": 1.55, "shares_basic": 264000000.0, "shares_diluted": 266000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-24-000162" ], "value_sources": { "revenue": [ "10-Q:0001585689-24-000162" ], "operating_income": [ "10-Q:0001585689-24-000162" ], "interest_expense": [ "10-Q:0001585689-24-000162" ], "pretax_income": [ "10-Q:0001585689-24-000162" ], "income_tax": [ "10-Q:0001585689-24-000162" ], "net_income_incl_nci": [ "10-Q:0001585689-24-000162" ], "nci_profit": [ "10-Q:0001585689-24-000162" ], "net_income": [ "10-Q:0001585689-24-000162" ], "net_income_common": [ "10-Q:0001585689-24-000162" ], "eps_basic": [ "10-Q:0001585689-24-000162" ], "eps_diluted": [ "10-Q:0001585689-24-000162" ], "shares_basic": [ "10-Q:0001585689-24-000162" ], "shares_diluted": [ "10-Q:0001585689-24-000162" ], "dps_declared": [ "10-Q:0001585689-24-000162" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 2673000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 653000000.0, "interest_expense": 113000000.0, "pretax_income": 548000000.0, "income_tax": 169000000.0, "net_income_incl_nci": 379000000.0, "nci_profit": 2000000.0, "net_income": 377000000.0, "net_income_common": 377000000.0, "eps_basic": 1.45, "eps_diluted": 1.44, "shares_basic": 260000000.0, "shares_diluted": 262000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-24-000191" ], "value_sources": { "revenue": [ "10-Q:0001585689-24-000191" ], "operating_income": [ "10-Q:0001585689-24-000191" ], "interest_expense": [ "10-Q:0001585689-24-000191" ], "pretax_income": [ "10-Q:0001585689-24-000191" ], "income_tax": [ "10-Q:0001585689-24-000191" ], "net_income_incl_nci": [ "10-Q:0001585689-24-000191" ], "nci_profit": [ "10-Q:0001585689-24-000191" ], "net_income": [ "10-Q:0001585689-24-000191" ], "net_income_common": [ "10-Q:0001585689-24-000191" ], "eps_basic": [ "10-Q:0001585689-24-000191" ], "eps_diluted": [ "10-Q:0001585689-24-000191" ], "shares_basic": [ "10-Q:0001585689-24-000191" ], "shares_diluted": [ "10-Q:0001585689-24-000191" ], "dps_declared": [ "10-Q:0001585689-24-000191" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 2609000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 400000000.0, "interest_expense": 124000000.0, "pretax_income": 274000000.0, "income_tax": 124000000.0, "net_income_incl_nci": 150000000.0, "nci_profit": 3000000.0, "net_income": 147000000.0, "net_income_common": 147000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "value_sources": { "revenue": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "operating_income": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "interest_expense": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "pretax_income": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "income_tax": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "net_income_incl_nci": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "nci_profit": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "net_income": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "net_income_common": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 2573000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 533000000.0, "interest_expense": 131000000.0, "pretax_income": 365000000.0, "income_tax": 97000000.0, "net_income_incl_nci": 268000000.0, "nci_profit": 3000000.0, "net_income": 265000000.0, "net_income_common": 265000000.0, "eps_basic": 1.05, "eps_diluted": 1.04, "shares_basic": 252000000.0, "shares_diluted": 255000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-25-000089" ], "value_sources": { "revenue": [ "10-Q:0001585689-25-000089" ], "operating_income": [ "10-Q:0001585689-25-000089" ], "interest_expense": [ "10-Q:0001585689-25-000089" ], "pretax_income": [ "10-Q:0001585689-25-000089" ], "income_tax": [ "10-Q:0001585689-25-000089" ], "net_income_incl_nci": [ "10-Q:0001585689-25-000089" ], "nci_profit": [ "10-Q:0001585689-25-000089" ], "net_income": [ "10-Q:0001585689-25-000089" ], "net_income_common": [ "10-Q:0001585689-25-000089" ], "eps_basic": [ "10-Q:0001585689-25-000089" ], "eps_diluted": [ "10-Q:0001585689-25-000089" ], "shares_basic": [ "10-Q:0001585689-25-000089" ], "shares_diluted": [ "10-Q:0001585689-25-000089" ], "dps_declared": [ "10-Q:0001585689-25-000089" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 2951000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 725000000.0, "interest_expense": 141000000.0, "pretax_income": 591000000.0, "income_tax": 169000000.0, "net_income_incl_nci": 422000000.0, "nci_profit": 1000000.0, "net_income": 421000000.0, "net_income_common": 421000000.0, "eps_basic": 1.69, "eps_diluted": 1.67, "shares_basic": 249000000.0, "shares_diluted": 252000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-25-000145" ], "value_sources": { "revenue": [ "10-Q:0001585689-25-000145" ], "operating_income": [ "10-Q:0001585689-25-000145" ], "interest_expense": [ "10-Q:0001585689-25-000145" ], "pretax_income": [ "10-Q:0001585689-25-000145" ], "income_tax": [ "10-Q:0001585689-25-000145" ], "net_income_incl_nci": [ "10-Q:0001585689-25-000145" ], "nci_profit": [ "10-Q:0001585689-25-000145" ], "net_income": [ "10-Q:0001585689-25-000145" ], "net_income_common": [ "10-Q:0001585689-25-000145" ], "eps_basic": [ "10-Q:0001585689-25-000145" ], "eps_diluted": [ "10-Q:0001585689-25-000145" ], "shares_basic": [ "10-Q:0001585689-25-000145" ], "shares_diluted": [ "10-Q:0001585689-25-000145" ], "dps_declared": [ "10-Q:0001585689-25-000145" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 2867000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 623000000.0, "interest_expense": 140000000.0, "pretax_income": 491000000.0, "income_tax": 147000000.0, "net_income_incl_nci": 344000000.0, "nci_profit": 0.0, "net_income": 344000000.0, "net_income_common": 344000000.0, "eps_basic": 1.4, "eps_diluted": 1.38, "shares_basic": 246000000.0, "shares_diluted": 249000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-25-000160" ], "value_sources": { "revenue": [ "10-Q:0001585689-25-000160" ], "operating_income": [ "10-Q:0001585689-25-000160" ], "interest_expense": [ "10-Q:0001585689-25-000160" ], "pretax_income": [ "10-Q:0001585689-25-000160" ], "income_tax": [ "10-Q:0001585689-25-000160" ], "net_income_incl_nci": [ "10-Q:0001585689-25-000160" ], "nci_profit": [ "10-Q:0001585689-25-000160" ], "net_income": [ "10-Q:0001585689-25-000160" ], "net_income_common": [ "10-Q:0001585689-25-000160" ], "eps_basic": [ "10-Q:0001585689-25-000160" ], "eps_diluted": [ "10-Q:0001585689-25-000160" ], "shares_basic": [ "10-Q:0001585689-25-000160" ], "shares_diluted": [ "10-Q:0001585689-25-000160" ], "dps_declared": [ "10-Q:0001585689-25-000160" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 2783000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 489000000.0, "interest_expense": 157000000.0, "pretax_income": 336000000.0, "income_tax": -169000000.0, "net_income_incl_nci": 505000000.0, "nci_profit": 0.0, "net_income": 505000000.0, "net_income_common": 505000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "value_sources": { "revenue": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "operating_income": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "interest_expense": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "pretax_income": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "income_tax": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "net_income_incl_nci": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "nci_profit": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "net_income": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "net_income_common": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 2695000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 536000000.0, "interest_expense": 145000000.0, "pretax_income": 410000000.0, "income_tax": 110000000.0, "net_income_incl_nci": 300000000.0, "nci_profit": 0.0, "net_income": 300000000.0, "net_income_common": 300000000.0, "eps_basic": 1.25, "eps_diluted": 1.23, "shares_basic": 240000000.0, "shares_diluted": 243000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-26-000032" ], "value_sources": { "revenue": [ "10-Q:0001585689-26-000032" ], "operating_income": [ "10-Q:0001585689-26-000032" ], "interest_expense": [ "10-Q:0001585689-26-000032" ], "pretax_income": [ "10-Q:0001585689-26-000032" ], "income_tax": [ "10-Q:0001585689-26-000032" ], "net_income_incl_nci": [ "10-Q:0001585689-26-000032" ], "nci_profit": [ "10-Q:0001585689-26-000032" ], "net_income": [ "10-Q:0001585689-26-000032" ], "net_income_common": [ "10-Q:0001585689-26-000032" ], "eps_basic": [ "10-Q:0001585689-26-000032" ], "eps_diluted": [ "10-Q:0001585689-26-000032" ], "shares_basic": [ "10-Q:0001585689-26-000032" ], "shares_diluted": [ "10-Q:0001585689-26-000032" ], "dps_declared": [ "10-Q:0001585689-26-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 3137000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 778000000.0, "interest_expense": 151000000.0, "pretax_income": 629000000.0, "income_tax": 187000000.0, "net_income_incl_nci": 442000000.0, "nci_profit": 2000000.0, "net_income": 440000000.0, "net_income_common": 440000000.0, "eps_basic": 1.85, "eps_diluted": 1.84, "shares_basic": 237000000.0, "shares_diluted": 239000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-26-000043" ], "value_sources": { "revenue": [ "10-Q:0001585689-26-000043" ], "operating_income": [ "10-Q:0001585689-26-000043" ], "interest_expense": [ "10-Q:0001585689-26-000043" ], "pretax_income": [ "10-Q:0001585689-26-000043" ], "income_tax": [ "10-Q:0001585689-26-000043" ], "net_income_incl_nci": [ "10-Q:0001585689-26-000043" ], "nci_profit": [ "10-Q:0001585689-26-000043" ], "net_income": [ "10-Q:0001585689-26-000043" ], "net_income_common": [ "10-Q:0001585689-26-000043" ], "eps_basic": [ "10-Q:0001585689-26-000043" ], "eps_diluted": [ "10-Q:0001585689-26-000043" ], "shares_basic": [ "10-Q:0001585689-26-000043" ], "shares_diluted": [ "10-Q:0001585689-26-000043" ], "dps_declared": [ "10-Q:0001585689-26-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 3120000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 777000000.0, "interest_expense": 159000000.0, "pretax_income": 604000000.0, "income_tax": 183000000.0, "net_income_incl_nci": 421000000.0, "nci_profit": 1000000.0, "net_income": 420000000.0, "net_income_common": 420000000.0, "eps_basic": 1.79, "eps_diluted": 1.78, "shares_basic": 234000000.0, "shares_diluted": 237000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-26-000054" ], "value_sources": { "revenue": [ "10-Q:0001585689-26-000054" ], "operating_income": [ "10-Q:0001585689-26-000054" ], "interest_expense": [ "10-Q:0001585689-26-000054" ], "pretax_income": [ "10-Q:0001585689-26-000054" ], "income_tax": [ "10-Q:0001585689-26-000054" ], "net_income_incl_nci": [ "10-Q:0001585689-26-000054" ], "nci_profit": [ "10-Q:0001585689-26-000054" ], "net_income": [ "10-Q:0001585689-26-000054" ], "net_income_common": [ "10-Q:0001585689-26-000054" ], "eps_basic": [ "10-Q:0001585689-26-000054" ], "eps_diluted": [ "10-Q:0001585689-26-000054" ], "shares_basic": [ "10-Q:0001585689-26-000054" ], "shares_diluted": [ "10-Q:0001585689-26-000054" ], "dps_declared": [ "10-Q:0001585689-26-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 3087000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 602000000.0, "interest_expense": 165000000.0, "pretax_income": 429000000.0, "income_tax": 131000000.0, "net_income_incl_nci": 298000000.0, "nci_profit": 1000000.0, "net_income": 297000000.0, "net_income_common": 297000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "value_sources": { "revenue": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "operating_income": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "interest_expense": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "pretax_income": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "income_tax": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "net_income_incl_nci": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "nci_profit": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "net_income": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "net_income_common": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 2937000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 678000000.0, "interest_expense": 162000000.0, "pretax_income": 518000000.0, "income_tax": 135000000.0, "net_income_incl_nci": 383000000.0, "nci_profit": -2000000.0, "net_income": 385000000.0, "net_income_common": 385000000.0, "eps_basic": 1.68, "eps_diluted": 1.66, "shares_basic": 229000000.0, "shares_diluted": 232000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-26-000032" ], "value_sources": { "revenue": [ "10-Q:0001585689-26-000032" ], "operating_income": [ "10-Q:0001585689-26-000032" ], "interest_expense": [ "10-Q:0001585689-26-000032" ], "pretax_income": [ "10-Q:0001585689-26-000032" ], "income_tax": [ "10-Q:0001585689-26-000032" ], "net_income_incl_nci": [ "10-Q:0001585689-26-000032" ], "nci_profit": [ "10-Q:0001585689-26-000032" ], "net_income": [ "10-Q:0001585689-26-000032" ], "net_income_common": [ "10-Q:0001585689-26-000032" ], "eps_basic": [ "10-Q:0001585689-26-000032" ], "eps_diluted": [ "10-Q:0001585689-26-000032" ], "shares_basic": [ "10-Q:0001585689-26-000032" ], "shares_diluted": [ "10-Q:0001585689-26-000032" ], "dps_declared": [ "10-Q:0001585689-26-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 3341000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 858000000.0, "interest_expense": 183000000.0, "pretax_income": 680000000.0, "income_tax": 198000000.0, "net_income_incl_nci": 482000000.0, "nci_profit": 0.0, "net_income": 482000000.0, "net_income_common": 482000000.0, "eps_basic": 2.12, "eps_diluted": 2.1, "shares_basic": 227000000.0, "shares_diluted": 229000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-26-000043" ], "value_sources": { "revenue": [ "10-Q:0001585689-26-000043" ], "operating_income": [ "10-Q:0001585689-26-000043" ], "interest_expense": [ "10-Q:0001585689-26-000043" ], "pretax_income": [ "10-Q:0001585689-26-000043" ], "income_tax": [ "10-Q:0001585689-26-000043" ], "net_income_incl_nci": [ "10-Q:0001585689-26-000043" ], "nci_profit": [ "10-Q:0001585689-26-000043" ], "net_income": [ "10-Q:0001585689-26-000043" ], "net_income_common": [ "10-Q:0001585689-26-000043" ], "eps_basic": [ "10-Q:0001585689-26-000043" ], "eps_diluted": [ "10-Q:0001585689-26-000043" ], "shares_basic": [ "10-Q:0001585689-26-000043" ], "shares_diluted": [ "10-Q:0001585689-26-000043" ], "dps_declared": [ "10-Q:0001585689-26-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 3325000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 909000000.0, "interest_expense": 184000000.0, "pretax_income": 722000000.0, "income_tax": 186000000.0, "net_income_incl_nci": 536000000.0, "nci_profit": 0.0, "net_income": 536000000.0, "net_income_common": 536000000.0, "eps_basic": 2.39, "eps_diluted": 2.37, "shares_basic": 224000000.0, "shares_diluted": 226000000.0, "dps_declared": 0.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001585689-26-000054" ], "value_sources": { "revenue": [ "10-Q:0001585689-26-000054" ], "operating_income": [ "10-Q:0001585689-26-000054" ], "interest_expense": [ "10-Q:0001585689-26-000054" ], "pretax_income": [ "10-Q:0001585689-26-000054" ], "income_tax": [ "10-Q:0001585689-26-000054" ], "net_income_incl_nci": [ "10-Q:0001585689-26-000054" ], "nci_profit": [ "10-Q:0001585689-26-000054" ], "net_income": [ "10-Q:0001585689-26-000054" ], "net_income_common": [ "10-Q:0001585689-26-000054" ], "eps_basic": [ "10-Q:0001585689-26-000054" ], "eps_diluted": [ "10-Q:0001585689-26-000054" ], "shares_basic": [ "10-Q:0001585689-26-000054" ], "shares_diluted": [ "10-Q:0001585689-26-000054" ], "dps_declared": [ "10-Q:0001585689-26-000054" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 4307000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -418000000.0, "interest_expense": 429000000.0, "pretax_income": -924000000.0, "income_tax": null, "net_income_incl_nci": -720000000.0, "nci_profit": null, "net_income": -715000000.0, "net_income_common": -715000000.0, "eps_basic": -2.58, "eps_diluted": -2.58, "shares_basic": 277000000.0, "shares_diluted": 277000000.0, "dps_declared": 0.15, "operating_lease_cost": 129000000.0 }, "sources": [ "10-K:0001585689-23-000036" ], "value_sources": { "revenue": [ "10-K:0001585689-23-000036" ], "operating_income": [ "10-K:0001585689-23-000036" ], "interest_expense": [ "10-K:0001585689-23-000036" ], "pretax_income": [ "10-K:0001585689-23-000036" ], "net_income_incl_nci": [ "10-K:0001585689-23-000036" ], "net_income": [ "10-K:0001585689-23-000036" ], "net_income_common": [ "10-K:0001585689-23-000036" ], "eps_basic": [ "10-K:0001585689-23-000036" ], "eps_diluted": [ "10-K:0001585689-23-000036" ], "shares_basic": [ "10-K:0001585689-23-000036" ], "shares_diluted": [ "10-K:0001585689-23-000036" ], "dps_declared": [ "10-K:0001585689-23-000036" ], "operating_lease_cost": [ "10-K:0001585689-23-000036" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 5788000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1010000000.0, "interest_expense": 397000000.0, "pretax_income": 560000000.0, "income_tax": 153000000.0, "net_income_incl_nci": 407000000.0, "nci_profit": -3000000.0, "net_income": 410000000.0, "net_income_common": 410000000.0, "eps_basic": 1.47, "eps_diluted": 1.46, "shares_basic": 279000000.0, "shares_diluted": 281000000.0, "dps_declared": 0.0, "operating_lease_cost": 125000000.0 }, "sources": [ "10-K:0001585689-24-000027" ], "value_sources": { "revenue": [ "10-K:0001585689-24-000027" ], "operating_income": [ "10-K:0001585689-24-000027" ], "interest_expense": [ "10-K:0001585689-24-000027" ], "pretax_income": [ "10-K:0001585689-24-000027" ], "income_tax": [ "10-K:0001585689-24-000027" ], "net_income_incl_nci": [ "10-K:0001585689-24-000027" ], "nci_profit": [ "10-K:0001585689-24-000027" ], "net_income": [ "10-K:0001585689-24-000027" ], "net_income_common": [ "10-K:0001585689-24-000027" ], "eps_basic": [ "10-K:0001585689-24-000027" ], "eps_diluted": [ "10-K:0001585689-24-000027" ], "shares_basic": [ "10-K:0001585689-24-000027" ], "shares_diluted": [ "10-K:0001585689-24-000027" ], "dps_declared": [ "10-K:0001585689-24-000027" ], "operating_lease_cost": [ "10-K:0001585689-24-000027" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 8773000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2094000000.0, "interest_expense": 415000000.0, "pretax_income": 1734000000.0, "income_tax": 477000000.0, "net_income_incl_nci": 1257000000.0, "nci_profit": 2000000.0, "net_income": 1255000000.0, "net_income_common": 1255000000.0, "eps_basic": 4.56, "eps_diluted": 4.53, "shares_basic": 275000000.0, "shares_diluted": 277000000.0, "dps_declared": 0.45, "operating_lease_cost": 113000000.0 }, "sources": [ "10-K:0001585689-25-000008" ], "value_sources": { "revenue": [ "10-K:0001585689-25-000008" ], "operating_income": [ "10-K:0001585689-25-000008" ], "interest_expense": [ "10-K:0001585689-25-000008" ], "pretax_income": [ "10-K:0001585689-25-000008" ], "income_tax": [ "10-K:0001585689-25-000008" ], "net_income_incl_nci": [ "10-K:0001585689-25-000008" ], "nci_profit": [ "10-K:0001585689-25-000008" ], "net_income": [ "10-K:0001585689-25-000008" ], "net_income_common": [ "10-K:0001585689-25-000008" ], "eps_basic": [ "10-K:0001585689-25-000008" ], "eps_diluted": [ "10-K:0001585689-25-000008" ], "shares_basic": [ "10-K:0001585689-25-000008" ], "shares_diluted": [ "10-K:0001585689-25-000008" ], "dps_declared": [ "10-K:0001585689-25-000008" ], "operating_lease_cost": [ "10-K:0001585689-25-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 10235000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2225000000.0, "interest_expense": 464000000.0, "pretax_income": 1692000000.0, "income_tax": 541000000.0, "net_income_incl_nci": 1151000000.0, "nci_profit": 10000000.0, "net_income": 1141000000.0, "net_income_common": 1141000000.0, "eps_basic": 4.36, "eps_diluted": 4.33, "shares_basic": 262000000.0, "shares_diluted": 264000000.0, "dps_declared": 0.6, "operating_lease_cost": 118000000.0 }, "sources": [ "10-K:0001585689-26-000007" ], "value_sources": { "revenue": [ "10-K:0001585689-26-000007" ], "operating_income": [ "10-K:0001585689-26-000007" ], "interest_expense": [ "10-K:0001585689-26-000007" ], "pretax_income": [ "10-K:0001585689-26-000007" ], "income_tax": [ "10-K:0001585689-26-000007" ], "net_income_incl_nci": [ "10-K:0001585689-26-000007" ], "nci_profit": [ "10-K:0001585689-26-000007" ], "net_income": [ "10-K:0001585689-26-000007" ], "net_income_common": [ "10-K:0001585689-26-000007" ], "eps_basic": [ "10-K:0001585689-26-000007" ], "eps_diluted": [ "10-K:0001585689-26-000007" ], "shares_basic": [ "10-K:0001585689-26-000007" ], "shares_diluted": [ "10-K:0001585689-26-000007" ], "dps_declared": [ "10-K:0001585689-26-000007" ], "operating_lease_cost": [ "10-K:0001585689-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 11174000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2370000000.0, "interest_expense": 569000000.0, "pretax_income": 1783000000.0, "income_tax": 244000000.0, "net_income_incl_nci": 1539000000.0, "nci_profit": 4000000.0, "net_income": 1535000000.0, "net_income_common": 1535000000.0, "eps_basic": 6.2, "eps_diluted": 6.14, "shares_basic": 248000000.0, "shares_diluted": 250000000.0, "dps_declared": 0.6, "operating_lease_cost": 109000000.0 }, "sources": [ "10-K:0001585689-26-000007" ], "value_sources": { "revenue": [ "10-K:0001585689-26-000007" ], "operating_income": [ "10-K:0001585689-26-000007" ], "interest_expense": [ "10-K:0001585689-26-000007" ], "pretax_income": [ "10-K:0001585689-26-000007" ], "income_tax": [ "10-K:0001585689-26-000007" ], "net_income_incl_nci": [ "10-K:0001585689-26-000007" ], "nci_profit": [ "10-K:0001585689-26-000007" ], "net_income": [ "10-K:0001585689-26-000007" ], "net_income_common": [ "10-K:0001585689-26-000007" ], "eps_basic": [ "10-K:0001585689-26-000007" ], "eps_diluted": [ "10-K:0001585689-26-000007" ], "shares_basic": [ "10-K:0001585689-26-000007" ], "shares_diluted": [ "10-K:0001585689-26-000007" ], "dps_declared": [ "10-K:0001585689-26-000007" ], "operating_lease_cost": [ "10-K:0001585689-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 12039000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2693000000.0, "interest_expense": 620000000.0, "pretax_income": 2072000000.0, "income_tax": 611000000.0, "net_income_incl_nci": 1461000000.0, "nci_profit": 4000000.0, "net_income": 1457000000.0, "net_income_common": 1457000000.0, "eps_basic": 6.18, "eps_diluted": 6.12, "shares_basic": 236000000.0, "shares_diluted": 238000000.0, "dps_declared": 0.6, "operating_lease_cost": 106000000.0 }, "sources": [ "10-K:0001585689-26-000007" ], "value_sources": { "revenue": [ "10-K:0001585689-26-000007" ], "operating_income": [ "10-K:0001585689-26-000007" ], "interest_expense": [ "10-K:0001585689-26-000007" ], "pretax_income": [ "10-K:0001585689-26-000007" ], "income_tax": [ "10-K:0001585689-26-000007" ], "net_income_incl_nci": [ "10-K:0001585689-26-000007" ], "nci_profit": [ "10-K:0001585689-26-000007" ], "net_income": [ "10-K:0001585689-26-000007" ], "net_income_common": [ "10-K:0001585689-26-000007" ], "eps_basic": [ "10-K:0001585689-26-000007" ], "eps_diluted": [ "10-K:0001585689-26-000007" ], "shares_basic": [ "10-K:0001585689-26-000007" ], "shares_diluted": [ "10-K:0001585689-26-000007" ], "dps_declared": [ "10-K:0001585689-26-000007" ], "operating_lease_cost": [ "10-K:0001585689-26-000007" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 1734000000.0, "short_term_investments": null, "receivables": 1111000000.0, "inventory": null, "current_assets": 3149000000.0, "ppe_net": 356000000.0, "goodwill": 5146000000.0, "intangibles": 734000000.0, "total_assets": 15788000000.0, "accounts_payable": 1460000000.0, "short_term_borrowings": null, "debt_current": 41000000.0, "current_liabilities": 2220000000.0, "long_term_debt": 9455000000.0, "total_liabilities": 16692000000.0, "temporary_equity": null, "equity_parent": -914000000.0, "nci": 10000000.0, "equity_total": -904000000.0, "liabilities_and_equity": 15788000000.0, "shares_outstanding": 277152629.0, "retained_earnings": -5999000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1112000000.0, "operating_lease_liability_current": 146000000.0, "operating_lease_liability_noncurrent": 966000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1435000000.0, "operating_lease_imputed_interest": 323000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 33000000.0, "debt_maturity_y3": 23000000.0, "debt_maturity_y4": 21000000.0, "debt_maturity_y5": 2712000000.0, "debt_maturity_after_y5": 6746000000.0 }, "sources": [ "10-Q:0001585689-20-000110" ], "value_sources": { "cash": [ "10-Q:0001585689-20-000110" ], "receivables": [ "10-Q:0001585689-20-000110" ], "current_assets": [ "10-Q:0001585689-20-000110" ], "ppe_net": [ "10-Q:0001585689-20-000110" ], "goodwill": [ "10-Q:0001585689-20-000110" ], "intangibles": [ "10-Q:0001585689-20-000110" ], "total_assets": [ "10-Q:0001585689-20-000110" ], "accounts_payable": [ "10-Q:0001585689-20-000110" ], "debt_current": [ "10-Q:0001585689-20-000110" ], "current_liabilities": [ "10-Q:0001585689-20-000110" ], "long_term_debt": [ "10-Q:0001585689-20-000110" ], "total_liabilities": [ "10-Q:0001585689-20-000110" ], "equity_parent": [ "10-Q:0001585689-20-000110" ], "nci": [ "10-Q:0001585689-20-000110" ], "equity_total": [ "10-Q:0001585689-20-000110" ], "liabilities_and_equity": [ "10-Q:0001585689-20-000110" ], "shares_outstanding": [ "10-Q:0001585689-20-000110" ], "retained_earnings": [ "10-Q:0001585689-20-000110" ], "operating_lease_liability": [ "10-Q:0001585689-20-000110" ], "operating_lease_liability_current": [ "10-Q:0001585689-20-000110" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-20-000110" ], "operating_lease_payments_total": [ "10-Q:0001585689-20-000110" ], "operating_lease_imputed_interest": [ "10-Q:0001585689-20-000110" ], "debt_maturity_y2": [ "10-Q:0001585689-20-000110" ], "debt_maturity_y3": [ "10-Q:0001585689-20-000110" ], "debt_maturity_y4": [ "10-Q:0001585689-20-000110" ], "debt_maturity_y5": [ "10-Q:0001585689-20-000110" ], "debt_maturity_after_y5": [ "10-Q:0001585689-20-000110" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 3503000000.0, "short_term_investments": null, "receivables": 827000000.0, "inventory": null, "current_assets": 4577000000.0, "ppe_net": 355000000.0, "goodwill": 5147000000.0, "intangibles": 688000000.0, "total_assets": 17126000000.0, "accounts_payable": 1372000000.0, "short_term_borrowings": null, "debt_current": 45000000.0, "current_liabilities": 2306000000.0, "long_term_debt": 10437000000.0, "total_liabilities": 18417000000.0, "temporary_equity": null, "equity_parent": -1299000000.0, "nci": 8000000.0, "equity_total": -1291000000.0, "liabilities_and_equity": 17126000000.0, "shares_outstanding": 277309060.0, "retained_earnings": -6429000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1088000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 926000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1398000000.0, "operating_lease_imputed_interest": 310000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 41000000.0, "debt_maturity_y3": 25000000.0, "debt_maturity_y4": 21000000.0, "debt_maturity_y5": 2712000000.0, "debt_maturity_after_y5": 7753000000.0 }, "sources": [ "10-Q:0001585689-20-000149" ], "value_sources": { "cash": [ "10-Q:0001585689-20-000149" ], "receivables": [ "10-Q:0001585689-20-000149" ], "current_assets": [ "10-Q:0001585689-20-000149" ], "ppe_net": [ "10-Q:0001585689-20-000149" ], "goodwill": [ "10-Q:0001585689-20-000149" ], "intangibles": [ "10-Q:0001585689-20-000149" ], "total_assets": [ "10-Q:0001585689-20-000149" ], "accounts_payable": [ "10-Q:0001585689-20-000149" ], "debt_current": [ "10-Q:0001585689-20-000149" ], "current_liabilities": [ "10-Q:0001585689-20-000149" ], "long_term_debt": [ "10-Q:0001585689-20-000149" ], "total_liabilities": [ "10-Q:0001585689-20-000149" ], "equity_parent": [ "10-Q:0001585689-20-000149" ], "nci": [ "10-Q:0001585689-20-000149" ], "equity_total": [ "10-Q:0001585689-20-000149" ], "liabilities_and_equity": [ "10-Q:0001585689-20-000149" ], "shares_outstanding": [ "10-Q:0001585689-20-000149" ], "retained_earnings": [ "10-Q:0001585689-20-000149" ], "operating_lease_liability": [ "10-Q:0001585689-20-000149" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-20-000149" ], "operating_lease_payments_total": [ "10-Q:0001585689-20-000149" ], "operating_lease_imputed_interest": [ "10-Q:0001585689-20-000149" ], "debt_maturity_y2": [ "10-Q:0001585689-20-000149" ], "debt_maturity_y3": [ "10-Q:0001585689-20-000149" ], "debt_maturity_y4": [ "10-Q:0001585689-20-000149" ], "debt_maturity_y5": [ "10-Q:0001585689-20-000149" ], "debt_maturity_after_y5": [ "10-Q:0001585689-20-000149" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 3405000000.0, "short_term_investments": null, "receivables": 890000000.0, "inventory": null, "current_assets": 4584000000.0, "ppe_net": 349000000.0, "goodwill": 5169000000.0, "intangibles": 652000000.0, "total_assets": 17129000000.0, "accounts_payable": 1387000000.0, "short_term_borrowings": null, "debt_current": 51000000.0, "current_liabilities": 2299000000.0, "long_term_debt": 10439000000.0, "total_liabilities": 18448000000.0, "temporary_equity": null, "equity_parent": -1324000000.0, "nci": 5000000.0, "equity_total": -1319000000.0, "liabilities_and_equity": 17129000000.0, "shares_outstanding": 277430022.0, "retained_earnings": -6508000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1123000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 954000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 174000000.0, "operating_lease_payments_total": 1439000000.0, "operating_lease_imputed_interest": 316000000.0, "debt_maturity_y1": 49000000.0, "debt_maturity_y2": 28000000.0, "debt_maturity_y3": 22000000.0, "debt_maturity_y4": 2713000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": 7755000000.0 }, "sources": [ "10-Q:0001585689-20-000176" ], "value_sources": { "cash": [ "10-Q:0001585689-20-000176" ], "receivables": [ "10-Q:0001585689-20-000176" ], "current_assets": [ "10-Q:0001585689-20-000176" ], "ppe_net": [ "10-Q:0001585689-20-000176" ], "goodwill": [ "10-Q:0001585689-20-000176" ], "intangibles": [ "10-Q:0001585689-20-000176" ], "total_assets": [ "10-Q:0001585689-20-000176" ], "accounts_payable": [ "10-Q:0001585689-20-000176" ], "debt_current": [ "10-Q:0001585689-20-000176" ], "current_liabilities": [ "10-Q:0001585689-20-000176" ], "long_term_debt": [ "10-Q:0001585689-20-000176" ], "total_liabilities": [ "10-Q:0001585689-20-000176" ], "equity_parent": [ "10-Q:0001585689-20-000176" ], "nci": [ "10-Q:0001585689-20-000176" ], "equity_total": [ "10-Q:0001585689-20-000176" ], "liabilities_and_equity": [ "10-Q:0001585689-20-000176" ], "shares_outstanding": [ "10-Q:0001585689-20-000176" ], "retained_earnings": [ "10-Q:0001585689-20-000176" ], "operating_lease_liability": [ "10-Q:0001585689-20-000176" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-20-000176" ], "operating_lease_payments_y1": [ "10-Q:0001585689-20-000176" ], "operating_lease_payments_total": [ "10-Q:0001585689-20-000176" ], "operating_lease_imputed_interest": [ "10-Q:0001585689-20-000176" ], "debt_maturity_y1": [ "10-Q:0001585689-20-000176" ], "debt_maturity_y2": [ "10-Q:0001585689-20-000176" ], "debt_maturity_y3": [ "10-Q:0001585689-20-000176" ], "debt_maturity_y4": [ "10-Q:0001585689-20-000176" ], "debt_maturity_after_y5": [ "10-Q:0001585689-20-000176" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 3218000000.0, "short_term_investments": null, "receivables": 771000000.0, "inventory": null, "current_assets": 4202000000.0, "ppe_net": 346000000.0, "goodwill": 5095000000.0, "intangibles": 653000000.0, "total_assets": 16755000000.0, "accounts_payable": 1302000000.0, "short_term_borrowings": null, "debt_current": 56000000.0, "current_liabilities": 2431000000.0, "long_term_debt": 10431000000.0, "total_liabilities": 18241000000.0, "temporary_equity": null, "equity_parent": -1490000000.0, "nci": 4000000.0, "equity_total": -1486000000.0, "liabilities_and_equity": 16755000000.0, "shares_outstanding": 277590904.0, "retained_earnings": -6732000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1141000000.0, "operating_lease_liability_current": 170000000.0, "operating_lease_liability_noncurrent": 971000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 210000000.0, "operating_lease_payments_total": 1465000000.0, "operating_lease_imputed_interest": 324000000.0, "debt_maturity_y1": 56000000.0, "debt_maturity_y2": 29000000.0, "debt_maturity_y3": 23000000.0, "debt_maturity_y4": 1713000000.0, "debt_maturity_y5": 524000000.0, "debt_maturity_after_y5": 8235000000.0 }, "sources": [ "10-K:0001585689-21-000016", "10-K:0001585689-22-000013" ], "value_sources": { "cash": [ "10-K:0001585689-22-000013" ], "receivables": [ "10-K:0001585689-22-000013" ], "current_assets": [ "10-K:0001585689-22-000013" ], "ppe_net": [ "10-K:0001585689-22-000013" ], "goodwill": [ "10-K:0001585689-22-000013" ], "intangibles": [ "10-K:0001585689-21-000016" ], "total_assets": [ "10-K:0001585689-22-000013" ], "accounts_payable": [ "10-K:0001585689-22-000013" ], "debt_current": [ "10-K:0001585689-22-000013" ], "current_liabilities": [ "10-K:0001585689-22-000013" ], "long_term_debt": [ "10-K:0001585689-22-000013" ], "total_liabilities": [ "10-K:0001585689-22-000013" ], "equity_parent": [ "10-K:0001585689-22-000013" ], "nci": [ "10-K:0001585689-22-000013" ], "equity_total": [ "10-K:0001585689-22-000013" ], "liabilities_and_equity": [ "10-K:0001585689-22-000013" ], "shares_outstanding": [ "10-K:0001585689-22-000013" ], "retained_earnings": [ "10-K:0001585689-22-000013" ], "operating_lease_liability": [ "10-K:0001585689-21-000016" ], "operating_lease_liability_current": [ "10-K:0001585689-22-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0001585689-22-000013" ], "operating_lease_payments_y1": [ "10-K:0001585689-21-000016" ], "operating_lease_payments_total": [ "10-K:0001585689-21-000016" ], "operating_lease_imputed_interest": [ "10-K:0001585689-21-000016" ], "debt_maturity_y1": [ "10-K:0001585689-21-000016" ], "debt_maturity_y2": [ "10-K:0001585689-21-000016" ], "debt_maturity_y3": [ "10-K:0001585689-21-000016" ], "debt_maturity_y4": [ "10-K:0001585689-21-000016" ], "debt_maturity_y5": [ "10-K:0001585689-21-000016" ], "debt_maturity_after_y5": [ "10-K:0001585689-21-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 2402000000.0, "short_term_investments": null, "receivables": 797000000.0, "inventory": null, "current_assets": 3468000000.0, "ppe_net": 327000000.0, "goodwill": 5084000000.0, "intangibles": null, "total_assets": 15974000000.0, "accounts_payable": 1271000000.0, "short_term_borrowings": null, "debt_current": 48000000.0, "current_liabilities": 2476000000.0, "long_term_debt": 9908000000.0, "total_liabilities": 17594000000.0, "temporary_equity": null, "equity_parent": -1623000000.0, "nci": 3000000.0, "equity_total": -1620000000.0, "liabilities_and_equity": 15974000000.0, "shares_outstanding": 278527885.0, "retained_earnings": -6840000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1127000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 970000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 158000000.0, "operating_lease_payments_total": 1448000000.0, "operating_lease_imputed_interest": 321000000.0, "debt_maturity_y1": 29000000.0, "debt_maturity_y2": 22000000.0, "debt_maturity_y3": 1212000000.0, "debt_maturity_y4": 523000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001585689-21-000064" ], "value_sources": { "cash": [ "10-Q:0001585689-21-000064" ], "receivables": [ "10-Q:0001585689-21-000064" ], "current_assets": [ "10-Q:0001585689-21-000064" ], "ppe_net": [ "10-Q:0001585689-21-000064" ], "goodwill": [ "10-Q:0001585689-21-000064" ], "total_assets": [ "10-Q:0001585689-21-000064" ], "accounts_payable": [ "10-Q:0001585689-21-000064" ], "debt_current": [ "10-Q:0001585689-21-000064" ], "current_liabilities": [ "10-Q:0001585689-21-000064" ], "long_term_debt": [ "10-Q:0001585689-21-000064" ], "total_liabilities": [ "10-Q:0001585689-21-000064" ], "equity_parent": [ "10-Q:0001585689-21-000064" ], "nci": [ "10-Q:0001585689-21-000064" ], "equity_total": [ "10-Q:0001585689-21-000064" ], "liabilities_and_equity": [ "10-Q:0001585689-21-000064" ], "shares_outstanding": [ "10-Q:0001585689-21-000064" ], "retained_earnings": [ "10-Q:0001585689-21-000064" ], "operating_lease_liability": [ "10-Q:0001585689-21-000064" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-21-000064" ], "operating_lease_payments_y1": [ "10-Q:0001585689-21-000064" ], "operating_lease_payments_total": [ "10-Q:0001585689-21-000064" ], "operating_lease_imputed_interest": [ "10-Q:0001585689-21-000064" ], "debt_maturity_y1": [ "10-Q:0001585689-21-000064" ], "debt_maturity_y2": [ "10-Q:0001585689-21-000064" ], "debt_maturity_y3": [ "10-Q:0001585689-21-000064" ], "debt_maturity_y4": [ "10-Q:0001585689-21-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 1044000000.0, "short_term_investments": null, "receivables": 952000000.0, "inventory": null, "current_assets": 2379000000.0, "ppe_net": 318000000.0, "goodwill": 5090000000.0, "intangibles": null, "total_assets": 15090000000.0, "accounts_payable": 1351000000.0, "short_term_borrowings": null, "debt_current": 50000000.0, "current_liabilities": 2779000000.0, "long_term_debt": 8716000000.0, "total_liabilities": 16506000000.0, "temporary_equity": null, "equity_parent": -1417000000.0, "nci": 1000000.0, "equity_total": -1416000000.0, "liabilities_and_equity": 15090000000.0, "shares_outstanding": 278685391.0, "retained_earnings": -6710000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 955000000.0, "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:0001585689-21-000100" ], "value_sources": { "cash": [ "10-Q:0001585689-21-000100" ], "receivables": [ "10-Q:0001585689-21-000100" ], "current_assets": [ "10-Q:0001585689-21-000100" ], "ppe_net": [ "10-Q:0001585689-21-000100" ], "goodwill": [ "10-Q:0001585689-21-000100" ], "total_assets": [ "10-Q:0001585689-21-000100" ], "accounts_payable": [ "10-Q:0001585689-21-000100" ], "debt_current": [ "10-Q:0001585689-21-000100" ], "current_liabilities": [ "10-Q:0001585689-21-000100" ], "long_term_debt": [ "10-Q:0001585689-21-000100" ], "total_liabilities": [ "10-Q:0001585689-21-000100" ], "equity_parent": [ "10-Q:0001585689-21-000100" ], "nci": [ "10-Q:0001585689-21-000100" ], "equity_total": [ "10-Q:0001585689-21-000100" ], "liabilities_and_equity": [ "10-Q:0001585689-21-000100" ], "shares_outstanding": [ "10-Q:0001585689-21-000100" ], "retained_earnings": [ "10-Q:0001585689-21-000100" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-21-000100" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 1288000000.0, "short_term_investments": null, "receivables": 1012000000.0, "inventory": null, "current_assets": 2694000000.0, "ppe_net": 303000000.0, "goodwill": 5078000000.0, "intangibles": null, "total_assets": 15314000000.0, "accounts_payable": 1433000000.0, "short_term_borrowings": null, "debt_current": 54000000.0, "current_liabilities": 2622000000.0, "long_term_debt": 8713000000.0, "total_liabilities": 16442000000.0, "temporary_equity": null, "equity_parent": -1128000000.0, "nci": 0.0, "equity_total": -1128000000.0, "liabilities_and_equity": 15314000000.0, "shares_outstanding": 278718682.0, "retained_earnings": -6469000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 899000000.0, "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:0001585689-21-000118" ], "value_sources": { "cash": [ "10-Q:0001585689-21-000118" ], "receivables": [ "10-Q:0001585689-21-000118" ], "current_assets": [ "10-Q:0001585689-21-000118" ], "ppe_net": [ "10-Q:0001585689-21-000118" ], "goodwill": [ "10-Q:0001585689-21-000118" ], "total_assets": [ "10-Q:0001585689-21-000118" ], "accounts_payable": [ "10-Q:0001585689-21-000118" ], "debt_current": [ "10-Q:0001585689-21-000118" ], "current_liabilities": [ "10-Q:0001585689-21-000118" ], "long_term_debt": [ "10-Q:0001585689-21-000118" ], "total_liabilities": [ "10-Q:0001585689-21-000118" ], "equity_parent": [ "10-Q:0001585689-21-000118" ], "nci": [ "10-Q:0001585689-21-000118" ], "equity_total": [ "10-Q:0001585689-21-000118" ], "liabilities_and_equity": [ "10-Q:0001585689-21-000118" ], "shares_outstanding": [ "10-Q:0001585689-21-000118" ], "retained_earnings": [ "10-Q:0001585689-21-000118" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-21-000118" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 1427000000.0, "short_term_investments": null, "receivables": 1068000000.0, "inventory": null, "current_assets": 2871000000.0, "ppe_net": 305000000.0, "goodwill": 5071000000.0, "intangibles": null, "total_assets": 15441000000.0, "accounts_payable": 1568000000.0, "short_term_borrowings": null, "debt_current": 54000000.0, "current_liabilities": 3019000000.0, "long_term_debt": 8712000000.0, "total_liabilities": 16260000000.0, "temporary_equity": null, "equity_parent": -821000000.0, "nci": 2000000.0, "equity_total": -819000000.0, "liabilities_and_equity": 15441000000.0, "shares_outstanding": 279091009.0, "retained_earnings": -6322000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1010000000.0, "operating_lease_liability_current": 140000000.0, "operating_lease_liability_noncurrent": 870000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 177000000.0, "operating_lease_payments_total": 1258000000.0, "operating_lease_imputed_interest": 248000000.0, "debt_maturity_y1": 54000000.0, "debt_maturity_y2": 26000000.0, "debt_maturity_y3": 26000000.0, "debt_maturity_y4": 523000000.0, "debt_maturity_y5": 2660000000.0, "debt_maturity_after_y5": 5564000000.0 }, "sources": [ "10-K:0001585689-22-000013", "10-K:0001585689-23-000036" ], "value_sources": { "cash": [ "10-K:0001585689-23-000036" ], "receivables": [ "10-K:0001585689-23-000036" ], "current_assets": [ "10-K:0001585689-23-000036" ], "ppe_net": [ "10-K:0001585689-23-000036" ], "goodwill": [ "10-K:0001585689-23-000036" ], "total_assets": [ "10-K:0001585689-23-000036" ], "accounts_payable": [ "10-K:0001585689-23-000036" ], "debt_current": [ "10-K:0001585689-23-000036" ], "current_liabilities": [ "10-K:0001585689-23-000036" ], "long_term_debt": [ "10-K:0001585689-23-000036" ], "total_liabilities": [ "10-K:0001585689-23-000036" ], "equity_parent": [ "10-K:0001585689-23-000036" ], "nci": [ "10-K:0001585689-23-000036" ], "equity_total": [ "10-K:0001585689-23-000036" ], "liabilities_and_equity": [ "10-K:0001585689-23-000036" ], "shares_outstanding": [ "10-K:0001585689-23-000036" ], "retained_earnings": [ "10-K:0001585689-23-000036" ], "operating_lease_liability": [ "10-K:0001585689-22-000013" ], "operating_lease_liability_current": [ "10-K:0001585689-23-000036" ], "operating_lease_liability_noncurrent": [ "10-K:0001585689-23-000036" ], "operating_lease_payments_y1": [ "10-K:0001585689-22-000013" ], "operating_lease_payments_total": [ "10-K:0001585689-22-000013" ], "operating_lease_imputed_interest": [ "10-K:0001585689-22-000013" ], "debt_maturity_y1": [ "10-K:0001585689-22-000013" ], "debt_maturity_y2": [ "10-K:0001585689-22-000013" ], "debt_maturity_y3": [ "10-K:0001585689-22-000013" ], "debt_maturity_y4": [ "10-K:0001585689-22-000013" ], "debt_maturity_y5": [ "10-K:0001585689-22-000013" ], "debt_maturity_after_y5": [ "10-K:0001585689-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1432000000.0, "short_term_investments": null, "receivables": 1054000000.0, "inventory": null, "current_assets": 2861000000.0, "ppe_net": 290000000.0, "goodwill": 5061000000.0, "intangibles": null, "total_assets": 15459000000.0, "accounts_payable": 1604000000.0, "short_term_borrowings": null, "debt_current": 45000000.0, "current_liabilities": 3085000000.0, "long_term_debt": 8720000000.0, "total_liabilities": 16156000000.0, "temporary_equity": null, "equity_parent": -698000000.0, "nci": 1000000.0, "equity_total": -697000000.0, "liabilities_and_equity": 15459000000.0, "shares_outstanding": 278994111.0, "retained_earnings": -6110000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 823000000.0, "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:0001585689-22-000082" ], "value_sources": { "cash": [ "10-Q:0001585689-22-000082" ], "receivables": [ "10-Q:0001585689-22-000082" ], "current_assets": [ "10-Q:0001585689-22-000082" ], "ppe_net": [ "10-Q:0001585689-22-000082" ], "goodwill": [ "10-Q:0001585689-22-000082" ], "total_assets": [ "10-Q:0001585689-22-000082" ], "accounts_payable": [ "10-Q:0001585689-22-000082" ], "debt_current": [ "10-Q:0001585689-22-000082" ], "current_liabilities": [ "10-Q:0001585689-22-000082" ], "long_term_debt": [ "10-Q:0001585689-22-000082" ], "total_liabilities": [ "10-Q:0001585689-22-000082" ], "equity_parent": [ "10-Q:0001585689-22-000082" ], "nci": [ "10-Q:0001585689-22-000082" ], "equity_total": [ "10-Q:0001585689-22-000082" ], "liabilities_and_equity": [ "10-Q:0001585689-22-000082" ], "shares_outstanding": [ "10-Q:0001585689-22-000082" ], "retained_earnings": [ "10-Q:0001585689-22-000082" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-22-000082" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 1175000000.0, "short_term_investments": null, "receivables": 1289000000.0, "inventory": null, "current_assets": 2840000000.0, "ppe_net": 271000000.0, "goodwill": 5030000000.0, "intangibles": null, "total_assets": 15382000000.0, "accounts_payable": 1647000000.0, "short_term_borrowings": null, "debt_current": 41000000.0, "current_liabilities": 3195000000.0, "long_term_debt": 8702000000.0, "total_liabilities": 16171000000.0, "temporary_equity": null, "equity_parent": -789000000.0, "nci": 0.0, "equity_total": -789000000.0, "liabilities_and_equity": 15382000000.0, "shares_outstanding": 275510784.0, "retained_earnings": -5783000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 753000000.0, "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:0001585689-22-000137" ], "value_sources": { "cash": [ "10-Q:0001585689-22-000137" ], "receivables": [ "10-Q:0001585689-22-000137" ], "current_assets": [ "10-Q:0001585689-22-000137" ], "ppe_net": [ "10-Q:0001585689-22-000137" ], "goodwill": [ "10-Q:0001585689-22-000137" ], "total_assets": [ "10-Q:0001585689-22-000137" ], "accounts_payable": [ "10-Q:0001585689-22-000137" ], "debt_current": [ "10-Q:0001585689-22-000137" ], "current_liabilities": [ "10-Q:0001585689-22-000137" ], "long_term_debt": [ "10-Q:0001585689-22-000137" ], "total_liabilities": [ "10-Q:0001585689-22-000137" ], "equity_parent": [ "10-Q:0001585689-22-000137" ], "nci": [ "10-Q:0001585689-22-000137" ], "equity_total": [ "10-Q:0001585689-22-000137" ], "liabilities_and_equity": [ "10-Q:0001585689-22-000137" ], "shares_outstanding": [ "10-Q:0001585689-22-000137" ], "retained_earnings": [ "10-Q:0001585689-22-000137" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-22-000137" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 1282000000.0, "short_term_investments": null, "receivables": 1278000000.0, "inventory": null, "current_assets": 2976000000.0, "ppe_net": 254000000.0, "goodwill": 4990000000.0, "intangibles": null, "total_assets": 15508000000.0, "accounts_payable": 1728000000.0, "short_term_borrowings": null, "debt_current": 39000000.0, "current_liabilities": 3365000000.0, "long_term_debt": 8692000000.0, "total_liabilities": 16422000000.0, "temporary_equity": null, "equity_parent": -913000000.0, "nci": -1000000.0, "equity_total": -914000000.0, "liabilities_and_equity": 15508000000.0, "shares_outstanding": 271541523.0, "retained_earnings": -5477000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 786000000.0, "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:0001585689-22-000164" ], "value_sources": { "cash": [ "10-Q:0001585689-22-000164" ], "receivables": [ "10-Q:0001585689-22-000164" ], "current_assets": [ "10-Q:0001585689-22-000164" ], "ppe_net": [ "10-Q:0001585689-22-000164" ], "goodwill": [ "10-Q:0001585689-22-000164" ], "total_assets": [ "10-Q:0001585689-22-000164" ], "accounts_payable": [ "10-Q:0001585689-22-000164" ], "debt_current": [ "10-Q:0001585689-22-000164" ], "current_liabilities": [ "10-Q:0001585689-22-000164" ], "long_term_debt": [ "10-Q:0001585689-22-000164" ], "total_liabilities": [ "10-Q:0001585689-22-000164" ], "equity_parent": [ "10-Q:0001585689-22-000164" ], "nci": [ "10-Q:0001585689-22-000164" ], "equity_total": [ "10-Q:0001585689-22-000164" ], "liabilities_and_equity": [ "10-Q:0001585689-22-000164" ], "shares_outstanding": [ "10-Q:0001585689-22-000164" ], "retained_earnings": [ "10-Q:0001585689-22-000164" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-22-000164" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 1209000000.0, "short_term_investments": null, "receivables": 1327000000.0, "inventory": null, "current_assets": 2870000000.0, "ppe_net": 280000000.0, "goodwill": 5032000000.0, "intangibles": null, "total_assets": 15512000000.0, "accounts_payable": 1790000000.0, "short_term_borrowings": null, "debt_current": 39000000.0, "current_liabilities": 3372000000.0, "long_term_debt": 8708000000.0, "total_liabilities": 16610000000.0, "temporary_equity": null, "equity_parent": -1102000000.0, "nci": 4000000.0, "equity_total": -1098000000.0, "liabilities_and_equity": 15512000000.0, "shares_outstanding": 267860301.0, "retained_earnings": -5190000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 944000000.0, "operating_lease_liability_current": 112000000.0, "operating_lease_liability_noncurrent": 832000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 147000000.0, "operating_lease_payments_total": 1215000000.0, "operating_lease_imputed_interest": 271000000.0, "debt_maturity_y1": 39000000.0, "debt_maturity_y2": 33000000.0, "debt_maturity_y3": 526000000.0, "debt_maturity_y4": 2658000000.0, "debt_maturity_y5": 617000000.0, "debt_maturity_after_y5": 4947000000.0 }, "sources": [ "10-K:0001585689-23-000036", "10-K:0001585689-24-000027" ], "value_sources": { "cash": [ "10-K:0001585689-24-000027" ], "receivables": [ "10-K:0001585689-24-000027" ], "current_assets": [ "10-K:0001585689-24-000027" ], "ppe_net": [ "10-K:0001585689-24-000027" ], "goodwill": [ "10-K:0001585689-24-000027" ], "total_assets": [ "10-K:0001585689-24-000027" ], "accounts_payable": [ "10-K:0001585689-24-000027" ], "debt_current": [ "10-K:0001585689-24-000027" ], "current_liabilities": [ "10-K:0001585689-24-000027" ], "long_term_debt": [ "10-K:0001585689-24-000027" ], "total_liabilities": [ "10-K:0001585689-24-000027" ], "equity_parent": [ "10-K:0001585689-24-000027" ], "nci": [ "10-K:0001585689-24-000027" ], "equity_total": [ "10-K:0001585689-24-000027" ], "liabilities_and_equity": [ "10-K:0001585689-24-000027" ], "shares_outstanding": [ "10-K:0001585689-24-000027" ], "retained_earnings": [ "10-K:0001585689-24-000027" ], "operating_lease_liability": [ "10-K:0001585689-23-000036" ], "operating_lease_liability_current": [ "10-K:0001585689-24-000027" ], "operating_lease_liability_noncurrent": [ "10-K:0001585689-24-000027" ], "operating_lease_payments_y1": [ "10-K:0001585689-23-000036" ], "operating_lease_payments_total": [ "10-K:0001585689-23-000036" ], "operating_lease_imputed_interest": [ "10-K:0001585689-23-000036" ], "debt_maturity_y1": [ "10-K:0001585689-23-000036" ], "debt_maturity_y2": [ "10-K:0001585689-23-000036" ], "debt_maturity_y3": [ "10-K:0001585689-23-000036" ], "debt_maturity_y4": [ "10-K:0001585689-23-000036" ], "debt_maturity_y5": [ "10-K:0001585689-23-000036" ], "debt_maturity_after_y5": [ "10-K:0001585689-23-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 901000000.0, "short_term_investments": null, "receivables": 1298000000.0, "inventory": null, "current_assets": 2561000000.0, "ppe_net": 287000000.0, "goodwill": 5041000000.0, "intangibles": null, "total_assets": 15211000000.0, "accounts_payable": 1704000000.0, "short_term_borrowings": null, "debt_current": 35000000.0, "current_liabilities": 3390000000.0, "long_term_debt": 8706000000.0, "total_liabilities": 16624000000.0, "temporary_equity": null, "equity_parent": -1420000000.0, "nci": 7000000.0, "equity_total": -1413000000.0, "liabilities_and_equity": 15211000000.0, "shares_outstanding": 265439134.0, "retained_earnings": -5025000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 831000000.0, "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:0001585689-23-000100" ], "value_sources": { "cash": [ "10-Q:0001585689-23-000100" ], "receivables": [ "10-Q:0001585689-23-000100" ], "current_assets": [ "10-Q:0001585689-23-000100" ], "ppe_net": [ "10-Q:0001585689-23-000100" ], "goodwill": [ "10-Q:0001585689-23-000100" ], "total_assets": [ "10-Q:0001585689-23-000100" ], "accounts_payable": [ "10-Q:0001585689-23-000100" ], "debt_current": [ "10-Q:0001585689-23-000100" ], "current_liabilities": [ "10-Q:0001585689-23-000100" ], "long_term_debt": [ "10-Q:0001585689-23-000100" ], "total_liabilities": [ "10-Q:0001585689-23-000100" ], "equity_parent": [ "10-Q:0001585689-23-000100" ], "nci": [ "10-Q:0001585689-23-000100" ], "equity_total": [ "10-Q:0001585689-23-000100" ], "liabilities_and_equity": [ "10-Q:0001585689-23-000100" ], "shares_outstanding": [ "10-Q:0001585689-23-000100" ], "retained_earnings": [ "10-Q:0001585689-23-000100" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-23-000100" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 806000000.0, "short_term_investments": null, "receivables": 1402000000.0, "inventory": null, "current_assets": 2580000000.0, "ppe_net": 297000000.0, "goodwill": 5048000000.0, "intangibles": null, "total_assets": 15297000000.0, "accounts_payable": 1694000000.0, "short_term_borrowings": null, "debt_current": 35000000.0, "current_liabilities": 3435000000.0, "long_term_debt": 8696000000.0, "total_liabilities": 16720000000.0, "temporary_equity": null, "equity_parent": -1431000000.0, "nci": 8000000.0, "equity_total": -1423000000.0, "liabilities_and_equity": 15297000000.0, "shares_outstanding": 262348815.0, "retained_earnings": -4654000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 839000000.0, "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:0001585689-23-000156" ], "value_sources": { "cash": [ "10-Q:0001585689-23-000156" ], "receivables": [ "10-Q:0001585689-23-000156" ], "current_assets": [ "10-Q:0001585689-23-000156" ], "ppe_net": [ "10-Q:0001585689-23-000156" ], "goodwill": [ "10-Q:0001585689-23-000156" ], "total_assets": [ "10-Q:0001585689-23-000156" ], "accounts_payable": [ "10-Q:0001585689-23-000156" ], "debt_current": [ "10-Q:0001585689-23-000156" ], "current_liabilities": [ "10-Q:0001585689-23-000156" ], "long_term_debt": [ "10-Q:0001585689-23-000156" ], "total_liabilities": [ "10-Q:0001585689-23-000156" ], "equity_parent": [ "10-Q:0001585689-23-000156" ], "nci": [ "10-Q:0001585689-23-000156" ], "equity_total": [ "10-Q:0001585689-23-000156" ], "liabilities_and_equity": [ "10-Q:0001585689-23-000156" ], "shares_outstanding": [ "10-Q:0001585689-23-000156" ], "retained_earnings": [ "10-Q:0001585689-23-000156" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-23-000156" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 698000000.0, "short_term_investments": null, "receivables": 1396000000.0, "inventory": null, "current_assets": 2484000000.0, "ppe_net": 305000000.0, "goodwill": 5033000000.0, "intangibles": null, "total_assets": 15200000000.0, "accounts_payable": 1876000000.0, "short_term_borrowings": null, "debt_current": 37000000.0, "current_liabilities": 3561000000.0, "long_term_debt": 8682000000.0, "total_liabilities": 16953000000.0, "temporary_equity": null, "equity_parent": -1763000000.0, "nci": 10000000.0, "equity_total": -1753000000.0, "liabilities_and_equity": 15200000000.0, "shares_outstanding": 257879258.0, "retained_earnings": -4316000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 804000000.0, "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:0001585689-23-000193" ], "value_sources": { "cash": [ "10-Q:0001585689-23-000193" ], "receivables": [ "10-Q:0001585689-23-000193" ], "current_assets": [ "10-Q:0001585689-23-000193" ], "ppe_net": [ "10-Q:0001585689-23-000193" ], "goodwill": [ "10-Q:0001585689-23-000193" ], "total_assets": [ "10-Q:0001585689-23-000193" ], "accounts_payable": [ "10-Q:0001585689-23-000193" ], "debt_current": [ "10-Q:0001585689-23-000193" ], "current_liabilities": [ "10-Q:0001585689-23-000193" ], "long_term_debt": [ "10-Q:0001585689-23-000193" ], "total_liabilities": [ "10-Q:0001585689-23-000193" ], "equity_parent": [ "10-Q:0001585689-23-000193" ], "nci": [ "10-Q:0001585689-23-000193" ], "equity_total": [ "10-Q:0001585689-23-000193" ], "liabilities_and_equity": [ "10-Q:0001585689-23-000193" ], "shares_outstanding": [ "10-Q:0001585689-23-000193" ], "retained_earnings": [ "10-Q:0001585689-23-000193" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-23-000193" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 800000000.0, "short_term_investments": null, "receivables": 1487000000.0, "inventory": null, "current_assets": 2614000000.0, "ppe_net": 382000000.0, "goodwill": 5052000000.0, "intangibles": null, "total_assets": 15401000000.0, "accounts_payable": 1979000000.0, "short_term_borrowings": null, "debt_current": 39000000.0, "current_liabilities": 3722000000.0, "long_term_debt": 9157000000.0, "total_liabilities": 17748000000.0, "temporary_equity": 0.0, "equity_parent": -2360000000.0, "nci": 13000000.0, "equity_total": -2347000000.0, "liabilities_and_equity": 15401000000.0, "shares_outstanding": 253488288.0, "retained_earnings": -4207000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 924000000.0, "operating_lease_liability_current": 116000000.0, "operating_lease_liability_noncurrent": 808000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 153000000.0, "operating_lease_payments_total": 1175000000.0, "operating_lease_imputed_interest": 251000000.0, "debt_maturity_y1": 39000000.0, "debt_maturity_y2": 529000000.0, "debt_maturity_y3": 26000000.0, "debt_maturity_y4": 613000000.0, "debt_maturity_y5": 1514000000.0, "debt_maturity_after_y5": 6546000000.0 }, "sources": [ "10-K:0001585689-24-000027", "10-K:0001585689-25-000008", "10-Q:0001585689-25-000160" ], "value_sources": { "cash": [ "10-K:0001585689-25-000008" ], "receivables": [ "10-K:0001585689-25-000008" ], "current_assets": [ "10-K:0001585689-25-000008" ], "ppe_net": [ "10-K:0001585689-25-000008" ], "goodwill": [ "10-K:0001585689-25-000008" ], "total_assets": [ "10-K:0001585689-25-000008" ], "accounts_payable": [ "10-K:0001585689-25-000008" ], "debt_current": [ "10-K:0001585689-25-000008" ], "current_liabilities": [ "10-K:0001585689-25-000008" ], "long_term_debt": [ "10-K:0001585689-25-000008" ], "total_liabilities": [ "10-K:0001585689-25-000008" ], "temporary_equity": [ "10-Q:0001585689-25-000160" ], "equity_parent": [ "10-K:0001585689-25-000008" ], "nci": [ "10-K:0001585689-25-000008" ], "equity_total": [ "10-K:0001585689-25-000008" ], "liabilities_and_equity": [ "10-K:0001585689-25-000008" ], "shares_outstanding": [ "10-K:0001585689-25-000008" ], "retained_earnings": [ "10-K:0001585689-25-000008" ], "operating_lease_liability": [ "10-K:0001585689-24-000027" ], "operating_lease_liability_current": [ "10-K:0001585689-25-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0001585689-25-000008" ], "operating_lease_payments_y1": [ "10-K:0001585689-24-000027" ], "operating_lease_payments_total": [ "10-K:0001585689-24-000027" ], "operating_lease_imputed_interest": [ "10-K:0001585689-24-000027" ], "debt_maturity_y1": [ "10-K:0001585689-24-000027" ], "debt_maturity_y2": [ "10-K:0001585689-24-000027" ], "debt_maturity_y3": [ "10-K:0001585689-24-000027" ], "debt_maturity_y4": [ "10-K:0001585689-24-000027" ], "debt_maturity_y5": [ "10-K:0001585689-24-000027" ], "debt_maturity_after_y5": [ "10-K:0001585689-24-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 1346000000.0, "short_term_investments": null, "receivables": 1467000000.0, "inventory": null, "current_assets": 3183000000.0, "ppe_net": 377000000.0, "goodwill": 5044000000.0, "intangibles": null, "total_assets": 15932000000.0, "accounts_payable": 1935000000.0, "short_term_borrowings": null, "debt_current": 38000000.0, "current_liabilities": 3774000000.0, "long_term_debt": 10135000000.0, "total_liabilities": 18749000000.0, "temporary_equity": 0.0, "equity_parent": -2833000000.0, "nci": 16000000.0, "equity_total": -2817000000.0, "liabilities_and_equity": 15932000000.0, "shares_outstanding": 251032237.0, "retained_earnings": -3981000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 775000000.0, "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:0001585689-24-000101", "10-Q:0001585689-25-000145" ], "value_sources": { "cash": [ "10-Q:0001585689-24-000101" ], "receivables": [ "10-Q:0001585689-24-000101" ], "current_assets": [ "10-Q:0001585689-24-000101" ], "ppe_net": [ "10-Q:0001585689-24-000101" ], "goodwill": [ "10-Q:0001585689-24-000101" ], "total_assets": [ "10-Q:0001585689-24-000101" ], "accounts_payable": [ "10-Q:0001585689-24-000101" ], "debt_current": [ "10-Q:0001585689-24-000101" ], "current_liabilities": [ "10-Q:0001585689-24-000101" ], "long_term_debt": [ "10-Q:0001585689-24-000101" ], "total_liabilities": [ "10-Q:0001585689-24-000101" ], "temporary_equity": [ "10-Q:0001585689-25-000145" ], "equity_parent": [ "10-Q:0001585689-24-000101" ], "nci": [ "10-Q:0001585689-24-000101" ], "equity_total": [ "10-Q:0001585689-24-000101" ], "liabilities_and_equity": [ "10-Q:0001585689-24-000101" ], "shares_outstanding": [ "10-Q:0001585689-24-000101" ], "retained_earnings": [ "10-Q:0001585689-24-000101" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-24-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 731000000.0, "short_term_investments": null, "receivables": 1578000000.0, "inventory": null, "current_assets": 2689000000.0, "ppe_net": 378000000.0, "goodwill": 5042000000.0, "intangibles": null, "total_assets": 15737000000.0, "accounts_payable": 1913000000.0, "short_term_borrowings": null, "debt_current": 539000000.0, "current_liabilities": 4226000000.0, "long_term_debt": 9633000000.0, "total_liabilities": 18815000000.0, "temporary_equity": 21000000.0, "equity_parent": -3116000000.0, "nci": 17000000.0, "equity_total": -3099000000.0, "liabilities_and_equity": 15737000000.0, "shares_outstanding": 247793154.0, "retained_earnings": -3597000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 786000000.0, "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:0001585689-24-000162" ], "value_sources": { "cash": [ "10-Q:0001585689-24-000162" ], "receivables": [ "10-Q:0001585689-24-000162" ], "current_assets": [ "10-Q:0001585689-24-000162" ], "ppe_net": [ "10-Q:0001585689-24-000162" ], "goodwill": [ "10-Q:0001585689-24-000162" ], "total_assets": [ "10-Q:0001585689-24-000162" ], "accounts_payable": [ "10-Q:0001585689-24-000162" ], "debt_current": [ "10-Q:0001585689-24-000162" ], "current_liabilities": [ "10-Q:0001585689-24-000162" ], "long_term_debt": [ "10-Q:0001585689-24-000162" ], "total_liabilities": [ "10-Q:0001585689-24-000162" ], "temporary_equity": [ "10-Q:0001585689-24-000162" ], "equity_parent": [ "10-Q:0001585689-24-000162" ], "nci": [ "10-Q:0001585689-24-000162" ], "equity_total": [ "10-Q:0001585689-24-000162" ], "liabilities_and_equity": [ "10-Q:0001585689-24-000162" ], "shares_outstanding": [ "10-Q:0001585689-24-000162" ], "retained_earnings": [ "10-Q:0001585689-24-000162" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-24-000162" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 1580000000.0, "short_term_investments": null, "receivables": 1597000000.0, "inventory": null, "current_assets": 3573000000.0, "ppe_net": 395000000.0, "goodwill": 5065000000.0, "intangibles": null, "total_assets": 16689000000.0, "accounts_payable": 2074000000.0, "short_term_borrowings": null, "debt_current": 538000000.0, "current_liabilities": 4491000000.0, "long_term_debt": 10626000000.0, "total_liabilities": 20119000000.0, "temporary_equity": 20000000.0, "equity_parent": -3470000000.0, "nci": 20000000.0, "equity_total": -3450000000.0, "liabilities_and_equity": 16689000000.0, "shares_outstanding": 244611310.0, "retained_earnings": -3290000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 798000000.0, "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:0001585689-24-000191" ], "value_sources": { "cash": [ "10-Q:0001585689-24-000191" ], "receivables": [ "10-Q:0001585689-24-000191" ], "current_assets": [ "10-Q:0001585689-24-000191" ], "ppe_net": [ "10-Q:0001585689-24-000191" ], "goodwill": [ "10-Q:0001585689-24-000191" ], "total_assets": [ "10-Q:0001585689-24-000191" ], "accounts_payable": [ "10-Q:0001585689-24-000191" ], "debt_current": [ "10-Q:0001585689-24-000191" ], "current_liabilities": [ "10-Q:0001585689-24-000191" ], "long_term_debt": [ "10-Q:0001585689-24-000191" ], "total_liabilities": [ "10-Q:0001585689-24-000191" ], "temporary_equity": [ "10-Q:0001585689-24-000191" ], "equity_parent": [ "10-Q:0001585689-24-000191" ], "nci": [ "10-Q:0001585689-24-000191" ], "equity_total": [ "10-Q:0001585689-24-000191" ], "liabilities_and_equity": [ "10-Q:0001585689-24-000191" ], "shares_outstanding": [ "10-Q:0001585689-24-000191" ], "retained_earnings": [ "10-Q:0001585689-24-000191" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-24-000191" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1301000000.0, "short_term_investments": null, "receivables": 1583000000.0, "inventory": null, "current_assets": 3272000000.0, "ppe_net": 411000000.0, "goodwill": 5035000000.0, "intangibles": null, "total_assets": 16522000000.0, "accounts_payable": 2124000000.0, "short_term_borrowings": null, "debt_current": 535000000.0, "current_liabilities": 4700000000.0, "long_term_debt": 10616000000.0, "total_liabilities": 20211000000.0, "temporary_equity": 17000000.0, "equity_parent": -3727000000.0, "nci": 21000000.0, "equity_total": -3706000000.0, "liabilities_and_equity": 16522000000.0, "shares_outstanding": 241806421.0, "retained_earnings": -2822000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 852000000.0, "operating_lease_liability_current": 117000000.0, "operating_lease_liability_noncurrent": 735000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 152000000.0, "operating_lease_payments_total": 1076000000.0, "operating_lease_imputed_interest": 224000000.0, "debt_maturity_y1": 535000000.0, "debt_maturity_y2": 31000000.0, "debt_maturity_y3": 616000000.0, "debt_maturity_y4": 512000000.0, "debt_maturity_y5": 1362000000.0, "debt_maturity_after_y5": 8180000000.0 }, "sources": [ "10-K:0001585689-25-000008", "10-K:0001585689-26-000007", "10-Q:0001585689-26-000054" ], "value_sources": { "cash": [ "10-K:0001585689-26-000007" ], "receivables": [ "10-K:0001585689-26-000007" ], "current_assets": [ "10-K:0001585689-26-000007" ], "ppe_net": [ "10-K:0001585689-26-000007" ], "goodwill": [ "10-K:0001585689-26-000007" ], "total_assets": [ "10-K:0001585689-26-000007" ], "accounts_payable": [ "10-K:0001585689-26-000007" ], "debt_current": [ "10-K:0001585689-26-000007" ], "current_liabilities": [ "10-K:0001585689-26-000007" ], "long_term_debt": [ "10-K:0001585689-26-000007" ], "total_liabilities": [ "10-K:0001585689-26-000007" ], "temporary_equity": [ "10-Q:0001585689-26-000054" ], "equity_parent": [ "10-K:0001585689-26-000007" ], "nci": [ "10-K:0001585689-26-000007" ], "equity_total": [ "10-K:0001585689-26-000007" ], "liabilities_and_equity": [ "10-K:0001585689-26-000007" ], "shares_outstanding": [ "10-K:0001585689-26-000007" ], "retained_earnings": [ "10-K:0001585689-26-000007" ], "operating_lease_liability": [ "10-K:0001585689-25-000008" ], "operating_lease_liability_current": [ "10-K:0001585689-26-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0001585689-26-000007" ], "operating_lease_payments_y1": [ "10-K:0001585689-25-000008" ], "operating_lease_payments_total": [ "10-K:0001585689-25-000008" ], "operating_lease_imputed_interest": [ "10-K:0001585689-25-000008" ], "debt_maturity_y1": [ "10-K:0001585689-25-000008" ], "debt_maturity_y2": [ "10-K:0001585689-25-000008" ], "debt_maturity_y3": [ "10-K:0001585689-25-000008" ], "debt_maturity_y4": [ "10-K:0001585689-25-000008" ], "debt_maturity_y5": [ "10-K:0001585689-25-000008" ], "debt_maturity_after_y5": [ "10-K:0001585689-25-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 731000000.0, "short_term_investments": null, "receivables": 1575000000.0, "inventory": null, "current_assets": 2764000000.0, "ppe_net": 420000000.0, "goodwill": 5049000000.0, "intangibles": null, "total_assets": 16043000000.0, "accounts_payable": 2160000000.0, "short_term_borrowings": null, "debt_current": 535000000.0, "current_liabilities": 4835000000.0, "long_term_debt": 10617000000.0, "total_liabilities": 20382000000.0, "temporary_equity": 16000000.0, "equity_parent": -4378000000.0, "nci": 23000000.0, "equity_total": -4355000000.0, "liabilities_and_equity": 16043000000.0, "shares_outstanding": 238784867.0, "retained_earnings": -2559000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 728000000.0, "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:0001585689-25-000089" ], "value_sources": { "cash": [ "10-Q:0001585689-25-000089" ], "receivables": [ "10-Q:0001585689-25-000089" ], "current_assets": [ "10-Q:0001585689-25-000089" ], "ppe_net": [ "10-Q:0001585689-25-000089" ], "goodwill": [ "10-Q:0001585689-25-000089" ], "total_assets": [ "10-Q:0001585689-25-000089" ], "accounts_payable": [ "10-Q:0001585689-25-000089" ], "debt_current": [ "10-Q:0001585689-25-000089" ], "current_liabilities": [ "10-Q:0001585689-25-000089" ], "long_term_debt": [ "10-Q:0001585689-25-000089" ], "total_liabilities": [ "10-Q:0001585689-25-000089" ], "temporary_equity": [ "10-Q:0001585689-25-000089" ], "equity_parent": [ "10-Q:0001585689-25-000089" ], "nci": [ "10-Q:0001585689-25-000089" ], "equity_total": [ "10-Q:0001585689-25-000089" ], "liabilities_and_equity": [ "10-Q:0001585689-25-000089" ], "shares_outstanding": [ "10-Q:0001585689-25-000089" ], "retained_earnings": [ "10-Q:0001585689-25-000089" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-25-000089" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 371000000.0, "short_term_investments": null, "receivables": 1676000000.0, "inventory": null, "current_assets": 2469000000.0, "ppe_net": 437000000.0, "goodwill": 5084000000.0, "intangibles": null, "total_assets": 15904000000.0, "accounts_payable": 2304000000.0, "short_term_borrowings": null, "debt_current": 35000000.0, "current_liabilities": 4585000000.0, "long_term_debt": 10909000000.0, "total_liabilities": 20453000000.0, "temporary_equity": 15000000.0, "equity_parent": -4590000000.0, "nci": 26000000.0, "equity_total": -4564000000.0, "liabilities_and_equity": 15904000000.0, "shares_outstanding": 235788332.0, "retained_earnings": -2155000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 749000000.0, "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:0001585689-25-000145" ], "value_sources": { "cash": [ "10-Q:0001585689-25-000145" ], "receivables": [ "10-Q:0001585689-25-000145" ], "current_assets": [ "10-Q:0001585689-25-000145" ], "ppe_net": [ "10-Q:0001585689-25-000145" ], "goodwill": [ "10-Q:0001585689-25-000145" ], "total_assets": [ "10-Q:0001585689-25-000145" ], "accounts_payable": [ "10-Q:0001585689-25-000145" ], "debt_current": [ "10-Q:0001585689-25-000145" ], "current_liabilities": [ "10-Q:0001585689-25-000145" ], "long_term_debt": [ "10-Q:0001585689-25-000145" ], "total_liabilities": [ "10-Q:0001585689-25-000145" ], "temporary_equity": [ "10-Q:0001585689-25-000145" ], "equity_parent": [ "10-Q:0001585689-25-000145" ], "nci": [ "10-Q:0001585689-25-000145" ], "equity_total": [ "10-Q:0001585689-25-000145" ], "liabilities_and_equity": [ "10-Q:0001585689-25-000145" ], "shares_outstanding": [ "10-Q:0001585689-25-000145" ], "retained_earnings": [ "10-Q:0001585689-25-000145" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-25-000145" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 1057000000.0, "short_term_investments": null, "receivables": 1652000000.0, "inventory": null, "current_assets": 3119000000.0, "ppe_net": 447000000.0, "goodwill": 5079000000.0, "intangibles": null, "total_assets": 16641000000.0, "accounts_payable": 2597000000.0, "short_term_borrowings": null, "debt_current": 35000000.0, "current_liabilities": 4698000000.0, "long_term_debt": 11603000000.0, "total_liabilities": 21532000000.0, "temporary_equity": 14000000.0, "equity_parent": -4932000000.0, "nci": 27000000.0, "equity_total": -4905000000.0, "liabilities_and_equity": 16641000000.0, "shares_outstanding": 233053504.0, "retained_earnings": -1770000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 713000000.0, "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:0001585689-25-000160" ], "value_sources": { "cash": [ "10-Q:0001585689-25-000160" ], "receivables": [ "10-Q:0001585689-25-000160" ], "current_assets": [ "10-Q:0001585689-25-000160" ], "ppe_net": [ "10-Q:0001585689-25-000160" ], "goodwill": [ "10-Q:0001585689-25-000160" ], "total_assets": [ "10-Q:0001585689-25-000160" ], "accounts_payable": [ "10-Q:0001585689-25-000160" ], "debt_current": [ "10-Q:0001585689-25-000160" ], "current_liabilities": [ "10-Q:0001585689-25-000160" ], "long_term_debt": [ "10-Q:0001585689-25-000160" ], "total_liabilities": [ "10-Q:0001585689-25-000160" ], "temporary_equity": [ "10-Q:0001585689-25-000160" ], "equity_parent": [ "10-Q:0001585689-25-000160" ], "nci": [ "10-Q:0001585689-25-000160" ], "equity_total": [ "10-Q:0001585689-25-000160" ], "liabilities_and_equity": [ "10-Q:0001585689-25-000160" ], "shares_outstanding": [ "10-Q:0001585689-25-000160" ], "retained_earnings": [ "10-Q:0001585689-25-000160" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-25-000160" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 918000000.0, "short_term_investments": null, "receivables": 1690000000.0, "inventory": null, "current_assets": 2996000000.0, "ppe_net": 684000000.0, "goodwill": 5081000000.0, "intangibles": null, "total_assets": 16774000000.0, "accounts_payable": 2336000000.0, "short_term_borrowings": null, "debt_current": 25000000.0, "current_liabilities": 4508000000.0, "long_term_debt": 12338000000.0, "total_liabilities": 22120000000.0, "temporary_equity": 13000000.0, "equity_parent": -5388000000.0, "nci": 29000000.0, "equity_total": -5359000000.0, "liabilities_and_equity": 16774000000.0, "shares_outstanding": 230433192.0, "retained_earnings": -1508000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 851000000.0, "operating_lease_liability_current": 121000000.0, "operating_lease_liability_noncurrent": 730000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 156000000.0, "operating_lease_payments_total": 1062000000.0, "operating_lease_imputed_interest": 211000000.0, "debt_maturity_y1": 25000000.0, "debt_maturity_y2": 619000000.0, "debt_maturity_y3": 12000000.0, "debt_maturity_y4": 1360000000.0, "debt_maturity_y5": 4124000000.0, "debt_maturity_after_y5": 6319000000.0 }, "sources": [ "10-K:0001585689-26-000007", "10-Q:0001585689-26-000054" ], "value_sources": { "cash": [ "10-Q:0001585689-26-000054" ], "receivables": [ "10-Q:0001585689-26-000054" ], "current_assets": [ "10-Q:0001585689-26-000054" ], "ppe_net": [ "10-Q:0001585689-26-000054" ], "goodwill": [ "10-Q:0001585689-26-000054" ], "total_assets": [ "10-Q:0001585689-26-000054" ], "accounts_payable": [ "10-Q:0001585689-26-000054" ], "debt_current": [ "10-Q:0001585689-26-000054" ], "current_liabilities": [ "10-Q:0001585689-26-000054" ], "long_term_debt": [ "10-Q:0001585689-26-000054" ], "total_liabilities": [ "10-Q:0001585689-26-000054" ], "temporary_equity": [ "10-Q:0001585689-26-000054" ], "equity_parent": [ "10-Q:0001585689-26-000054" ], "nci": [ "10-Q:0001585689-26-000054" ], "equity_total": [ "10-Q:0001585689-26-000054" ], "liabilities_and_equity": [ "10-Q:0001585689-26-000054" ], "shares_outstanding": [ "10-Q:0001585689-26-000054" ], "retained_earnings": [ "10-Q:0001585689-26-000054" ], "operating_lease_liability": [ "10-K:0001585689-26-000007" ], "operating_lease_liability_current": [ "10-K:0001585689-26-000007" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-26-000054" ], "operating_lease_payments_y1": [ "10-K:0001585689-26-000007" ], "operating_lease_payments_total": [ "10-K:0001585689-26-000007" ], "operating_lease_imputed_interest": [ "10-K:0001585689-26-000007" ], "debt_maturity_y1": [ "10-K:0001585689-26-000007" ], "debt_maturity_y2": [ "10-K:0001585689-26-000007" ], "debt_maturity_y3": [ "10-K:0001585689-26-000007" ], "debt_maturity_y4": [ "10-K:0001585689-26-000007" ], "debt_maturity_y5": [ "10-K:0001585689-26-000007" ], "debt_maturity_after_y5": [ "10-K:0001585689-26-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 564000000.0, "short_term_investments": null, "receivables": 1684000000.0, "inventory": null, "current_assets": 2772000000.0, "ppe_net": 665000000.0, "goodwill": 5070000000.0, "intangibles": null, "total_assets": 16385000000.0, "accounts_payable": 2376000000.0, "short_term_borrowings": null, "debt_current": 25000000.0, "current_liabilities": 4556000000.0, "long_term_debt": 12334000000.0, "total_liabilities": 22252000000.0, "temporary_equity": 11000000.0, "equity_parent": -5905000000.0, "nci": 27000000.0, "equity_total": -5878000000.0, "liabilities_and_equity": 16385000000.0, "shares_outstanding": 228329688.0, "retained_earnings": -1158000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 699000000.0, "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:0001585689-26-000032" ], "value_sources": { "cash": [ "10-Q:0001585689-26-000032" ], "receivables": [ "10-Q:0001585689-26-000032" ], "current_assets": [ "10-Q:0001585689-26-000032" ], "ppe_net": [ "10-Q:0001585689-26-000032" ], "goodwill": [ "10-Q:0001585689-26-000032" ], "total_assets": [ "10-Q:0001585689-26-000032" ], "accounts_payable": [ "10-Q:0001585689-26-000032" ], "debt_current": [ "10-Q:0001585689-26-000032" ], "current_liabilities": [ "10-Q:0001585689-26-000032" ], "long_term_debt": [ "10-Q:0001585689-26-000032" ], "total_liabilities": [ "10-Q:0001585689-26-000032" ], "temporary_equity": [ "10-Q:0001585689-26-000032" ], "equity_parent": [ "10-Q:0001585689-26-000032" ], "nci": [ "10-Q:0001585689-26-000032" ], "equity_total": [ "10-Q:0001585689-26-000032" ], "liabilities_and_equity": [ "10-Q:0001585689-26-000032" ], "shares_outstanding": [ "10-Q:0001585689-26-000032" ], "retained_earnings": [ "10-Q:0001585689-26-000032" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-26-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 1009000000.0, "short_term_investments": null, "receivables": 1790000000.0, "inventory": null, "current_assets": 3295000000.0, "ppe_net": 656000000.0, "goodwill": 5068000000.0, "intangibles": null, "total_assets": 16928000000.0, "accounts_payable": 2307000000.0, "short_term_borrowings": null, "debt_current": 624000000.0, "current_liabilities": 5076000000.0, "long_term_debt": 12719000000.0, "total_liabilities": 23198000000.0, "temporary_equity": 5000000.0, "equity_parent": -6303000000.0, "nci": 28000000.0, "equity_total": -6275000000.0, "liabilities_and_equity": 16928000000.0, "shares_outstanding": 225696464.0, "retained_earnings": -710000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 680000000.0, "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:0001585689-26-000043" ], "value_sources": { "cash": [ "10-Q:0001585689-26-000043" ], "receivables": [ "10-Q:0001585689-26-000043" ], "current_assets": [ "10-Q:0001585689-26-000043" ], "ppe_net": [ "10-Q:0001585689-26-000043" ], "goodwill": [ "10-Q:0001585689-26-000043" ], "total_assets": [ "10-Q:0001585689-26-000043" ], "accounts_payable": [ "10-Q:0001585689-26-000043" ], "debt_current": [ "10-Q:0001585689-26-000043" ], "current_liabilities": [ "10-Q:0001585689-26-000043" ], "long_term_debt": [ "10-Q:0001585689-26-000043" ], "total_liabilities": [ "10-Q:0001585689-26-000043" ], "temporary_equity": [ "10-Q:0001585689-26-000043" ], "equity_parent": [ "10-Q:0001585689-26-000043" ], "nci": [ "10-Q:0001585689-26-000043" ], "equity_total": [ "10-Q:0001585689-26-000043" ], "liabilities_and_equity": [ "10-Q:0001585689-26-000043" ], "shares_outstanding": [ "10-Q:0001585689-26-000043" ], "retained_earnings": [ "10-Q:0001585689-26-000043" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-26-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 774000000.0, "short_term_investments": null, "receivables": 1800000000.0, "inventory": null, "current_assets": 3112000000.0, "ppe_net": 682000000.0, "goodwill": 5067000000.0, "intangibles": null, "total_assets": 16801000000.0, "accounts_payable": 2448000000.0, "short_term_borrowings": null, "debt_current": 626000000.0, "current_liabilities": 5273000000.0, "long_term_debt": 12731000000.0, "total_liabilities": 23360000000.0, "temporary_equity": 4000000.0, "equity_parent": -6593000000.0, "nci": 30000000.0, "equity_total": -6563000000.0, "liabilities_and_equity": 16801000000.0, "shares_outstanding": 223093590.0, "retained_earnings": -208000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 615000000.0, "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:0001585689-26-000054" ], "value_sources": { "cash": [ "10-Q:0001585689-26-000054" ], "receivables": [ "10-Q:0001585689-26-000054" ], "current_assets": [ "10-Q:0001585689-26-000054" ], "ppe_net": [ "10-Q:0001585689-26-000054" ], "goodwill": [ "10-Q:0001585689-26-000054" ], "total_assets": [ "10-Q:0001585689-26-000054" ], "accounts_payable": [ "10-Q:0001585689-26-000054" ], "debt_current": [ "10-Q:0001585689-26-000054" ], "current_liabilities": [ "10-Q:0001585689-26-000054" ], "long_term_debt": [ "10-Q:0001585689-26-000054" ], "total_liabilities": [ "10-Q:0001585689-26-000054" ], "temporary_equity": [ "10-Q:0001585689-26-000054" ], "equity_parent": [ "10-Q:0001585689-26-000054" ], "nci": [ "10-Q:0001585689-26-000054" ], "equity_total": [ "10-Q:0001585689-26-000054" ], "liabilities_and_equity": [ "10-Q:0001585689-26-000054" ], "shares_outstanding": [ "10-Q:0001585689-26-000054" ], "retained_earnings": [ "10-Q:0001585689-26-000054" ], "operating_lease_liability_noncurrent": [ "10-Q:0001585689-26-000054" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 129000000.0, "cfi": -47000000.0, "cff": 1100000000.0, "capex": 12000000.0, "d_and_a": 91000000.0, "sbc": null, "dividends_paid": 42000000.0, "buybacks": 296000000.0, "interest_paid": 94000000.0, "taxes_paid": 50000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -37000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": 106000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-20-000110", "10-Q:0001585689-21-000064" ], "value_sources": { "cfo": [ "10-Q:0001585689-21-000064" ], "cfi": [ "10-Q:0001585689-21-000064" ], "cff": [ "10-Q:0001585689-21-000064" ], "capex": [ "10-Q:0001585689-21-000064" ], "d_and_a": [ "10-Q:0001585689-21-000064" ], "dividends_paid": [ "10-Q:0001585689-21-000064" ], "buybacks": [ "10-Q:0001585689-21-000064" ], "interest_paid": [ "10-Q:0001585689-21-000064" ], "taxes_paid": [ "10-Q:0001585689-21-000064" ], "deferred_tax": [ "10-Q:0001585689-21-000064" ], "change_contract_liabilities": [ "10-Q:0001585689-20-000110" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 817000000.0, "cfi": -29000000.0, "cff": 982000000.0, "capex": 18000000.0, "d_and_a": 88000000.0, "sbc": 24000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 106000000.0, "taxes_paid": 3000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -81000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": 619000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-20-000110", "10-Q:0001585689-20-000149", "10-Q:0001585689-21-000064", "10-Q:0001585689-21-000100" ], "value_sources": { "cfo": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-21-000100" ], "cfi": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-21-000100" ], "cff": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-21-000100" ], "capex": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-21-000100" ], "d_and_a": [ "10-Q:0001585689-21-000100" ], "sbc": [ "10-Q:0001585689-21-000100" ], "dividends_paid": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-21-000100" ], "buybacks": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-21-000100" ], "interest_paid": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-21-000100" ], "taxes_paid": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-21-000100" ], "deferred_tax": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-21-000100" ], "change_contract_liabilities": [ "10-Q:0001585689-20-000110", "10-Q:0001585689-20-000149" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": -100000000.0, "cfi": -13000000.0, "cff": 5000000.0, "capex": 8000000.0, "d_and_a": 90000000.0, "sbc": 25000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 76000000.0, "taxes_paid": 14000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -24000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": 16000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-20-000149", "10-Q:0001585689-20-000176", "10-Q:0001585689-21-000100", "10-Q:0001585689-21-000118" ], "value_sources": { "cfo": [ "10-Q:0001585689-21-000100", "10-Q:0001585689-21-000118" ], "cfi": [ "10-Q:0001585689-21-000100", "10-Q:0001585689-21-000118" ], "cff": [ "10-Q:0001585689-21-000100", "10-Q:0001585689-21-000118" ], "capex": [ "10-Q:0001585689-21-000100", "10-Q:0001585689-21-000118" ], "d_and_a": [ "10-Q:0001585689-21-000118" ], "sbc": [ "10-Q:0001585689-21-000118" ], "dividends_paid": [ "10-Q:0001585689-21-000100", "10-Q:0001585689-21-000118" ], "buybacks": [ "10-Q:0001585689-21-000100", "10-Q:0001585689-21-000118" ], "interest_paid": [ "10-Q:0001585689-21-000100", "10-Q:0001585689-21-000118" ], "taxes_paid": [ "10-Q:0001585689-21-000100", "10-Q:0001585689-21-000118" ], "deferred_tax": [ "10-Q:0001585689-21-000100", "10-Q:0001585689-21-000118" ], "change_contract_liabilities": [ "10-Q:0001585689-20-000149", "10-Q:0001585689-20-000176" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": -138000000.0, "cfi": -18000000.0, "cff": -55000000.0, "capex": 8000000.0, "d_and_a": 62000000.0, "sbc": 60000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 157000000.0, "taxes_paid": 12000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -93000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": 62000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001585689-21-000016", "10-K:0001585689-22-000013", "10-Q:0001585689-20-000176", "10-Q:0001585689-21-000118" ], "value_sources": { "cfo": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "cfi": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "cff": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "capex": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "d_and_a": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "sbc": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "dividends_paid": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "buybacks": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "interest_paid": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "taxes_paid": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "deferred_tax": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "change_contract_liabilities": [ "10-K:0001585689-21-000016", "10-Q:0001585689-20-000176" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": -171000000.0, "cfi": -16000000.0, "cff": -624000000.0, "capex": 3000000.0, "d_and_a": 51000000.0, "sbc": 39000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 72000000.0, "taxes_paid": 25000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -39000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": 23000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-22-000082" ], "value_sources": { "cfo": [ "10-Q:0001585689-22-000082" ], "cfi": [ "10-Q:0001585689-22-000082" ], "cff": [ "10-Q:0001585689-22-000082" ], "capex": [ "10-Q:0001585689-22-000082" ], "d_and_a": [ "10-Q:0001585689-22-000082" ], "sbc": [ "10-Q:0001585689-22-000082" ], "dividends_paid": [ "10-Q:0001585689-21-000064" ], "buybacks": [ "10-Q:0001585689-22-000082" ], "interest_paid": [ "10-Q:0001585689-22-000082" ], "taxes_paid": [ "10-Q:0001585689-22-000082" ], "deferred_tax": [ "10-Q:0001585689-22-000082" ], "change_contract_liabilities": [ "10-Q:0001585689-21-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": -129000000.0, "cfi": 2000000.0, "cff": -1194000000.0, "capex": 6000000.0, "d_and_a": 46000000.0, "sbc": 53000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 102000000.0, "taxes_paid": 17000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 4000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-21-000100", "10-Q:0001585689-22-000082", "10-Q:0001585689-22-000137" ], "value_sources": { "cfo": [ "10-Q:0001585689-22-000082", "10-Q:0001585689-22-000137" ], "cfi": [ "10-Q:0001585689-22-000082", "10-Q:0001585689-22-000137" ], "cff": [ "10-Q:0001585689-22-000082", "10-Q:0001585689-22-000137" ], "capex": [ "10-Q:0001585689-22-000082", "10-Q:0001585689-22-000137" ], "d_and_a": [ "10-Q:0001585689-22-000137" ], "sbc": [ "10-Q:0001585689-21-000100" ], "dividends_paid": [ "10-Q:0001585689-21-000064", "10-Q:0001585689-22-000137" ], "buybacks": [ "10-Q:0001585689-22-000082", "10-Q:0001585689-22-000137" ], "interest_paid": [ "10-Q:0001585689-22-000082", "10-Q:0001585689-22-000137" ], "taxes_paid": [ "10-Q:0001585689-22-000082", "10-Q:0001585689-22-000137" ], "deferred_tax": [ "10-Q:0001585689-22-000082", "10-Q:0001585689-22-000137" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 278000000.0, "cfi": -20000000.0, "cff": 4000000.0, "capex": 8000000.0, "d_and_a": 46000000.0, "sbc": 52000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 80000000.0, "taxes_paid": 37000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 41000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-21-000118", "10-Q:0001585689-22-000137", "10-Q:0001585689-22-000164" ], "value_sources": { "cfo": [ "10-Q:0001585689-22-000137", "10-Q:0001585689-22-000164" ], "cfi": [ "10-Q:0001585689-22-000137", "10-Q:0001585689-22-000164" ], "cff": [ "10-Q:0001585689-22-000137", "10-Q:0001585689-22-000164" ], "capex": [ "10-Q:0001585689-22-000137", "10-Q:0001585689-22-000164" ], "d_and_a": [ "10-Q:0001585689-22-000164" ], "sbc": [ "10-Q:0001585689-21-000118" ], "dividends_paid": [ "10-Q:0001585689-22-000137", "10-Q:0001585689-22-000164" ], "buybacks": [ "10-Q:0001585689-22-000137", "10-Q:0001585689-22-000164" ], "interest_paid": [ "10-Q:0001585689-22-000137", "10-Q:0001585689-22-000164" ], "taxes_paid": [ "10-Q:0001585689-22-000137", "10-Q:0001585689-22-000164" ], "deferred_tax": [ "10-Q:0001585689-22-000137", "10-Q:0001585689-22-000164" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 131000000.0, "cfi": -23000000.0, "cff": 21000000.0, "capex": 18000000.0, "d_and_a": 45000000.0, "sbc": 49000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 105000000.0, "taxes_paid": 102000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -10000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "value_sources": { "cfo": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "cfi": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "cff": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "capex": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "d_and_a": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "sbc": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "dividends_paid": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "buybacks": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "interest_paid": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "taxes_paid": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ], "deferred_tax": [ "10-K:0001585689-23-000036", "10-Q:0001585689-22-000164" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 195000000.0, "cfi": -26000000.0, "cff": -167000000.0, "capex": 4000000.0, "d_and_a": 44000000.0, "sbc": 37000000.0, "dividends_paid": 0.0, "buybacks": 121000000.0, "interest_paid": 78000000.0, "taxes_paid": -44000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -3000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-23-000100" ], "value_sources": { "cfo": [ "10-Q:0001585689-23-000100" ], "cfi": [ "10-Q:0001585689-23-000100" ], "cff": [ "10-Q:0001585689-23-000100" ], "capex": [ "10-Q:0001585689-23-000100" ], "d_and_a": [ "10-Q:0001585689-23-000100" ], "sbc": [ "10-Q:0001585689-23-000100" ], "dividends_paid": [ "10-Q:0001585689-23-000100" ], "buybacks": [ "10-Q:0001585689-23-000100" ], "interest_paid": [ "10-Q:0001585689-23-000100" ], "taxes_paid": [ "10-Q:0001585689-23-000100" ], "deferred_tax": [ "10-Q:0001585689-23-000100" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 333000000.0, "cfi": -68000000.0, "cff": -512000000.0, "capex": 7000000.0, "d_and_a": 40000000.0, "sbc": 47000000.0, "dividends_paid": 41000000.0, "buybacks": 465000000.0, "interest_paid": 100000000.0, "taxes_paid": 174000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 0.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-23-000100", "10-Q:0001585689-23-000156" ], "value_sources": { "cfo": [ "10-Q:0001585689-23-000100", "10-Q:0001585689-23-000156" ], "cfi": [ "10-Q:0001585689-23-000100", "10-Q:0001585689-23-000156" ], "cff": [ "10-Q:0001585689-23-000100", "10-Q:0001585689-23-000156" ], "capex": [ "10-Q:0001585689-23-000100", "10-Q:0001585689-23-000156" ], "d_and_a": [ "10-Q:0001585689-23-000156" ], "sbc": [ "10-Q:0001585689-23-000100", "10-Q:0001585689-23-000156" ], "dividends_paid": [ "10-Q:0001585689-23-000100", "10-Q:0001585689-23-000156" ], "buybacks": [ "10-Q:0001585689-23-000100", "10-Q:0001585689-23-000156" ], "interest_paid": [ "10-Q:0001585689-23-000100", "10-Q:0001585689-23-000156" ], "taxes_paid": [ "10-Q:0001585689-23-000100", "10-Q:0001585689-23-000156" ], "deferred_tax": [ "10-Q:0001585689-23-000100", "10-Q:0001585689-23-000156" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 671000000.0, "cfi": -4000000.0, "cff": -551000000.0, "capex": 8000000.0, "d_and_a": 39000000.0, "sbc": 42000000.0, "dividends_paid": 41000000.0, "buybacks": 506000000.0, "interest_paid": 82000000.0, "taxes_paid": 123000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 57000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-23-000156", "10-Q:0001585689-23-000193" ], "value_sources": { "cfo": [ "10-Q:0001585689-23-000156", "10-Q:0001585689-23-000193" ], "cfi": [ "10-Q:0001585689-23-000156", "10-Q:0001585689-23-000193" ], "cff": [ "10-Q:0001585689-23-000156", "10-Q:0001585689-23-000193" ], "capex": [ "10-Q:0001585689-23-000156", "10-Q:0001585689-23-000193" ], "d_and_a": [ "10-Q:0001585689-23-000193" ], "sbc": [ "10-Q:0001585689-23-000156", "10-Q:0001585689-23-000193" ], "dividends_paid": [ "10-Q:0001585689-23-000156", "10-Q:0001585689-23-000193" ], "buybacks": [ "10-Q:0001585689-23-000156", "10-Q:0001585689-23-000193" ], "interest_paid": [ "10-Q:0001585689-23-000156", "10-Q:0001585689-23-000193" ], "taxes_paid": [ "10-Q:0001585689-23-000156", "10-Q:0001585689-23-000193" ], "deferred_tax": [ "10-Q:0001585689-23-000156", "10-Q:0001585689-23-000193" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 482000000.0, "cfi": -25000000.0, "cff": -535000000.0, "capex": 20000000.0, "d_and_a": 39000000.0, "sbc": 36000000.0, "dividends_paid": 41000000.0, "buybacks": 498000000.0, "interest_paid": 125000000.0, "taxes_paid": 136000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -20000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "value_sources": { "cfo": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "cfi": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "cff": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "capex": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "d_and_a": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "sbc": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "dividends_paid": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "buybacks": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "interest_paid": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "taxes_paid": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ], "deferred_tax": [ "10-K:0001585689-24-000027", "10-Q:0001585689-23-000193" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 330000000.0, "cfi": -85000000.0, "cff": -547000000.0, "capex": 44000000.0, "d_and_a": 37000000.0, "sbc": 33000000.0, "dividends_paid": 41000000.0, "buybacks": 450000000.0, "interest_paid": 101000000.0, "taxes_paid": -25000000.0, "depreciation": null, "amortisation_intangibles": 10000000.0, "goodwill_impairment": null, "deferred_tax": -20000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-24-000101" ], "value_sources": { "cfo": [ "10-Q:0001585689-24-000101" ], "cfi": [ "10-Q:0001585689-24-000101" ], "cff": [ "10-Q:0001585689-24-000101" ], "capex": [ "10-Q:0001585689-24-000101" ], "d_and_a": [ "10-Q:0001585689-24-000101" ], "sbc": [ "10-Q:0001585689-24-000101" ], "dividends_paid": [ "10-Q:0001585689-24-000101" ], "buybacks": [ "10-Q:0001585689-24-000101" ], "interest_paid": [ "10-Q:0001585689-24-000101" ], "taxes_paid": [ "10-Q:0001585689-24-000101" ], "amortisation_intangibles": [ "10-Q:0001585689-24-000101" ], "deferred_tax": [ "10-Q:0001585689-24-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 464000000.0, "cfi": -69000000.0, "cff": -484000000.0, "capex": 30000000.0, "d_and_a": 37000000.0, "sbc": 52000000.0, "dividends_paid": 40000000.0, "buybacks": 470000000.0, "interest_paid": 136000000.0, "taxes_paid": 258000000.0, "depreciation": null, "amortisation_intangibles": 11000000.0, "goodwill_impairment": null, "deferred_tax": -10000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-24-000101", "10-Q:0001585689-24-000162" ], "value_sources": { "cfo": [ "10-Q:0001585689-24-000101", "10-Q:0001585689-24-000162" ], "cfi": [ "10-Q:0001585689-24-000101", "10-Q:0001585689-24-000162" ], "cff": [ "10-Q:0001585689-24-000101", "10-Q:0001585689-24-000162" ], "capex": [ "10-Q:0001585689-24-000101", "10-Q:0001585689-24-000162" ], "d_and_a": [ "10-Q:0001585689-24-000162" ], "sbc": [ "10-Q:0001585689-24-000101", "10-Q:0001585689-24-000162" ], "dividends_paid": [ "10-Q:0001585689-24-000101", "10-Q:0001585689-24-000162" ], "buybacks": [ "10-Q:0001585689-24-000101", "10-Q:0001585689-24-000162" ], "interest_paid": [ "10-Q:0001585689-24-000101", "10-Q:0001585689-24-000162" ], "taxes_paid": [ "10-Q:0001585689-24-000101", "10-Q:0001585689-24-000162" ], "amortisation_intangibles": [ "10-Q:0001585689-24-000101", "10-Q:0001585689-24-000162" ], "deferred_tax": [ "10-Q:0001585689-24-000101", "10-Q:0001585689-24-000162" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 687000000.0, "cfi": -74000000.0, "cff": -713000000.0, "capex": 35000000.0, "d_and_a": 40000000.0, "sbc": 48000000.0, "dividends_paid": 39000000.0, "buybacks": 675000000.0, "interest_paid": 108000000.0, "taxes_paid": 116000000.0, "depreciation": null, "amortisation_intangibles": 11000000.0, "goodwill_impairment": null, "deferred_tax": -8000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-24-000162", "10-Q:0001585689-24-000191" ], "value_sources": { "cfo": [ "10-Q:0001585689-24-000162", "10-Q:0001585689-24-000191" ], "cfi": [ "10-Q:0001585689-24-000162", "10-Q:0001585689-24-000191" ], "cff": [ "10-Q:0001585689-24-000162", "10-Q:0001585689-24-000191" ], "capex": [ "10-Q:0001585689-24-000162", "10-Q:0001585689-24-000191" ], "d_and_a": [ "10-Q:0001585689-24-000191" ], "sbc": [ "10-Q:0001585689-24-000162", "10-Q:0001585689-24-000191" ], "dividends_paid": [ "10-Q:0001585689-24-000162", "10-Q:0001585689-24-000191" ], "buybacks": [ "10-Q:0001585689-24-000162", "10-Q:0001585689-24-000191" ], "interest_paid": [ "10-Q:0001585689-24-000162", "10-Q:0001585689-24-000191" ], "taxes_paid": [ "10-Q:0001585689-24-000162", "10-Q:0001585689-24-000191" ], "amortisation_intangibles": [ "10-Q:0001585689-24-000162", "10-Q:0001585689-24-000191" ], "deferred_tax": [ "10-Q:0001585689-24-000162", "10-Q:0001585689-24-000191" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 465000000.0, "cfi": -77000000.0, "cff": -296000000.0, "capex": 42000000.0, "d_and_a": 33000000.0, "sbc": 36000000.0, "dividends_paid": 38000000.0, "buybacks": 743000000.0, "interest_paid": 147000000.0, "taxes_paid": 129000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -226000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "value_sources": { "cfo": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "cfi": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "cff": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "capex": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "d_and_a": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "sbc": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "dividends_paid": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "buybacks": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "interest_paid": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "taxes_paid": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ], "deferred_tax": [ "10-K:0001585689-25-000008", "10-Q:0001585689-24-000191" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 346000000.0, "cfi": -27000000.0, "cff": 238000000.0, "capex": 16000000.0, "d_and_a": 36000000.0, "sbc": 41000000.0, "dividends_paid": 39000000.0, "buybacks": 666000000.0, "interest_paid": 120000000.0, "taxes_paid": 18000000.0, "depreciation": null, "amortisation_intangibles": 12000000.0, "goodwill_impairment": null, "deferred_tax": -30000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-25-000089" ], "value_sources": { "cfo": [ "10-Q:0001585689-25-000089" ], "cfi": [ "10-Q:0001585689-25-000089" ], "cff": [ "10-Q:0001585689-25-000089" ], "capex": [ "10-Q:0001585689-25-000089" ], "d_and_a": [ "10-Q:0001585689-25-000089" ], "sbc": [ "10-Q:0001585689-25-000089" ], "dividends_paid": [ "10-Q:0001585689-25-000089" ], "buybacks": [ "10-Q:0001585689-25-000089" ], "interest_paid": [ "10-Q:0001585689-25-000089" ], "taxes_paid": [ "10-Q:0001585689-25-000089" ], "amortisation_intangibles": [ "10-Q:0001585689-25-000089" ], "deferred_tax": [ "10-Q:0001585689-25-000089" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 421000000.0, "cfi": -291000000.0, "cff": -744000000.0, "capex": 15000000.0, "d_and_a": 34000000.0, "sbc": 55000000.0, "dividends_paid": 37000000.0, "buybacks": 736000000.0, "interest_paid": 152000000.0, "taxes_paid": 250000000.0, "depreciation": null, "amortisation_intangibles": 13000000.0, "goodwill_impairment": null, "deferred_tax": -6000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-25-000089", "10-Q:0001585689-25-000145" ], "value_sources": { "cfo": [ "10-Q:0001585689-25-000089", "10-Q:0001585689-25-000145" ], "cfi": [ "10-Q:0001585689-25-000089", "10-Q:0001585689-25-000145" ], "cff": [ "10-Q:0001585689-25-000089", "10-Q:0001585689-25-000145" ], "capex": [ "10-Q:0001585689-25-000089", "10-Q:0001585689-25-000145" ], "d_and_a": [ "10-Q:0001585689-25-000145" ], "sbc": [ "10-Q:0001585689-25-000089", "10-Q:0001585689-25-000145" ], "dividends_paid": [ "10-Q:0001585689-25-000089", "10-Q:0001585689-25-000145" ], "buybacks": [ "10-Q:0001585689-25-000089", "10-Q:0001585689-25-000145" ], "interest_paid": [ "10-Q:0001585689-25-000089", "10-Q:0001585689-25-000145" ], "taxes_paid": [ "10-Q:0001585689-25-000089", "10-Q:0001585689-25-000145" ], "amortisation_intangibles": [ "10-Q:0001585689-25-000089", "10-Q:0001585689-25-000145" ], "deferred_tax": [ "10-Q:0001585689-25-000089", "10-Q:0001585689-25-000145" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 664000000.0, "cfi": -49000000.0, "cff": 232000000.0, "capex": 17000000.0, "d_and_a": 37000000.0, "sbc": 44000000.0, "dividends_paid": 37000000.0, "buybacks": 725000000.0, "interest_paid": 116000000.0, "taxes_paid": 131000000.0, "depreciation": null, "amortisation_intangibles": 12000000.0, "goodwill_impairment": null, "deferred_tax": 5000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-25-000145", "10-Q:0001585689-25-000160" ], "value_sources": { "cfo": [ "10-Q:0001585689-25-000145", "10-Q:0001585689-25-000160" ], "cfi": [ "10-Q:0001585689-25-000145", "10-Q:0001585689-25-000160" ], "cff": [ "10-Q:0001585689-25-000145", "10-Q:0001585689-25-000160" ], "capex": [ "10-Q:0001585689-25-000145", "10-Q:0001585689-25-000160" ], "d_and_a": [ "10-Q:0001585689-25-000160" ], "sbc": [ "10-Q:0001585689-25-000145", "10-Q:0001585689-25-000160" ], "dividends_paid": [ "10-Q:0001585689-25-000145", "10-Q:0001585689-25-000160" ], "buybacks": [ "10-Q:0001585689-25-000145", "10-Q:0001585689-25-000160" ], "interest_paid": [ "10-Q:0001585689-25-000145", "10-Q:0001585689-25-000160" ], "taxes_paid": [ "10-Q:0001585689-25-000145", "10-Q:0001585689-25-000160" ], "amortisation_intangibles": [ "10-Q:0001585689-25-000145", "10-Q:0001585689-25-000160" ], "deferred_tax": [ "10-Q:0001585689-25-000145", "10-Q:0001585689-25-000160" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 582000000.0, "cfi": -79000000.0, "cff": -771000000.0, "capex": 48000000.0, "d_and_a": 39000000.0, "sbc": 36000000.0, "dividends_paid": 37000000.0, "buybacks": 766000000.0, "interest_paid": 174000000.0, "taxes_paid": 93000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -216000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "value_sources": { "cfo": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "cfi": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "cff": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "capex": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "d_and_a": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "sbc": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "dividends_paid": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "buybacks": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "interest_paid": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "taxes_paid": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "deferred_tax": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 452000000.0, "cfi": -50000000.0, "cff": -974000000.0, "capex": 19000000.0, "d_and_a": 41000000.0, "sbc": 36000000.0, "dividends_paid": 37000000.0, "buybacks": 875000000.0, "interest_paid": 146000000.0, "taxes_paid": 29000000.0, "depreciation": null, "amortisation_intangibles": 14000000.0, "goodwill_impairment": null, "deferred_tax": -21000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-26-000032" ], "value_sources": { "cfo": [ "10-Q:0001585689-26-000032" ], "cfi": [ "10-Q:0001585689-26-000032" ], "cff": [ "10-Q:0001585689-26-000032" ], "capex": [ "10-Q:0001585689-26-000032" ], "d_and_a": [ "10-Q:0001585689-26-000032" ], "sbc": [ "10-Q:0001585689-26-000032" ], "dividends_paid": [ "10-Q:0001585689-26-000032" ], "buybacks": [ "10-Q:0001585689-26-000032" ], "interest_paid": [ "10-Q:0001585689-26-000032" ], "taxes_paid": [ "10-Q:0001585689-26-000032" ], "amortisation_intangibles": [ "10-Q:0001585689-26-000032" ], "deferred_tax": [ "10-Q:0001585689-26-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 658000000.0, "cfi": -36000000.0, "cff": -986000000.0, "capex": 23000000.0, "d_and_a": 43000000.0, "sbc": 55000000.0, "dividends_paid": 36000000.0, "buybacks": 769000000.0, "interest_paid": 174000000.0, "taxes_paid": 92000000.0, "depreciation": null, "amortisation_intangibles": 13000000.0, "goodwill_impairment": null, "deferred_tax": 3000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "value_sources": { "cfo": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "cfi": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "cff": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "capex": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "d_and_a": [ "10-Q:0001585689-26-000043" ], "sbc": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "dividends_paid": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "buybacks": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "interest_paid": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "taxes_paid": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "amortisation_intangibles": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "deferred_tax": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 816000000.0, "cfi": -44000000.0, "cff": -92000000.0, "capex": 29000000.0, "d_and_a": 46000000.0, "sbc": 44000000.0, "dividends_paid": 35000000.0, "buybacks": 759000000.0, "interest_paid": 142000000.0, "taxes_paid": 44000000.0, "depreciation": null, "amortisation_intangibles": 15000000.0, "goodwill_impairment": null, "deferred_tax": 48000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "value_sources": { "cfo": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "cfi": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "cff": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "capex": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "d_and_a": [ "10-Q:0001585689-26-000054" ], "sbc": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "dividends_paid": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "buybacks": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "interest_paid": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "taxes_paid": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "amortisation_intangibles": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "deferred_tax": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 203000000.0, "cfi": -60000000.0, "cff": -296000000.0, "capex": 30000000.0, "d_and_a": 47000000.0, "sbc": 35000000.0, "dividends_paid": 35000000.0, "buybacks": 779000000.0, "interest_paid": 186000000.0, "taxes_paid": 358000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 34000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "value_sources": { "cfo": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "cfi": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "cff": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "capex": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "d_and_a": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "sbc": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "dividends_paid": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "buybacks": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "interest_paid": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "taxes_paid": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ], "deferred_tax": [ "10-K:0001585689-26-000007", "10-Q:0001585689-25-000160" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 618000000.0, "cfi": -39000000.0, "cff": -923000000.0, "capex": 9000000.0, "d_and_a": 50000000.0, "sbc": 45000000.0, "dividends_paid": 35000000.0, "buybacks": 821000000.0, "interest_paid": 143000000.0, "taxes_paid": 41000000.0, "depreciation": null, "amortisation_intangibles": 15000000.0, "goodwill_impairment": null, "deferred_tax": -25000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-26-000032" ], "value_sources": { "cfo": [ "10-Q:0001585689-26-000032" ], "cfi": [ "10-Q:0001585689-26-000032" ], "cff": [ "10-Q:0001585689-26-000032" ], "capex": [ "10-Q:0001585689-26-000032" ], "d_and_a": [ "10-Q:0001585689-26-000032" ], "sbc": [ "10-Q:0001585689-26-000032" ], "dividends_paid": [ "10-Q:0001585689-26-000032" ], "buybacks": [ "10-Q:0001585689-26-000032" ], "interest_paid": [ "10-Q:0001585689-26-000032" ], "taxes_paid": [ "10-Q:0001585689-26-000032" ], "amortisation_intangibles": [ "10-Q:0001585689-26-000032" ], "deferred_tax": [ "10-Q:0001585689-26-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 472000000.0, "cfi": -41000000.0, "cff": 12000000.0, "capex": 12000000.0, "d_and_a": 49000000.0, "sbc": 61000000.0, "dividends_paid": 34000000.0, "buybacks": 966000000.0, "interest_paid": 195000000.0, "taxes_paid": 365000000.0, "depreciation": null, "amortisation_intangibles": 17000000.0, "goodwill_impairment": null, "deferred_tax": -3000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "value_sources": { "cfo": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "cfi": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "cff": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "capex": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "d_and_a": [ "10-Q:0001585689-26-000043" ], "sbc": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "dividends_paid": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "buybacks": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "interest_paid": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "taxes_paid": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "amortisation_intangibles": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ], "deferred_tax": [ "10-Q:0001585689-26-000032", "10-Q:0001585689-26-000043" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 721000000.0, "cfi": -69000000.0, "cff": -885000000.0, "capex": 32000000.0, "d_and_a": 52000000.0, "sbc": 59000000.0, "dividends_paid": 34000000.0, "buybacks": 846000000.0, "interest_paid": 132000000.0, "taxes_paid": 160000000.0, "depreciation": null, "amortisation_intangibles": 16000000.0, "goodwill_impairment": null, "deferred_tax": -2000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "value_sources": { "cfo": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "cfi": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "cff": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "capex": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "d_and_a": [ "10-Q:0001585689-26-000054" ], "sbc": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "dividends_paid": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "buybacks": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "interest_paid": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "taxes_paid": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "amortisation_intangibles": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ], "deferred_tax": [ "10-Q:0001585689-26-000043", "10-Q:0001585689-26-000054" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 708000000.0, "cfi": -107000000.0, "cff": 2032000000.0, "capex": 46000000.0, "d_and_a": 331000000.0, "sbc": 97000000.0, "dividends_paid": 42000000.0, "buybacks": 296000000.0, "interest_paid": 433000000.0, "taxes_paid": 79000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 104000000.0, "deferred_tax": -235000000.0, "change_receivables": -488000000.0, "change_inventories": null, "change_payables": -414000000.0, "change_contract_liabilities": 803000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001585689-21-000016", "10-K:0001585689-23-000036" ], "value_sources": { "cfo": [ "10-K:0001585689-23-000036" ], "cfi": [ "10-K:0001585689-23-000036" ], "cff": [ "10-K:0001585689-23-000036" ], "capex": [ "10-K:0001585689-23-000036" ], "d_and_a": [ "10-K:0001585689-23-000036" ], "sbc": [ "10-K:0001585689-23-000036" ], "dividends_paid": [ "10-K:0001585689-23-000036" ], "buybacks": [ "10-K:0001585689-23-000036" ], "interest_paid": [ "10-K:0001585689-23-000036" ], "taxes_paid": [ "10-K:0001585689-23-000036" ], "goodwill_impairment": [ "10-K:0001585689-21-000016" ], "deferred_tax": [ "10-K:0001585689-23-000036" ], "change_receivables": [ "10-K:0001585689-23-000036" ], "change_payables": [ "10-K:0001585689-23-000036" ], "change_contract_liabilities": [ "10-K:0001585689-21-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 109000000.0, "cfi": -57000000.0, "cff": -1793000000.0, "capex": 35000000.0, "d_and_a": 188000000.0, "sbc": 193000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 359000000.0, "taxes_paid": 181000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -4000000.0, "change_receivables": 301000000.0, "change_inventories": null, "change_payables": 273000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001585689-23-000036", "10-K:0001585689-24-000027" ], "value_sources": { "cfo": [ "10-K:0001585689-24-000027" ], "cfi": [ "10-K:0001585689-24-000027" ], "cff": [ "10-K:0001585689-24-000027" ], "capex": [ "10-K:0001585689-24-000027" ], "d_and_a": [ "10-K:0001585689-24-000027" ], "sbc": [ "10-K:0001585689-24-000027" ], "dividends_paid": [ "10-K:0001585689-24-000027" ], "buybacks": [ "10-K:0001585689-24-000027" ], "interest_paid": [ "10-K:0001585689-24-000027" ], "taxes_paid": [ "10-K:0001585689-24-000027" ], "deferred_tax": [ "10-K:0001585689-24-000027" ], "change_receivables": [ "10-K:0001585689-24-000027" ], "change_payables": [ "10-K:0001585689-23-000036" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 1681000000.0, "cfi": -123000000.0, "cff": -1765000000.0, "capex": 39000000.0, "d_and_a": 162000000.0, "sbc": 162000000.0, "dividends_paid": 123000000.0, "buybacks": 1590000000.0, "interest_paid": 385000000.0, "taxes_paid": 389000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 34000000.0, "change_receivables": 270000000.0, "change_inventories": null, "change_payables": 198000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001585689-23-000036", "10-K:0001585689-25-000008" ], "value_sources": { "cfo": [ "10-K:0001585689-25-000008" ], "cfi": [ "10-K:0001585689-25-000008" ], "cff": [ "10-K:0001585689-25-000008" ], "capex": [ "10-K:0001585689-25-000008" ], "d_and_a": [ "10-K:0001585689-25-000008" ], "sbc": [ "10-K:0001585689-25-000008" ], "dividends_paid": [ "10-K:0001585689-25-000008" ], "buybacks": [ "10-K:0001585689-25-000008" ], "interest_paid": [ "10-K:0001585689-25-000008" ], "taxes_paid": [ "10-K:0001585689-25-000008" ], "deferred_tax": [ "10-K:0001585689-25-000008" ], "change_receivables": [ "10-K:0001585689-25-000008" ], "change_payables": [ "10-K:0001585689-23-000036" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 1946000000.0, "cfi": -305000000.0, "cff": -2040000000.0, "capex": 151000000.0, "d_and_a": 147000000.0, "sbc": 169000000.0, "dividends_paid": 158000000.0, "buybacks": 2338000000.0, "interest_paid": 492000000.0, "taxes_paid": 478000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -264000000.0, "change_receivables": 126000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001585689-26-000007" ], "value_sources": { "cfo": [ "10-K:0001585689-26-000007" ], "cfi": [ "10-K:0001585689-26-000007" ], "cff": [ "10-K:0001585689-26-000007" ], "capex": [ "10-K:0001585689-26-000007" ], "d_and_a": [ "10-K:0001585689-26-000007" ], "sbc": [ "10-K:0001585689-26-000007" ], "dividends_paid": [ "10-K:0001585689-26-000007" ], "buybacks": [ "10-K:0001585689-26-000007" ], "interest_paid": [ "10-K:0001585689-26-000007" ], "taxes_paid": [ "10-K:0001585689-26-000007" ], "deferred_tax": [ "10-K:0001585689-26-000007" ], "change_receivables": [ "10-K:0001585689-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 2013000000.0, "cfi": -446000000.0, "cff": -1045000000.0, "capex": 96000000.0, "d_and_a": 146000000.0, "sbc": 176000000.0, "dividends_paid": 150000000.0, "buybacks": 2893000000.0, "interest_paid": 562000000.0, "taxes_paid": 492000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -247000000.0, "change_receivables": 103000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001585689-26-000007" ], "value_sources": { "cfo": [ "10-K:0001585689-26-000007" ], "cfi": [ "10-K:0001585689-26-000007" ], "cff": [ "10-K:0001585689-26-000007" ], "capex": [ "10-K:0001585689-26-000007" ], "d_and_a": [ "10-K:0001585689-26-000007" ], "sbc": [ "10-K:0001585689-26-000007" ], "dividends_paid": [ "10-K:0001585689-26-000007" ], "buybacks": [ "10-K:0001585689-26-000007" ], "interest_paid": [ "10-K:0001585689-26-000007" ], "taxes_paid": [ "10-K:0001585689-26-000007" ], "deferred_tax": [ "10-K:0001585689-26-000007" ], "change_receivables": [ "10-K:0001585689-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 2129000000.0, "cfi": -190000000.0, "cff": -2348000000.0, "capex": 101000000.0, "d_and_a": 177000000.0, "sbc": 170000000.0, "dividends_paid": 143000000.0, "buybacks": 3182000000.0, "interest_paid": 648000000.0, "taxes_paid": 523000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 64000000.0, "change_receivables": 99000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001585689-26-000007" ], "value_sources": { "cfo": [ "10-K:0001585689-26-000007" ], "cfi": [ "10-K:0001585689-26-000007" ], "cff": [ "10-K:0001585689-26-000007" ], "capex": [ "10-K:0001585689-26-000007" ], "d_and_a": [ "10-K:0001585689-26-000007" ], "sbc": [ "10-K:0001585689-26-000007" ], "dividends_paid": [ "10-K:0001585689-26-000007" ], "buybacks": [ "10-K:0001585689-26-000007" ], "interest_paid": [ "10-K:0001585689-26-000007" ], "taxes_paid": [ "10-K:0001585689-26-000007" ], "deferred_tax": [ "10-K:0001585689-26-000007" ], "change_receivables": [ "10-K:0001585689-26-000007" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001585689-21-000016": { "kind": "filing", "form": "10-K", "accession": "0001585689-21-000016", "report_date": "2020-12-31", "filed": "2021-02-17", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568921000016/hlt-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568921000016/" }, "10-K:0001585689-22-000013": { "kind": "filing", "form": "10-K", "accession": "0001585689-22-000013", "report_date": "2021-12-31", "filed": "2022-02-16", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568922000013/hlt-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568922000013/" }, "10-K:0001585689-23-000036": { "kind": "filing", "form": "10-K", "accession": "0001585689-23-000036", "report_date": "2022-12-31", "filed": "2023-02-09", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568923000036/hlt-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568923000036/" }, "10-K:0001585689-24-000027": { "kind": "filing", "form": "10-K", "accession": "0001585689-24-000027", "report_date": "2023-12-31", "filed": "2024-02-07", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568924000027/hlt-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568924000027/" }, "10-K:0001585689-25-000008": { "kind": "filing", "form": "10-K", "accession": "0001585689-25-000008", "report_date": "2024-12-31", "filed": "2025-02-06", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568925000008/hlt-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568925000008/" }, "10-K:0001585689-26-000007": { "kind": "filing", "form": "10-K", "accession": "0001585689-26-000007", "report_date": "2025-12-31", "filed": "2026-02-11", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568926000007/hlt-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568926000007/" }, "10-Q:0001585689-20-000110": { "kind": "filing", "form": "10-Q", "accession": "0001585689-20-000110", "report_date": "2020-03-31", "filed": "2020-05-07", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568920000110/hlt-20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568920000110/" }, "10-Q:0001585689-20-000149": { "kind": "filing", "form": "10-Q", "accession": "0001585689-20-000149", "report_date": "2020-06-30", "filed": "2020-08-06", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568920000149/hlt-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568920000149/" }, "10-Q:0001585689-20-000176": { "kind": "filing", "form": "10-Q", "accession": "0001585689-20-000176", "report_date": "2020-09-30", "filed": "2020-11-04", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568920000176/hlt-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568920000176/" }, "10-Q:0001585689-21-000064": { "kind": "filing", "form": "10-Q", "accession": "0001585689-21-000064", "report_date": "2021-03-31", "filed": "2021-05-05", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568921000064/hlt-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568921000064/" }, "10-Q:0001585689-21-000100": { "kind": "filing", "form": "10-Q", "accession": "0001585689-21-000100", "report_date": "2021-06-30", "filed": "2021-07-29", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568921000100/hlt-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568921000100/" }, "10-Q:0001585689-21-000118": { "kind": "filing", "form": "10-Q", "accession": "0001585689-21-000118", "report_date": "2021-09-30", "filed": "2021-10-27", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568921000118/hlt-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568921000118/" }, "10-Q:0001585689-22-000082": { "kind": "filing", "form": "10-Q", "accession": "0001585689-22-000082", "report_date": "2022-03-31", "filed": "2022-05-03", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568922000082/hlt-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568922000082/" }, "10-Q:0001585689-22-000137": { "kind": "filing", "form": "10-Q", "accession": "0001585689-22-000137", "report_date": "2022-06-30", "filed": "2022-07-27", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568922000137/hlt-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568922000137/" }, "10-Q:0001585689-22-000164": { "kind": "filing", "form": "10-Q", "accession": "0001585689-22-000164", "report_date": "2022-09-30", "filed": "2022-10-26", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568922000164/hlt-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568922000164/" }, "10-Q:0001585689-23-000100": { "kind": "filing", "form": "10-Q", "accession": "0001585689-23-000100", "report_date": "2023-03-31", "filed": "2023-04-26", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568923000100/hlt-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568923000100/" }, "10-Q:0001585689-23-000156": { "kind": "filing", "form": "10-Q", "accession": "0001585689-23-000156", "report_date": "2023-06-30", "filed": "2023-07-26", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568923000156/hlt-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568923000156/" }, "10-Q:0001585689-23-000193": { "kind": "filing", "form": "10-Q", "accession": "0001585689-23-000193", "report_date": "2023-09-30", "filed": "2023-10-25", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568923000193/hlt-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568923000193/" }, "10-Q:0001585689-24-000101": { "kind": "filing", "form": "10-Q", "accession": "0001585689-24-000101", "report_date": "2024-03-31", "filed": "2024-04-24", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568924000101/hlt-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568924000101/" }, "10-Q:0001585689-24-000162": { "kind": "filing", "form": "10-Q", "accession": "0001585689-24-000162", "report_date": "2024-06-30", "filed": "2024-08-07", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568924000162/hlt-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568924000162/" }, "10-Q:0001585689-24-000191": { "kind": "filing", "form": "10-Q", "accession": "0001585689-24-000191", "report_date": "2024-09-30", "filed": "2024-10-23", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568924000191/hlt-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568924000191/" }, "10-Q:0001585689-25-000089": { "kind": "filing", "form": "10-Q", "accession": "0001585689-25-000089", "report_date": "2025-03-31", "filed": "2025-04-29", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568925000089/hlt-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568925000089/" }, "10-Q:0001585689-25-000145": { "kind": "filing", "form": "10-Q", "accession": "0001585689-25-000145", "report_date": "2025-06-30", "filed": "2025-07-23", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568925000145/hlt-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568925000145/" }, "10-Q:0001585689-25-000160": { "kind": "filing", "form": "10-Q", "accession": "0001585689-25-000160", "report_date": "2025-09-30", "filed": "2025-10-22", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568925000160/hlt-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568925000160/" }, "10-Q:0001585689-26-000032": { "kind": "filing", "form": "10-Q", "accession": "0001585689-26-000032", "report_date": "2026-03-31", "filed": "2026-04-28", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568926000032/hlt-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568926000032/" }, "10-Q:0001585689-26-000043": { "kind": "filing", "form": "10-Q", "accession": "0001585689-26-000043", "report_date": "2026-06-30", "filed": "2026-07-28", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568926000043/hlt-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568926000043/" }, "10-Q:0001585689-26-000054": { "kind": "filing", "form": "10-Q", "accession": "0001585689-26-000054", "report_date": "2026-09-30", "filed": "2026-10-27", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568926000054/hlt-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568926000054/" } }, "restatements": [ { "period": "FY2020 Q2", "item": "shares_diluted", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 278000000.0, "source": "10-Q:0001585689-20-000149", "filed": "2020-08-06" }, "latest": { "value": 277000000.0, "source": "10-Q:0001585689-21-000100", "filed": "2021-07-29" }, "used": { "value": 277000000.0, "source": "10-Q:0001585689-21-000100", "filed": "2021-07-29" } }, { "period": "FY2020 Q3", "item": "eps_diluted", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": -0.28, "source": "10-Q:0001585689-20-000176", "filed": "2020-11-04" }, "latest": { "value": -0.29, "source": "10-Q:0001585689-21-000118", "filed": "2021-10-27" }, "used": { "value": -0.29, "source": "10-Q:0001585689-21-000118", "filed": "2021-10-27" } }, { "period": "FY2020 Q3", "item": "shares_diluted", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 279000000.0, "source": "10-Q:0001585689-20-000176", "filed": "2020-11-04" }, "latest": { "value": 277000000.0, "source": "10-Q:0001585689-21-000118", "filed": "2021-10-27" }, "used": { "value": 277000000.0, "source": "10-Q:0001585689-21-000118", "filed": "2021-10-27" } }, { "period": "FY2020", "item": "eps_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -2.56, "source": "10-K:0001585689-21-000016", "filed": "2021-02-17" }, "latest": { "value": -2.58, "source": "10-K:0001585689-23-000036", "filed": "2023-02-09" }, "used": { "value": -2.58, "source": "10-K:0001585689-23-000036", "filed": "2023-02-09" } }, { "period": "FY2020", "item": "shares_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 279000000.0, "source": "10-K:0001585689-21-000016", "filed": "2021-02-17" }, "latest": { "value": 277000000.0, "source": "10-K:0001585689-23-000036", "filed": "2023-02-09" }, "used": { "value": 277000000.0, "source": "10-K:0001585689-23-000036", "filed": "2023-02-09" } }, { "period": "FY2022 Q2", "item": "interest_paid", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": 183000000.0, "source": "10-Q:0001585689-22-000137", "filed": "2022-07-27" }, "latest": { "value": 178000000.0, "source": "10-Q:0001585689-23-000156", "filed": "2023-07-26" }, "used": { "value": 178000000.0, "source": "10-Q:0001585689-23-000156", "filed": "2023-07-26" } }, { "period": "FY2022 Q3", "item": "interest_paid", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 264000000.0, "source": "10-Q:0001585689-22-000164", "filed": "2022-10-26" }, "latest": { "value": 260000000.0, "source": "10-Q:0001585689-23-000193", "filed": "2023-10-25" }, "used": { "value": 260000000.0, "source": "10-Q:0001585689-23-000193", "filed": "2023-10-25" } }, { "period": "FY2022", "item": "interest_paid", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 383000000.0, "source": "10-K:0001585689-23-000036", "filed": "2023-02-09" }, "latest": { "value": 385000000.0, "source": "10-K:0001585689-25-000008", "filed": "2025-02-06" }, "used": { "value": 385000000.0, "source": "10-K:0001585689-24-000027", "filed": "2024-02-07" } }, { "period": "FY2023 Q1", "item": "interest_paid", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 90000000.0, "source": "10-Q:0001585689-23-000100", "filed": "2023-04-26" }, "latest": { "value": 101000000.0, "source": "10-Q:0001585689-24-000101", "filed": "2024-04-24" }, "used": { "value": 101000000.0, "source": "10-Q:0001585689-24-000101", "filed": "2024-04-24" } } ], "withheld": [ { "table": "pl_quarterly", "period": "FY2020 Q3", "item": "income_tax", "value": -127000000.0, "sources": [ "10-Q:0001585689-21-000100", "10-Q:0001585689-21-000118" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2020 Q4", "item": "income_tax", "value": -124000000.0, "sources": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2020 Q3", "item": "nci_profit", "value": -6000000.0, "sources": [ "10-Q:0001585689-21-000100", "10-Q:0001585689-21-000118" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2020 Q4", "item": "nci_profit", "value": -1000000.0, "sources": [ "10-K:0001585689-22-000013", "10-Q:0001585689-21-000118" ], "reason": "reported with opposite signs" }, { "table": "pl_annual", "period": "FY2020", "item": "income_tax", "value": null, "sources": [ "10-K:0001585689-21-000016", "10-K:0001585689-22-000013", "10-K:0001585689-23-000036" ], "reason": "reported with opposite signs" }, { "table": "pl_annual", "period": "FY2020", "item": "nci_profit", "value": null, "sources": [ "10-K:0001585689-21-000016", "10-K:0001585689-22-000013", "10-K:0001585689-23-000036" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2021 Q1", "item": "income_tax", "value": -35000000.0, "sources": [ "10-Q:0001585689-22-000082" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2021 Q2", "item": "income_tax", "value": -1000000.0, "sources": [ "10-Q:0001585689-22-000137" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2021 Q1", "item": "nci_profit", "value": -1000000.0, "sources": [ "10-Q:0001585689-22-000082" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2021 Q2", "item": "nci_profit", "value": -2000000.0, "sources": [ "10-Q:0001585689-22-000137" ], "reason": "reported with opposite signs" } ], "events": [] }