{ "schema": "annalist.dataset/0.1", "company": { "id": "marriott", "name": "Marriott International, Inc.", "country": "US", "template": "corporate", "cik": "0001048286", "tickers": [ "MAR" ], "entity_name": "MARRIOTT INTERNATIONAL INC /MD/", "fiscal_year_end": "1231", "sic": "7011", "sic_description": "Hotels & Motels", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-11-02" }, "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": 4681000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 114000000.0, "interest_expense": 93000000.0, "pretax_income": 19000000.0, "income_tax": -12000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 31000000.0, "net_income_common": null, "eps_basic": 0.1, "eps_diluted": 0.09, "shares_basic": 325400000.0, "shares_diluted": 327400000.0, "dps_declared": 0.48, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-20-007376", "10-Q:0001628280-21-009633" ], "value_sources": { "revenue": [ "10-Q:0001628280-21-009633" ], "operating_income": [ "10-Q:0001628280-21-009633" ], "interest_expense": [ "10-Q:0001628280-21-009633" ], "pretax_income": [ "10-Q:0001628280-21-009633" ], "income_tax": [ "10-Q:0001628280-21-009633" ], "net_income": [ "10-Q:0001628280-21-009633" ], "eps_basic": [ "10-Q:0001628280-21-009633" ], "eps_diluted": [ "10-Q:0001628280-21-009633" ], "shares_basic": [ "10-Q:0001628280-20-007376" ], "shares_diluted": [ "10-Q:0001628280-20-007376" ], "dps_declared": [ "10-Q:0001628280-20-007376" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 1464000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -154000000.0, "interest_expense": 127000000.0, "pretax_income": -298000000.0, "income_tax": -64000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -234000000.0, "net_income_common": null, "eps_basic": -0.72, "eps_diluted": -0.72, "shares_basic": 325600000.0, "shares_diluted": 325600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-21-015288" ], "value_sources": { "revenue": [ "10-Q:0001628280-21-015288" ], "operating_income": [ "10-Q:0001628280-21-015288" ], "interest_expense": [ "10-Q:0001628280-21-015288" ], "pretax_income": [ "10-Q:0001628280-21-015288" ], "income_tax": [ "10-Q:0001628280-21-015288" ], "net_income": [ "10-Q:0001628280-21-015288" ], "eps_basic": [ "10-Q:0001628280-21-015288" ], "eps_diluted": [ "10-Q:0001628280-21-015288" ], "shares_basic": [ "10-Q:0001628280-21-015288" ], "shares_diluted": [ "10-Q:0001628280-21-015288" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 2254000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 252000000.0, "interest_expense": 113000000.0, "pretax_income": 127000000.0, "income_tax": 27000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 100000000.0, "net_income_common": null, "eps_basic": 0.31, "eps_diluted": 0.31, "shares_basic": 325900000.0, "shares_diluted": 326800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-21-021326" ], "value_sources": { "revenue": [ "10-Q:0001628280-21-021326" ], "operating_income": [ "10-Q:0001628280-21-021326" ], "interest_expense": [ "10-Q:0001628280-21-021326" ], "pretax_income": [ "10-Q:0001628280-21-021326" ], "income_tax": [ "10-Q:0001628280-21-021326" ], "net_income": [ "10-Q:0001628280-21-021326" ], "eps_basic": [ "10-Q:0001628280-21-021326" ], "eps_diluted": [ "10-Q:0001628280-21-021326" ], "shares_basic": [ "10-Q:0001628280-21-021326" ], "shares_diluted": [ "10-Q:0001628280-21-021326" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 2172000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -128000000.0, "interest_expense": 112000000.0, "pretax_income": -314000000.0, "income_tax": -150000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -164000000.0, "net_income_common": null, "eps_basic": -0.5, "eps_diluted": -0.5, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-21-002433", "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "value_sources": { "revenue": [ "10-K:0001628280-21-002433" ], "operating_income": [ "10-K:0001628280-21-002433" ], "interest_expense": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "pretax_income": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "income_tax": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "net_income": [ "10-K:0001628280-21-002433" ], "eps_basic": [ "10-K:0001628280-21-002433" ], "eps_diluted": [ "10-K:0001628280-21-002433" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 2316000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 84000000.0, "interest_expense": 107000000.0, "pretax_income": -27000000.0, "income_tax": -16000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -11000000.0, "net_income_common": null, "eps_basic": -0.03, "eps_diluted": -0.03, "shares_basic": 326700000.0, "shares_diluted": 326700000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-22-012175" ], "value_sources": { "revenue": [ "10-Q:0001628280-22-012175" ], "operating_income": [ "10-Q:0001628280-22-012175" ], "interest_expense": [ "10-Q:0001628280-22-012175" ], "pretax_income": [ "10-Q:0001628280-22-012175" ], "income_tax": [ "10-Q:0001628280-22-012175" ], "net_income": [ "10-Q:0001628280-22-012175" ], "eps_basic": [ "10-Q:0001628280-22-012175" ], "eps_diluted": [ "10-Q:0001628280-22-012175" ], "shares_basic": [ "10-Q:0001628280-22-012175" ], "shares_diluted": [ "10-Q:0001628280-22-012175" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 3149000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 486000000.0, "interest_expense": 109000000.0, "pretax_income": 381000000.0, "income_tax": -41000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 422000000.0, "net_income_common": null, "eps_basic": 1.29, "eps_diluted": 1.28, "shares_basic": 327100000.0, "shares_diluted": 329100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-22-020126" ], "value_sources": { "revenue": [ "10-Q:0001628280-22-020126" ], "operating_income": [ "10-Q:0001628280-22-020126" ], "interest_expense": [ "10-Q:0001628280-22-020126" ], "pretax_income": [ "10-Q:0001628280-22-020126" ], "income_tax": [ "10-Q:0001628280-22-020126" ], "net_income": [ "10-Q:0001628280-22-020126" ], "eps_basic": [ "10-Q:0001628280-22-020126" ], "eps_diluted": [ "10-Q:0001628280-22-020126" ], "shares_basic": [ "10-Q:0001628280-22-020126" ], "shares_diluted": [ "10-Q:0001628280-22-020126" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 3946000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 545000000.0, "interest_expense": 107000000.0, "pretax_income": 278000000.0, "income_tax": 58000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 220000000.0, "net_income_common": null, "eps_basic": 0.67, "eps_diluted": 0.67, "shares_basic": 327300000.0, "shares_diluted": 329300000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-22-028021" ], "value_sources": { "revenue": [ "10-Q:0001628280-22-028021" ], "operating_income": [ "10-Q:0001628280-22-028021" ], "interest_expense": [ "10-Q:0001628280-22-028021" ], "pretax_income": [ "10-Q:0001628280-22-028021" ], "income_tax": [ "10-Q:0001628280-22-028021" ], "net_income": [ "10-Q:0001628280-22-028021" ], "eps_basic": [ "10-Q:0001628280-22-028021" ], "eps_diluted": [ "10-Q:0001628280-22-028021" ], "shares_basic": [ "10-Q:0001628280-22-028021" ], "shares_diluted": [ "10-Q:0001628280-22-028021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 4446000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 635000000.0, "interest_expense": 97000000.0, "pretax_income": 548000000.0, "income_tax": 80000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 468000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "value_sources": { "revenue": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "operating_income": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "interest_expense": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "pretax_income": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "income_tax": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "net_income": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 4199000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 558000000.0, "interest_expense": 93000000.0, "pretax_income": 476000000.0, "income_tax": 99000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 377000000.0, "net_income_common": null, "eps_basic": 1.15, "eps_diluted": 1.14, "shares_basic": 328300000.0, "shares_diluted": 330000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-23-014793" ], "value_sources": { "revenue": [ "10-Q:0001628280-23-014793" ], "operating_income": [ "10-Q:0001628280-23-014793" ], "interest_expense": [ "10-Q:0001628280-23-014793" ], "pretax_income": [ "10-Q:0001628280-23-014793" ], "income_tax": [ "10-Q:0001628280-23-014793" ], "net_income": [ "10-Q:0001628280-23-014793" ], "eps_basic": [ "10-Q:0001628280-23-014793" ], "eps_diluted": [ "10-Q:0001628280-23-014793" ], "shares_basic": [ "10-Q:0001628280-23-014793" ], "shares_diluted": [ "10-Q:0001628280-23-014793" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 5338000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 950000000.0, "interest_expense": 95000000.0, "pretax_income": 878000000.0, "income_tax": 200000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 678000000.0, "net_income_common": null, "eps_basic": 2.06, "eps_diluted": 2.06, "shares_basic": 328200000.0, "shares_diluted": 329500000.0, "dps_declared": 0.3, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-23-026380" ], "value_sources": { "revenue": [ "10-Q:0001628280-23-026380" ], "operating_income": [ "10-Q:0001628280-23-026380" ], "interest_expense": [ "10-Q:0001628280-23-026380" ], "pretax_income": [ "10-Q:0001628280-23-026380" ], "income_tax": [ "10-Q:0001628280-23-026380" ], "net_income": [ "10-Q:0001628280-23-026380" ], "eps_basic": [ "10-Q:0001628280-23-026380" ], "eps_diluted": [ "10-Q:0001628280-23-026380" ], "shares_basic": [ "10-Q:0001628280-23-026380" ], "shares_diluted": [ "10-Q:0001628280-23-026380" ], "dps_declared": [ "10-Q:0001628280-23-026380" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 5313000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 958000000.0, "interest_expense": 100000000.0, "pretax_income": 869000000.0, "income_tax": 239000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 630000000.0, "net_income_common": null, "eps_basic": 1.94, "eps_diluted": 1.94, "shares_basic": 324500000.0, "shares_diluted": 325700000.0, "dps_declared": 0.3, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-23-036256" ], "value_sources": { "revenue": [ "10-Q:0001628280-23-036256" ], "operating_income": [ "10-Q:0001628280-23-036256" ], "interest_expense": [ "10-Q:0001628280-23-036256" ], "pretax_income": [ "10-Q:0001628280-23-036256" ], "income_tax": [ "10-Q:0001628280-23-036256" ], "net_income": [ "10-Q:0001628280-23-036256" ], "eps_basic": [ "10-Q:0001628280-23-036256" ], "eps_diluted": [ "10-Q:0001628280-23-036256" ], "shares_basic": [ "10-Q:0001628280-23-036256" ], "shares_diluted": [ "10-Q:0001628280-23-036256" ], "dps_declared": [ "10-Q:0001628280-23-036256" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 5923000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 996000000.0, "interest_expense": 115000000.0, "pretax_income": 891000000.0, "income_tax": 218000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 673000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "value_sources": { "revenue": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "operating_income": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "interest_expense": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "pretax_income": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "income_tax": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "net_income": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 5615000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 951000000.0, "interest_expense": 126000000.0, "pretax_income": 844000000.0, "income_tax": 87000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 757000000.0, "net_income_common": null, "eps_basic": 2.44, "eps_diluted": 2.43, "shares_basic": 309600000.0, "shares_diluted": 311000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-24-019494" ], "value_sources": { "revenue": [ "10-Q:0001628280-24-019494" ], "operating_income": [ "10-Q:0001628280-24-019494" ], "interest_expense": [ "10-Q:0001628280-24-019494" ], "pretax_income": [ "10-Q:0001628280-24-019494" ], "income_tax": [ "10-Q:0001628280-24-019494" ], "net_income": [ "10-Q:0001628280-24-019494" ], "eps_basic": [ "10-Q:0001628280-24-019494" ], "eps_diluted": [ "10-Q:0001628280-24-019494" ], "shares_basic": [ "10-Q:0001628280-24-019494" ], "shares_diluted": [ "10-Q:0001628280-24-019494" ], "dps_declared": [ "10-Q:0001628280-24-019494" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 6075000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1096000000.0, "interest_expense": 140000000.0, "pretax_income": 964000000.0, "income_tax": 238000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 726000000.0, "net_income_common": null, "eps_basic": 2.39, "eps_diluted": 2.38, "shares_basic": 303600000.0, "shares_diluted": 305000000.0, "dps_declared": 0.52, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-24-033679" ], "value_sources": { "revenue": [ "10-Q:0001628280-24-033679" ], "operating_income": [ "10-Q:0001628280-24-033679" ], "interest_expense": [ "10-Q:0001628280-24-033679" ], "pretax_income": [ "10-Q:0001628280-24-033679" ], "income_tax": [ "10-Q:0001628280-24-033679" ], "net_income": [ "10-Q:0001628280-24-033679" ], "eps_basic": [ "10-Q:0001628280-24-033679" ], "eps_diluted": [ "10-Q:0001628280-24-033679" ], "shares_basic": [ "10-Q:0001628280-24-033679" ], "shares_diluted": [ "10-Q:0001628280-24-033679" ], "dps_declared": [ "10-Q:0001628280-24-033679" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 5928000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1099000000.0, "interest_expense": 146000000.0, "pretax_income": 989000000.0, "income_tax": 237000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 752000000.0, "net_income_common": null, "eps_basic": 2.52, "eps_diluted": 2.51, "shares_basic": 298600000.0, "shares_diluted": 300100000.0, "dps_declared": 0.52, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-24-044884" ], "value_sources": { "revenue": [ "10-Q:0001628280-24-044884" ], "operating_income": [ "10-Q:0001628280-24-044884" ], "interest_expense": [ "10-Q:0001628280-24-044884" ], "pretax_income": [ "10-Q:0001628280-24-044884" ], "income_tax": [ "10-Q:0001628280-24-044884" ], "net_income": [ "10-Q:0001628280-24-044884" ], "eps_basic": [ "10-Q:0001628280-24-044884" ], "eps_diluted": [ "10-Q:0001628280-24-044884" ], "shares_basic": [ "10-Q:0001628280-24-044884" ], "shares_diluted": [ "10-Q:0001628280-24-044884" ], "dps_declared": [ "10-Q:0001628280-24-044884" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 6095000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 718000000.0, "interest_expense": 153000000.0, "pretax_income": 581000000.0, "income_tax": -267000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 848000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "value_sources": { "revenue": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "operating_income": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "interest_expense": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "pretax_income": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "income_tax": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "net_income": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 5977000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 876000000.0, "interest_expense": 163000000.0, "pretax_income": 727000000.0, "income_tax": 163000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 564000000.0, "net_income_common": null, "eps_basic": 1.94, "eps_diluted": 1.93, "shares_basic": 290400000.0, "shares_diluted": 291600000.0, "dps_declared": 0.52, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-022485" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-022485" ], "operating_income": [ "10-Q:0001628280-25-022485" ], "interest_expense": [ "10-Q:0001628280-25-022485" ], "pretax_income": [ "10-Q:0001628280-25-022485" ], "income_tax": [ "10-Q:0001628280-25-022485" ], "net_income": [ "10-Q:0001628280-25-022485" ], "eps_basic": [ "10-Q:0001628280-25-022485" ], "eps_diluted": [ "10-Q:0001628280-25-022485" ], "shares_basic": [ "10-Q:0001628280-25-022485" ], "shares_diluted": [ "10-Q:0001628280-25-022485" ], "dps_declared": [ "10-Q:0001628280-25-022485" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 6439000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1195000000.0, "interest_expense": 173000000.0, "pretax_income": 1040000000.0, "income_tax": 268000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 772000000.0, "net_income_common": null, "eps_basic": 2.7, "eps_diluted": 2.69, "shares_basic": 285800000.0, "shares_diluted": 286700000.0, "dps_declared": 0.63, "operating_lease_cost": null }, "sources": [ "10-Q:0001048286-25-000006" ], "value_sources": { "revenue": [ "10-Q:0001048286-25-000006" ], "operating_income": [ "10-Q:0001048286-25-000006" ], "interest_expense": [ "10-Q:0001048286-25-000006" ], "pretax_income": [ "10-Q:0001048286-25-000006" ], "income_tax": [ "10-Q:0001048286-25-000006" ], "net_income": [ "10-Q:0001048286-25-000006" ], "eps_basic": [ "10-Q:0001048286-25-000006" ], "eps_diluted": [ "10-Q:0001048286-25-000006" ], "shares_basic": [ "10-Q:0001048286-25-000006" ], "shares_diluted": [ "10-Q:0001048286-25-000006" ], "dps_declared": [ "10-Q:0001048286-25-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 6255000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 944000000.0, "interest_expense": 179000000.0, "pretax_income": 786000000.0, "income_tax": 202000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 584000000.0, "net_income_common": null, "eps_basic": 2.08, "eps_diluted": 2.07, "shares_basic": 281500000.0, "shares_diluted": 282400000.0, "dps_declared": 0.63, "operating_lease_cost": null }, "sources": [ "10-Q:0001048286-25-000013" ], "value_sources": { "revenue": [ "10-Q:0001048286-25-000013" ], "operating_income": [ "10-Q:0001048286-25-000013" ], "interest_expense": [ "10-Q:0001048286-25-000013" ], "pretax_income": [ "10-Q:0001048286-25-000013" ], "income_tax": [ "10-Q:0001048286-25-000013" ], "net_income": [ "10-Q:0001048286-25-000013" ], "eps_basic": [ "10-Q:0001048286-25-000013" ], "eps_diluted": [ "10-Q:0001048286-25-000013" ], "shares_basic": [ "10-Q:0001048286-25-000013" ], "shares_diluted": [ "10-Q:0001048286-25-000013" ], "dps_declared": [ "10-Q:0001048286-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 6429000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 752000000.0, "interest_expense": 180000000.0, "pretax_income": 598000000.0, "income_tax": 143000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 455000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "value_sources": { "revenue": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "operating_income": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "interest_expense": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "pretax_income": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "income_tax": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "net_income": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 6263000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 948000000.0, "interest_expense": 192000000.0, "pretax_income": 764000000.0, "income_tax": 99000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 665000000.0, "net_income_common": null, "eps_basic": 2.4, "eps_diluted": 2.39, "shares_basic": 276900000.0, "shares_diluted": 277700000.0, "dps_declared": 0.63, "operating_lease_cost": null }, "sources": [ "10-Q:0001048286-26-000014" ], "value_sources": { "revenue": [ "10-Q:0001048286-26-000014" ], "operating_income": [ "10-Q:0001048286-26-000014" ], "interest_expense": [ "10-Q:0001048286-26-000014" ], "pretax_income": [ "10-Q:0001048286-26-000014" ], "income_tax": [ "10-Q:0001048286-26-000014" ], "net_income": [ "10-Q:0001048286-26-000014" ], "eps_basic": [ "10-Q:0001048286-26-000014" ], "eps_diluted": [ "10-Q:0001048286-26-000014" ], "shares_basic": [ "10-Q:0001048286-26-000014" ], "shares_diluted": [ "10-Q:0001048286-26-000014" ], "dps_declared": [ "10-Q:0001048286-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 6744000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1236000000.0, "interest_expense": 203000000.0, "pretax_income": 1054000000.0, "income_tax": 291000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 763000000.0, "net_income_common": null, "eps_basic": 2.78, "eps_diluted": 2.78, "shares_basic": 274200000.0, "shares_diluted": 274700000.0, "dps_declared": 0.67, "operating_lease_cost": null }, "sources": [ "10-Q:0001048286-26-000035" ], "value_sources": { "revenue": [ "10-Q:0001048286-26-000035" ], "operating_income": [ "10-Q:0001048286-26-000035" ], "interest_expense": [ "10-Q:0001048286-26-000035" ], "pretax_income": [ "10-Q:0001048286-26-000035" ], "income_tax": [ "10-Q:0001048286-26-000035" ], "net_income": [ "10-Q:0001048286-26-000035" ], "eps_basic": [ "10-Q:0001048286-26-000035" ], "eps_diluted": [ "10-Q:0001048286-26-000035" ], "shares_basic": [ "10-Q:0001048286-26-000035" ], "shares_diluted": [ "10-Q:0001048286-26-000035" ], "dps_declared": [ "10-Q:0001048286-26-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 6489000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1180000000.0, "interest_expense": 206000000.0, "pretax_income": 994000000.0, "income_tax": 266000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 728000000.0, "net_income_common": null, "eps_basic": 2.68, "eps_diluted": 2.67, "shares_basic": 271800000.0, "shares_diluted": 272500000.0, "dps_declared": 0.67, "operating_lease_cost": null }, "sources": [ "10-Q:0001048286-26-000043" ], "value_sources": { "revenue": [ "10-Q:0001048286-26-000043" ], "operating_income": [ "10-Q:0001048286-26-000043" ], "interest_expense": [ "10-Q:0001048286-26-000043" ], "pretax_income": [ "10-Q:0001048286-26-000043" ], "income_tax": [ "10-Q:0001048286-26-000043" ], "net_income": [ "10-Q:0001048286-26-000043" ], "eps_basic": [ "10-Q:0001048286-26-000043" ], "eps_diluted": [ "10-Q:0001048286-26-000043" ], "shares_basic": [ "10-Q:0001048286-26-000043" ], "shares_diluted": [ "10-Q:0001048286-26-000043" ], "dps_declared": [ "10-Q:0001048286-26-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 6690000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 777000000.0, "interest_expense": 208000000.0, "pretax_income": 582000000.0, "income_tax": 137000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 445000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "value_sources": { "revenue": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "operating_income": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "interest_expense": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "pretax_income": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "income_tax": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "net_income": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 6654000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1064000000.0, "interest_expense": 214000000.0, "pretax_income": 858000000.0, "income_tax": 210000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 648000000.0, "net_income_common": null, "eps_basic": 2.44, "eps_diluted": 2.43, "shares_basic": 266100000.0, "shares_diluted": 266800000.0, "dps_declared": 0.67, "operating_lease_cost": null }, "sources": [ "10-Q:0001048286-26-000014" ], "value_sources": { "revenue": [ "10-Q:0001048286-26-000014" ], "operating_income": [ "10-Q:0001048286-26-000014" ], "interest_expense": [ "10-Q:0001048286-26-000014" ], "pretax_income": [ "10-Q:0001048286-26-000014" ], "income_tax": [ "10-Q:0001048286-26-000014" ], "net_income": [ "10-Q:0001048286-26-000014" ], "eps_basic": [ "10-Q:0001048286-26-000014" ], "eps_diluted": [ "10-Q:0001048286-26-000014" ], "shares_basic": [ "10-Q:0001048286-26-000014" ], "shares_diluted": [ "10-Q:0001048286-26-000014" ], "dps_declared": [ "10-Q:0001048286-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 7071000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1229000000.0, "interest_expense": 221000000.0, "pretax_income": 1044000000.0, "income_tax": 278000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 766000000.0, "net_income_common": null, "eps_basic": 2.9, "eps_diluted": 2.9, "shares_basic": 263900000.0, "shares_diluted": 264500000.0, "dps_declared": 0.73, "operating_lease_cost": null }, "sources": [ "10-Q:0001048286-26-000035" ], "value_sources": { "revenue": [ "10-Q:0001048286-26-000035" ], "operating_income": [ "10-Q:0001048286-26-000035" ], "interest_expense": [ "10-Q:0001048286-26-000035" ], "pretax_income": [ "10-Q:0001048286-26-000035" ], "income_tax": [ "10-Q:0001048286-26-000035" ], "net_income": [ "10-Q:0001048286-26-000035" ], "eps_basic": [ "10-Q:0001048286-26-000035" ], "eps_diluted": [ "10-Q:0001048286-26-000035" ], "shares_basic": [ "10-Q:0001048286-26-000035" ], "shares_diluted": [ "10-Q:0001048286-26-000035" ], "dps_declared": [ "10-Q:0001048286-26-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 7005000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1274000000.0, "interest_expense": 227000000.0, "pretax_income": 1060000000.0, "income_tax": 266000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 794000000.0, "net_income_common": null, "eps_basic": 3.05, "eps_diluted": 3.04, "shares_basic": 260600000.0, "shares_diluted": 261200000.0, "dps_declared": 0.73, "operating_lease_cost": null }, "sources": [ "10-Q:0001048286-26-000043" ], "value_sources": { "revenue": [ "10-Q:0001048286-26-000043" ], "operating_income": [ "10-Q:0001048286-26-000043" ], "interest_expense": [ "10-Q:0001048286-26-000043" ], "pretax_income": [ "10-Q:0001048286-26-000043" ], "income_tax": [ "10-Q:0001048286-26-000043" ], "net_income": [ "10-Q:0001048286-26-000043" ], "eps_basic": [ "10-Q:0001048286-26-000043" ], "eps_diluted": [ "10-Q:0001048286-26-000043" ], "shares_basic": [ "10-Q:0001048286-26-000043" ], "shares_diluted": [ "10-Q:0001048286-26-000043" ], "dps_declared": [ "10-Q:0001048286-26-000043" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 10571000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 84000000.0, "interest_expense": 445000000.0, "pretax_income": -466000000.0, "income_tax": -199000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -267000000.0, "net_income_common": null, "eps_basic": -0.82, "eps_diluted": -0.82, "shares_basic": 325800000.0, "shares_diluted": 325800000.0, "dps_declared": null, "operating_lease_cost": 157000000.0 }, "sources": [ "10-K:0001628280-23-003485" ], "value_sources": { "revenue": [ "10-K:0001628280-23-003485" ], "operating_income": [ "10-K:0001628280-23-003485" ], "interest_expense": [ "10-K:0001628280-23-003485" ], "pretax_income": [ "10-K:0001628280-23-003485" ], "income_tax": [ "10-K:0001628280-23-003485" ], "net_income": [ "10-K:0001628280-23-003485" ], "eps_basic": [ "10-K:0001628280-23-003485" ], "eps_diluted": [ "10-K:0001628280-23-003485" ], "shares_basic": [ "10-K:0001628280-23-003485" ], "shares_diluted": [ "10-K:0001628280-23-003485" ], "operating_lease_cost": [ "10-K:0001628280-23-003485" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 13857000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1750000000.0, "interest_expense": 420000000.0, "pretax_income": 1180000000.0, "income_tax": 81000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1099000000.0, "net_income_common": null, "eps_basic": 3.36, "eps_diluted": 3.34, "shares_basic": 327200000.0, "shares_diluted": 329300000.0, "dps_declared": null, "operating_lease_cost": 149000000.0 }, "sources": [ "10-K:0001628280-24-004372" ], "value_sources": { "revenue": [ "10-K:0001628280-24-004372" ], "operating_income": [ "10-K:0001628280-24-004372" ], "interest_expense": [ "10-K:0001628280-24-004372" ], "pretax_income": [ "10-K:0001628280-24-004372" ], "income_tax": [ "10-K:0001628280-24-004372" ], "net_income": [ "10-K:0001628280-24-004372" ], "eps_basic": [ "10-K:0001628280-24-004372" ], "eps_diluted": [ "10-K:0001628280-24-004372" ], "shares_basic": [ "10-K:0001628280-24-004372" ], "shares_diluted": [ "10-K:0001628280-24-004372" ], "operating_lease_cost": [ "10-K:0001628280-24-004372" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 20773000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3462000000.0, "interest_expense": 403000000.0, "pretax_income": 3114000000.0, "income_tax": 756000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2358000000.0, "net_income_common": null, "eps_basic": 7.27, "eps_diluted": 7.24, "shares_basic": 324400000.0, "shares_diluted": 325800000.0, "dps_declared": null, "operating_lease_cost": 165000000.0 }, "sources": [ "10-K:0001628280-25-004818" ], "value_sources": { "revenue": [ "10-K:0001628280-25-004818" ], "operating_income": [ "10-K:0001628280-25-004818" ], "interest_expense": [ "10-K:0001628280-25-004818" ], "pretax_income": [ "10-K:0001628280-25-004818" ], "income_tax": [ "10-K:0001628280-25-004818" ], "net_income": [ "10-K:0001628280-25-004818" ], "eps_basic": [ "10-K:0001628280-25-004818" ], "eps_diluted": [ "10-K:0001628280-25-004818" ], "shares_basic": [ "10-K:0001628280-25-004818" ], "shares_diluted": [ "10-K:0001628280-25-004818" ], "operating_lease_cost": [ "10-K:0001628280-25-004818" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 23713000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3864000000.0, "interest_expense": 565000000.0, "pretax_income": 3378000000.0, "income_tax": 295000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 3083000000.0, "net_income_common": null, "eps_basic": 10.23, "eps_diluted": 10.18, "shares_basic": 301500000.0, "shares_diluted": 302900000.0, "dps_declared": null, "operating_lease_cost": 155000000.0 }, "sources": [ "10-K:0001048286-26-000007" ], "value_sources": { "revenue": [ "10-K:0001048286-26-000007" ], "operating_income": [ "10-K:0001048286-26-000007" ], "interest_expense": [ "10-K:0001048286-26-000007" ], "pretax_income": [ "10-K:0001048286-26-000007" ], "income_tax": [ "10-K:0001048286-26-000007" ], "net_income": [ "10-K:0001048286-26-000007" ], "eps_basic": [ "10-K:0001048286-26-000007" ], "eps_diluted": [ "10-K:0001048286-26-000007" ], "shares_basic": [ "10-K:0001048286-26-000007" ], "shares_diluted": [ "10-K:0001048286-26-000007" ], "operating_lease_cost": [ "10-K:0001048286-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 25100000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3767000000.0, "interest_expense": 695000000.0, "pretax_income": 3151000000.0, "income_tax": 776000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2375000000.0, "net_income_common": null, "eps_basic": 8.36, "eps_diluted": 8.33, "shares_basic": 284200000.0, "shares_diluted": 285200000.0, "dps_declared": null, "operating_lease_cost": 143000000.0 }, "sources": [ "10-K:0001048286-26-000007" ], "value_sources": { "revenue": [ "10-K:0001048286-26-000007" ], "operating_income": [ "10-K:0001048286-26-000007" ], "interest_expense": [ "10-K:0001048286-26-000007" ], "pretax_income": [ "10-K:0001048286-26-000007" ], "income_tax": [ "10-K:0001048286-26-000007" ], "net_income": [ "10-K:0001048286-26-000007" ], "eps_basic": [ "10-K:0001048286-26-000007" ], "eps_diluted": [ "10-K:0001048286-26-000007" ], "shares_basic": [ "10-K:0001048286-26-000007" ], "shares_diluted": [ "10-K:0001048286-26-000007" ], "operating_lease_cost": [ "10-K:0001048286-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 26186000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4141000000.0, "interest_expense": 809000000.0, "pretax_income": 3394000000.0, "income_tax": 793000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2601000000.0, "net_income_common": null, "eps_basic": 9.53, "eps_diluted": 9.51, "shares_basic": 272900000.0, "shares_diluted": 273600000.0, "dps_declared": null, "operating_lease_cost": 139000000.0 }, "sources": [ "10-K:0001048286-26-000007" ], "value_sources": { "revenue": [ "10-K:0001048286-26-000007" ], "operating_income": [ "10-K:0001048286-26-000007" ], "interest_expense": [ "10-K:0001048286-26-000007" ], "pretax_income": [ "10-K:0001048286-26-000007" ], "income_tax": [ "10-K:0001048286-26-000007" ], "net_income": [ "10-K:0001048286-26-000007" ], "eps_basic": [ "10-K:0001048286-26-000007" ], "eps_diluted": [ "10-K:0001048286-26-000007" ], "shares_basic": [ "10-K:0001048286-26-000007" ], "shares_diluted": [ "10-K:0001048286-26-000007" ], "operating_lease_cost": [ "10-K:0001048286-26-000007" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 1760000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 4049000000.0, "ppe_net": 1854000000.0, "goodwill": 8901000000.0, "intangibles": null, "total_assets": 25549000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1664000000.0, "current_liabilities": 6516000000.0, "long_term_debt": 10569000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -20000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 25549000000.0, "shares_outstanding": null, "retained_earnings": 9504000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 983000000.0, "operating_lease_liability_current": 137000000.0, "operating_lease_liability_noncurrent": 846000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1263000000.0, "operating_lease_imputed_interest": 280000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-20-007376" ], "value_sources": { "cash": [ "10-Q:0001628280-20-007376" ], "current_assets": [ "10-Q:0001628280-20-007376" ], "ppe_net": [ "10-Q:0001628280-20-007376" ], "goodwill": [ "10-Q:0001628280-20-007376" ], "total_assets": [ "10-Q:0001628280-20-007376" ], "debt_current": [ "10-Q:0001628280-20-007376" ], "current_liabilities": [ "10-Q:0001628280-20-007376" ], "long_term_debt": [ "10-Q:0001628280-20-007376" ], "equity_parent": [ "10-Q:0001628280-20-007376" ], "liabilities_and_equity": [ "10-Q:0001628280-20-007376" ], "retained_earnings": [ "10-Q:0001628280-20-007376" ], "operating_lease_liability": [ "10-Q:0001628280-20-007376" ], "operating_lease_liability_current": [ "10-Q:0001628280-20-007376" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-20-007376" ], "operating_lease_payments_total": [ "10-Q:0001628280-20-007376" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-20-007376" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 2283000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 4113000000.0, "ppe_net": 1818000000.0, "goodwill": 8962000000.0, "intangibles": null, "total_assets": 25680000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1665000000.0, "current_liabilities": 6118000000.0, "long_term_debt": 10133000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -79000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 25680000000.0, "shares_outstanding": null, "retained_earnings": 9270000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 971000000.0, "operating_lease_liability_current": 141000000.0, "operating_lease_liability_noncurrent": 830000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 173000000.0, "operating_lease_payments_total": 1243000000.0, "operating_lease_imputed_interest": 272000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-20-012272" ], "value_sources": { "cash": [ "10-Q:0001628280-20-012272" ], "current_assets": [ "10-Q:0001628280-20-012272" ], "ppe_net": [ "10-Q:0001628280-20-012272" ], "goodwill": [ "10-Q:0001628280-20-012272" ], "total_assets": [ "10-Q:0001628280-20-012272" ], "debt_current": [ "10-Q:0001628280-20-012272" ], "current_liabilities": [ "10-Q:0001628280-20-012272" ], "long_term_debt": [ "10-Q:0001628280-20-012272" ], "equity_parent": [ "10-Q:0001628280-20-012272" ], "liabilities_and_equity": [ "10-Q:0001628280-20-012272" ], "retained_earnings": [ "10-Q:0001628280-20-012272" ], "operating_lease_liability": [ "10-Q:0001628280-20-012272" ], "operating_lease_liability_current": [ "10-Q:0001628280-20-012272" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-20-012272" ], "operating_lease_payments_y1": [ "10-Q:0001628280-20-012272" ], "operating_lease_payments_total": [ "10-Q:0001628280-20-012272" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-20-012272" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 1577000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3540000000.0, "ppe_net": 1790000000.0, "goodwill": 9035000000.0, "intangibles": null, "total_assets": 25148000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1316000000.0, "current_liabilities": 6006000000.0, "long_term_debt": 9679000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 229000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 25148000000.0, "shares_outstanding": null, "retained_earnings": 9370000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 964000000.0, "operating_lease_liability_current": 147000000.0, "operating_lease_liability_noncurrent": 817000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 176000000.0, "operating_lease_payments_total": 1230000000.0, "operating_lease_imputed_interest": 266000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-20-015909" ], "value_sources": { "cash": [ "10-Q:0001628280-20-015909" ], "current_assets": [ "10-Q:0001628280-20-015909" ], "ppe_net": [ "10-Q:0001628280-20-015909" ], "goodwill": [ "10-Q:0001628280-20-015909" ], "total_assets": [ "10-Q:0001628280-20-015909" ], "debt_current": [ "10-Q:0001628280-20-015909" ], "current_liabilities": [ "10-Q:0001628280-20-015909" ], "long_term_debt": [ "10-Q:0001628280-20-015909" ], "equity_parent": [ "10-Q:0001628280-20-015909" ], "liabilities_and_equity": [ "10-Q:0001628280-20-015909" ], "retained_earnings": [ "10-Q:0001628280-20-015909" ], "operating_lease_liability": [ "10-Q:0001628280-20-015909" ], "operating_lease_liability_current": [ "10-Q:0001628280-20-015909" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-20-015909" ], "operating_lease_payments_y1": [ "10-Q:0001628280-20-015909" ], "operating_lease_payments_total": [ "10-Q:0001628280-20-015909" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-20-015909" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 877000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 2825000000.0, "ppe_net": 1514000000.0, "goodwill": 9175000000.0, "intangibles": 8989000000.0, "total_assets": 24701000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1173000000.0, "current_liabilities": 5752000000.0, "long_term_debt": 9203000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 430000000.0, "nci": null, "equity_total": 430000000.0, "liabilities_and_equity": 24701000000.0, "shares_outstanding": 324400000.0, "retained_earnings": 9206000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 422000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 970000000.0, "operating_lease_liability_current": 147000000.0, "operating_lease_liability_noncurrent": 823000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": 184000000.0, "operating_lease_payments_total": 1235000000.0, "operating_lease_imputed_interest": 265000000.0, "debt_maturity_y1": 1173000000.0, "debt_maturity_y2": 807000000.0, "debt_maturity_y3": 682000000.0, "debt_maturity_y4": 1494000000.0, "debt_maturity_y5": 2302000000.0, "debt_maturity_after_y5": 3918000000.0 }, "sources": [ "10-K:0001628280-21-002433", "10-K:0001628280-22-002666" ], "value_sources": { "cash": [ "10-K:0001628280-22-002666" ], "current_assets": [ "10-K:0001628280-22-002666" ], "ppe_net": [ "10-K:0001628280-22-002666" ], "goodwill": [ "10-K:0001628280-22-002666" ], "intangibles": [ "10-K:0001628280-22-002666" ], "total_assets": [ "10-K:0001628280-22-002666" ], "debt_current": [ "10-K:0001628280-22-002666" ], "current_liabilities": [ "10-K:0001628280-22-002666" ], "long_term_debt": [ "10-K:0001628280-22-002666" ], "equity_parent": [ "10-K:0001628280-22-002666" ], "equity_total": [ "10-K:0001628280-22-002666" ], "liabilities_and_equity": [ "10-K:0001628280-22-002666" ], "shares_outstanding": [ "10-K:0001628280-21-002433" ], "retained_earnings": [ "10-K:0001628280-22-002666" ], "equity_method_investments": [ "10-K:0001628280-22-002666" ], "operating_lease_liability": [ "10-K:0001628280-22-002666" ], "operating_lease_liability_current": [ "10-K:0001628280-22-002666" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-22-002666" ], "operating_lease_discount_rate": [ "10-K:0001628280-22-002666" ], "operating_lease_payments_y1": [ "10-K:0001628280-21-002433" ], "operating_lease_payments_total": [ "10-K:0001628280-21-002433" ], "operating_lease_imputed_interest": [ "10-K:0001628280-21-002433" ], "debt_maturity_y1": [ "10-K:0001628280-21-002433" ], "debt_maturity_y2": [ "10-K:0001628280-21-002433" ], "debt_maturity_y3": [ "10-K:0001628280-21-002433" ], "debt_maturity_y4": [ "10-K:0001628280-21-002433" ], "debt_maturity_y5": [ "10-K:0001628280-21-002433" ], "debt_maturity_after_y5": [ "10-K:0001628280-21-002433" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 628000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 2672000000.0, "ppe_net": 1482000000.0, "goodwill": 9107000000.0, "intangibles": null, "total_assets": 24369000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 822000000.0, "current_liabilities": 5914000000.0, "long_term_debt": 9386000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 234000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 24369000000.0, "shares_outstanding": null, "retained_earnings": 9195000000.0, "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:0001628280-21-009633" ], "value_sources": { "cash": [ "10-Q:0001628280-21-009633" ], "current_assets": [ "10-Q:0001628280-21-009633" ], "ppe_net": [ "10-Q:0001628280-21-009633" ], "goodwill": [ "10-Q:0001628280-21-009633" ], "total_assets": [ "10-Q:0001628280-21-009633" ], "debt_current": [ "10-Q:0001628280-21-009633" ], "current_liabilities": [ "10-Q:0001628280-21-009633" ], "long_term_debt": [ "10-Q:0001628280-21-009633" ], "equity_parent": [ "10-Q:0001628280-21-009633" ], "liabilities_and_equity": [ "10-Q:0001628280-21-009633" ], "retained_earnings": [ "10-Q:0001628280-21-009633" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-21-009633" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 664000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 2799000000.0, "ppe_net": 1490000000.0, "goodwill": 9142000000.0, "intangibles": null, "total_assets": 24504000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 805000000.0, "current_liabilities": 6121000000.0, "long_term_debt": 9383000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 796000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 24504000000.0, "shares_outstanding": null, "retained_earnings": 9618000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 893000000.0, "operating_lease_liability_current": 148000000.0, "operating_lease_liability_noncurrent": 745000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 176000000.0, "operating_lease_payments_total": 1133000000.0, "operating_lease_imputed_interest": 240000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-21-015288" ], "value_sources": { "cash": [ "10-Q:0001628280-21-015288" ], "current_assets": [ "10-Q:0001628280-21-015288" ], "ppe_net": [ "10-Q:0001628280-21-015288" ], "goodwill": [ "10-Q:0001628280-21-015288" ], "total_assets": [ "10-Q:0001628280-21-015288" ], "debt_current": [ "10-Q:0001628280-21-015288" ], "current_liabilities": [ "10-Q:0001628280-21-015288" ], "long_term_debt": [ "10-Q:0001628280-21-015288" ], "equity_parent": [ "10-Q:0001628280-21-015288" ], "liabilities_and_equity": [ "10-Q:0001628280-21-015288" ], "retained_earnings": [ "10-Q:0001628280-21-015288" ], "operating_lease_liability": [ "10-Q:0001628280-21-015288" ], "operating_lease_liability_current": [ "10-Q:0001628280-21-015288" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-21-015288" ], "operating_lease_payments_y1": [ "10-Q:0001628280-21-015288" ], "operating_lease_payments_total": [ "10-Q:0001628280-21-015288" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-21-015288" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 772000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 2990000000.0, "ppe_net": 1496000000.0, "goodwill": 9084000000.0, "intangibles": null, "total_assets": 24506000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 579000000.0, "current_liabilities": 6019000000.0, "long_term_debt": 9264000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 918000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 24506000000.0, "shares_outstanding": null, "retained_earnings": 9838000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 842000000.0, "operating_lease_liability_current": 145000000.0, "operating_lease_liability_noncurrent": 697000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 175000000.0, "operating_lease_payments_total": 1068000000.0, "operating_lease_imputed_interest": 226000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-21-021326" ], "value_sources": { "cash": [ "10-Q:0001628280-21-021326" ], "current_assets": [ "10-Q:0001628280-21-021326" ], "ppe_net": [ "10-Q:0001628280-21-021326" ], "goodwill": [ "10-Q:0001628280-21-021326" ], "total_assets": [ "10-Q:0001628280-21-021326" ], "debt_current": [ "10-Q:0001628280-21-021326" ], "current_liabilities": [ "10-Q:0001628280-21-021326" ], "long_term_debt": [ "10-Q:0001628280-21-021326" ], "equity_parent": [ "10-Q:0001628280-21-021326" ], "liabilities_and_equity": [ "10-Q:0001628280-21-021326" ], "retained_earnings": [ "10-Q:0001628280-21-021326" ], "operating_lease_liability": [ "10-Q:0001628280-21-021326" ], "operating_lease_liability_current": [ "10-Q:0001628280-21-021326" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-21-021326" ], "operating_lease_payments_y1": [ "10-Q:0001628280-21-021326" ], "operating_lease_payments_total": [ "10-Q:0001628280-21-021326" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-21-021326" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 1393000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3626000000.0, "ppe_net": 1503000000.0, "goodwill": 9073000000.0, "intangibles": 8926000000.0, "total_assets": 25553000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 805000000.0, "current_liabilities": 6407000000.0, "long_term_debt": 9333000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1414000000.0, "nci": null, "equity_total": 1414000000.0, "liabilities_and_equity": 25553000000.0, "shares_outstanding": 326300000.0, "retained_earnings": 10305000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 387000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1248000000.0, "operating_lease_liability_current": 150000000.0, "operating_lease_liability_noncurrent": 1098000000.0, "operating_lease_discount_rate": 0.042, "operating_lease_payments_y1": 191000000.0, "operating_lease_payments_total": 1666000000.0, "operating_lease_imputed_interest": 418000000.0, "debt_maturity_y1": 805000000.0, "debt_maturity_y2": 683000000.0, "debt_maturity_y3": 1624000000.0, "debt_maturity_y4": 1311000000.0, "debt_maturity_y5": 756000000.0, "debt_maturity_after_y5": 4959000000.0 }, "sources": [ "10-K:0001628280-22-002666", "10-K:0001628280-23-003485" ], "value_sources": { "cash": [ "10-K:0001628280-23-003485" ], "current_assets": [ "10-K:0001628280-23-003485" ], "ppe_net": [ "10-K:0001628280-23-003485" ], "goodwill": [ "10-K:0001628280-23-003485" ], "intangibles": [ "10-K:0001628280-23-003485" ], "total_assets": [ "10-K:0001628280-23-003485" ], "debt_current": [ "10-K:0001628280-23-003485" ], "current_liabilities": [ "10-K:0001628280-23-003485" ], "long_term_debt": [ "10-K:0001628280-23-003485" ], "equity_parent": [ "10-K:0001628280-23-003485" ], "equity_total": [ "10-K:0001628280-23-003485" ], "liabilities_and_equity": [ "10-K:0001628280-23-003485" ], "shares_outstanding": [ "10-K:0001628280-22-002666" ], "retained_earnings": [ "10-K:0001628280-23-003485" ], "equity_method_investments": [ "10-K:0001628280-23-003485" ], "operating_lease_liability": [ "10-K:0001628280-23-003485" ], "operating_lease_liability_current": [ "10-K:0001628280-23-003485" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-23-003485" ], "operating_lease_discount_rate": [ "10-K:0001628280-23-003485" ], "operating_lease_payments_y1": [ "10-K:0001628280-22-002666" ], "operating_lease_payments_total": [ "10-K:0001628280-22-002666" ], "operating_lease_imputed_interest": [ "10-K:0001628280-22-002666" ], "debt_maturity_y1": [ "10-K:0001628280-22-002666" ], "debt_maturity_y2": [ "10-K:0001628280-22-002666" ], "debt_maturity_y3": [ "10-K:0001628280-22-002666" ], "debt_maturity_y4": [ "10-K:0001628280-22-002666" ], "debt_maturity_y5": [ "10-K:0001628280-22-002666" ], "debt_maturity_after_y5": [ "10-K:0001628280-22-002666" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1042000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3418000000.0, "ppe_net": 1531000000.0, "goodwill": 9069000000.0, "intangibles": null, "total_assets": 25238000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 731000000.0, "current_liabilities": 6422000000.0, "long_term_debt": 8738000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1772000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 25238000000.0, "shares_outstanding": null, "retained_earnings": 10682000000.0, "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": 1066000000.0, "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:0001628280-22-012175" ], "value_sources": { "cash": [ "10-Q:0001628280-22-012175" ], "current_assets": [ "10-Q:0001628280-22-012175" ], "ppe_net": [ "10-Q:0001628280-22-012175" ], "goodwill": [ "10-Q:0001628280-22-012175" ], "total_assets": [ "10-Q:0001628280-22-012175" ], "debt_current": [ "10-Q:0001628280-22-012175" ], "current_liabilities": [ "10-Q:0001628280-22-012175" ], "long_term_debt": [ "10-Q:0001628280-22-012175" ], "equity_parent": [ "10-Q:0001628280-22-012175" ], "liabilities_and_equity": [ "10-Q:0001628280-22-012175" ], "retained_earnings": [ "10-Q:0001628280-22-012175" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-22-012175" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 546000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3106000000.0, "ppe_net": 1532000000.0, "goodwill": 8920000000.0, "intangibles": null, "total_assets": 24615000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 558000000.0, "current_liabilities": 6853000000.0, "long_term_debt": 8230000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1772000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 24615000000.0, "shares_outstanding": null, "retained_earnings": 11262000000.0, "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": 1048000000.0, "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:0001628280-22-020126" ], "value_sources": { "cash": [ "10-Q:0001628280-22-020126" ], "current_assets": [ "10-Q:0001628280-22-020126" ], "ppe_net": [ "10-Q:0001628280-22-020126" ], "goodwill": [ "10-Q:0001628280-22-020126" ], "total_assets": [ "10-Q:0001628280-22-020126" ], "debt_current": [ "10-Q:0001628280-22-020126" ], "current_liabilities": [ "10-Q:0001628280-22-020126" ], "long_term_debt": [ "10-Q:0001628280-22-020126" ], "equity_parent": [ "10-Q:0001628280-22-020126" ], "liabilities_and_equity": [ "10-Q:0001628280-22-020126" ], "retained_earnings": [ "10-Q:0001628280-22-020126" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-22-020126" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 1045000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3684000000.0, "ppe_net": 1509000000.0, "goodwill": 8765000000.0, "intangibles": null, "total_assets": 24763000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 558000000.0, "current_liabilities": 7112000000.0, "long_term_debt": 8860000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1063000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 24763000000.0, "shares_outstanding": null, "retained_earnings": 11795000000.0, "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": 1007000000.0, "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:0001628280-22-028021" ], "value_sources": { "cash": [ "10-Q:0001628280-22-028021" ], "current_assets": [ "10-Q:0001628280-22-028021" ], "ppe_net": [ "10-Q:0001628280-22-028021" ], "goodwill": [ "10-Q:0001628280-22-028021" ], "total_assets": [ "10-Q:0001628280-22-028021" ], "debt_current": [ "10-Q:0001628280-22-028021" ], "current_liabilities": [ "10-Q:0001628280-22-028021" ], "long_term_debt": [ "10-Q:0001628280-22-028021" ], "equity_parent": [ "10-Q:0001628280-22-028021" ], "liabilities_and_equity": [ "10-Q:0001628280-22-028021" ], "retained_earnings": [ "10-Q:0001628280-22-028021" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-22-028021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 507000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3313000000.0, "ppe_net": 1585000000.0, "goodwill": 8872000000.0, "intangibles": 8747000000.0, "total_assets": 24815000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 684000000.0, "current_liabilities": 7339000000.0, "long_term_debt": 9380000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 568000000.0, "nci": null, "equity_total": 568000000.0, "liabilities_and_equity": 24815000000.0, "shares_outstanding": 310600000.0, "retained_earnings": 12342000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 335000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1140000000.0, "operating_lease_liability_current": 106000000.0, "operating_lease_liability_noncurrent": 1034000000.0, "operating_lease_discount_rate": 0.044, "operating_lease_payments_y1": 157000000.0, "operating_lease_payments_total": 1507000000.0, "operating_lease_imputed_interest": 367000000.0, "debt_maturity_y1": 684000000.0, "debt_maturity_y2": 1410000000.0, "debt_maturity_y3": 1310000000.0, "debt_maturity_y4": 757000000.0, "debt_maturity_y5": 995000000.0, "debt_maturity_after_y5": 4908000000.0 }, "sources": [ "10-K:0001628280-23-003485", "10-K:0001628280-24-004372" ], "value_sources": { "cash": [ "10-K:0001628280-24-004372" ], "current_assets": [ "10-K:0001628280-24-004372" ], "ppe_net": [ "10-K:0001628280-24-004372" ], "goodwill": [ "10-K:0001628280-24-004372" ], "intangibles": [ "10-K:0001628280-24-004372" ], "total_assets": [ "10-K:0001628280-24-004372" ], "debt_current": [ "10-K:0001628280-24-004372" ], "current_liabilities": [ "10-K:0001628280-24-004372" ], "long_term_debt": [ "10-K:0001628280-24-004372" ], "equity_parent": [ "10-K:0001628280-24-004372" ], "equity_total": [ "10-K:0001628280-23-003485" ], "liabilities_and_equity": [ "10-K:0001628280-24-004372" ], "shares_outstanding": [ "10-K:0001628280-23-003485" ], "retained_earnings": [ "10-K:0001628280-24-004372" ], "equity_method_investments": [ "10-K:0001628280-24-004372" ], "operating_lease_liability": [ "10-K:0001628280-24-004372" ], "operating_lease_liability_current": [ "10-K:0001628280-24-004372" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-24-004372" ], "operating_lease_discount_rate": [ "10-K:0001628280-24-004372" ], "operating_lease_payments_y1": [ "10-K:0001628280-23-003485" ], "operating_lease_payments_total": [ "10-K:0001628280-23-003485" ], "operating_lease_imputed_interest": [ "10-K:0001628280-23-003485" ], "debt_maturity_y1": [ "10-K:0001628280-23-003485" ], "debt_maturity_y2": [ "10-K:0001628280-23-003485" ], "debt_maturity_y3": [ "10-K:0001628280-23-003485" ], "debt_maturity_y4": [ "10-K:0001628280-23-003485" ], "debt_maturity_y5": [ "10-K:0001628280-23-003485" ], "debt_maturity_after_y5": [ "10-K:0001628280-23-003485" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 554000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3264000000.0, "ppe_net": 1595000000.0, "goodwill": 8904000000.0, "intangibles": null, "total_assets": 24863000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 358000000.0, "current_liabilities": 6969000000.0, "long_term_debt": 10299000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 140000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 24863000000.0, "shares_outstanding": null, "retained_earnings": 12975000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 334000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1024000000.0, "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:0001628280-23-014793" ], "value_sources": { "cash": [ "10-Q:0001628280-23-014793" ], "current_assets": [ "10-Q:0001628280-23-014793" ], "ppe_net": [ "10-Q:0001628280-23-014793" ], "goodwill": [ "10-Q:0001628280-23-014793" ], "total_assets": [ "10-Q:0001628280-23-014793" ], "debt_current": [ "10-Q:0001628280-23-014793" ], "current_liabilities": [ "10-Q:0001628280-23-014793" ], "long_term_debt": [ "10-Q:0001628280-23-014793" ], "equity_parent": [ "10-Q:0001628280-23-014793" ], "liabilities_and_equity": [ "10-Q:0001628280-23-014793" ], "retained_earnings": [ "10-Q:0001628280-23-014793" ], "equity_method_investments": [ "10-Q:0001628280-23-014793" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-23-014793" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 563000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3444000000.0, "ppe_net": 1560000000.0, "goodwill": 8850000000.0, "intangibles": null, "total_assets": 25087000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 894000000.0, "current_liabilities": 7520000000.0, "long_term_debt": 10403000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -224000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 25087000000.0, "shares_outstanding": null, "retained_earnings": 13544000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 311000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 999000000.0, "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:0001628280-23-026380" ], "value_sources": { "cash": [ "10-Q:0001628280-23-026380" ], "current_assets": [ "10-Q:0001628280-23-026380" ], "ppe_net": [ "10-Q:0001628280-23-026380" ], "goodwill": [ "10-Q:0001628280-23-026380" ], "total_assets": [ "10-Q:0001628280-23-026380" ], "debt_current": [ "10-Q:0001628280-23-026380" ], "current_liabilities": [ "10-Q:0001628280-23-026380" ], "long_term_debt": [ "10-Q:0001628280-23-026380" ], "equity_parent": [ "10-Q:0001628280-23-026380" ], "liabilities_and_equity": [ "10-Q:0001628280-23-026380" ], "retained_earnings": [ "10-Q:0001628280-23-026380" ], "equity_method_investments": [ "10-Q:0001628280-23-026380" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-23-026380" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 717000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3682000000.0, "ppe_net": 1572000000.0, "goodwill": 8795000000.0, "intangibles": null, "total_assets": 25267000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 898000000.0, "current_liabilities": 7677000000.0, "long_term_debt": 10870000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -661000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 25267000000.0, "shares_outstanding": null, "retained_earnings": 14142000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 311000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 966000000.0, "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:0001628280-23-036256" ], "value_sources": { "cash": [ "10-Q:0001628280-23-036256" ], "current_assets": [ "10-Q:0001628280-23-036256" ], "ppe_net": [ "10-Q:0001628280-23-036256" ], "goodwill": [ "10-Q:0001628280-23-036256" ], "total_assets": [ "10-Q:0001628280-23-036256" ], "debt_current": [ "10-Q:0001628280-23-036256" ], "current_liabilities": [ "10-Q:0001628280-23-036256" ], "long_term_debt": [ "10-Q:0001628280-23-036256" ], "equity_parent": [ "10-Q:0001628280-23-036256" ], "liabilities_and_equity": [ "10-Q:0001628280-23-036256" ], "retained_earnings": [ "10-Q:0001628280-23-036256" ], "equity_method_investments": [ "10-Q:0001628280-23-036256" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-23-036256" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 338000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3311000000.0, "ppe_net": 1581000000.0, "goodwill": 8886000000.0, "intangibles": 9190000000.0, "total_assets": 25674000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 553000000.0, "current_liabilities": 7762000000.0, "long_term_debt": 11320000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -682000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 25674000000.0, "shares_outstanding": 290539975.0, "retained_earnings": 14838000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 308000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 992000000.0, "operating_lease_liability_current": 105000000.0, "operating_lease_liability_noncurrent": 887000000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": 151000000.0, "operating_lease_payments_total": 1300000000.0, "operating_lease_imputed_interest": 308000000.0, "debt_maturity_y1": 553000000.0, "debt_maturity_y2": 1310000000.0, "debt_maturity_y3": 1202000000.0, "debt_maturity_y4": 2419000000.0, "debt_maturity_y5": 1447000000.0, "debt_maturity_after_y5": 4942000000.0 }, "sources": [ "10-K:0001628280-24-004372", "10-K:0001628280-25-004818" ], "value_sources": { "cash": [ "10-K:0001628280-25-004818" ], "current_assets": [ "10-K:0001628280-25-004818" ], "ppe_net": [ "10-K:0001628280-25-004818" ], "goodwill": [ "10-K:0001628280-25-004818" ], "intangibles": [ "10-K:0001628280-25-004818" ], "total_assets": [ "10-K:0001628280-25-004818" ], "debt_current": [ "10-K:0001628280-25-004818" ], "current_liabilities": [ "10-K:0001628280-25-004818" ], "long_term_debt": [ "10-K:0001628280-25-004818" ], "equity_parent": [ "10-K:0001628280-25-004818" ], "liabilities_and_equity": [ "10-K:0001628280-25-004818" ], "shares_outstanding": [ "10-K:0001628280-24-004372" ], "retained_earnings": [ "10-K:0001628280-25-004818" ], "equity_method_investments": [ "10-K:0001628280-25-004818" ], "operating_lease_liability": [ "10-K:0001628280-25-004818" ], "operating_lease_liability_current": [ "10-K:0001628280-25-004818" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-25-004818" ], "operating_lease_discount_rate": [ "10-K:0001628280-25-004818" ], "operating_lease_payments_y1": [ "10-K:0001628280-24-004372" ], "operating_lease_payments_total": [ "10-K:0001628280-24-004372" ], "operating_lease_imputed_interest": [ "10-K:0001628280-24-004372" ], "debt_maturity_y1": [ "10-K:0001628280-24-004372" ], "debt_maturity_y2": [ "10-K:0001628280-24-004372" ], "debt_maturity_y3": [ "10-K:0001628280-24-004372" ], "debt_maturity_y4": [ "10-K:0001628280-24-004372" ], "debt_maturity_y5": [ "10-K:0001628280-24-004372" ], "debt_maturity_after_y5": [ "10-K:0001628280-24-004372" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 429000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3450000000.0, "ppe_net": 1570000000.0, "goodwill": 8815000000.0, "intangibles": null, "total_assets": 25756000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 910000000.0, "current_liabilities": 8170000000.0, "long_term_debt": 11748000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -1616000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 25756000000.0, "shares_outstanding": null, "retained_earnings": 15251000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 302000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 851000000.0, "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:0001628280-24-019494" ], "value_sources": { "cash": [ "10-Q:0001628280-24-019494" ], "current_assets": [ "10-Q:0001628280-24-019494" ], "ppe_net": [ "10-Q:0001628280-24-019494" ], "goodwill": [ "10-Q:0001628280-24-019494" ], "total_assets": [ "10-Q:0001628280-24-019494" ], "debt_current": [ "10-Q:0001628280-24-019494" ], "current_liabilities": [ "10-Q:0001628280-24-019494" ], "long_term_debt": [ "10-Q:0001628280-24-019494" ], "equity_parent": [ "10-Q:0001628280-24-019494" ], "liabilities_and_equity": [ "10-Q:0001628280-24-019494" ], "retained_earnings": [ "10-Q:0001628280-24-019494" ], "equity_method_investments": [ "10-Q:0001628280-24-019494" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-24-019494" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 349000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3500000000.0, "ppe_net": 1558000000.0, "goodwill": 8783000000.0, "intangibles": null, "total_assets": 25740000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 960000000.0, "current_liabilities": 8283000000.0, "long_term_debt": 12183000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2091000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 25740000000.0, "shares_outstanding": null, "retained_earnings": 15844000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 304000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 825000000.0, "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:0001628280-24-033679" ], "value_sources": { "cash": [ "10-Q:0001628280-24-033679" ], "current_assets": [ "10-Q:0001628280-24-033679" ], "ppe_net": [ "10-Q:0001628280-24-033679" ], "goodwill": [ "10-Q:0001628280-24-033679" ], "total_assets": [ "10-Q:0001628280-24-033679" ], "debt_current": [ "10-Q:0001628280-24-033679" ], "current_liabilities": [ "10-Q:0001628280-24-033679" ], "long_term_debt": [ "10-Q:0001628280-24-033679" ], "equity_parent": [ "10-Q:0001628280-24-033679" ], "liabilities_and_equity": [ "10-Q:0001628280-24-033679" ], "retained_earnings": [ "10-Q:0001628280-24-033679" ], "equity_method_investments": [ "10-Q:0001628280-24-033679" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-24-033679" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 394000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3573000000.0, "ppe_net": 1624000000.0, "goodwill": 8890000000.0, "intangibles": null, "total_assets": 26209000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 960000000.0, "current_liabilities": 8518000000.0, "long_term_debt": 12671000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2421000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 26209000000.0, "shares_outstanding": null, "retained_earnings": 16251000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 307000000.0, "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:0001628280-24-044884" ], "value_sources": { "cash": [ "10-Q:0001628280-24-044884" ], "current_assets": [ "10-Q:0001628280-24-044884" ], "ppe_net": [ "10-Q:0001628280-24-044884" ], "goodwill": [ "10-Q:0001628280-24-044884" ], "total_assets": [ "10-Q:0001628280-24-044884" ], "debt_current": [ "10-Q:0001628280-24-044884" ], "current_liabilities": [ "10-Q:0001628280-24-044884" ], "long_term_debt": [ "10-Q:0001628280-24-044884" ], "equity_parent": [ "10-Q:0001628280-24-044884" ], "liabilities_and_equity": [ "10-Q:0001628280-24-044884" ], "retained_earnings": [ "10-Q:0001628280-24-044884" ], "equity_method_investments": [ "10-Q:0001628280-24-044884" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-24-044884" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 396000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3485000000.0, "ppe_net": 1833000000.0, "goodwill": 8731000000.0, "intangibles": 9488000000.0, "total_assets": 26182000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1309000000.0, "current_liabilities": 8649000000.0, "long_term_debt": 13138000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2992000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 26182000000.0, "shares_outstanding": 276671710.0, "retained_earnings": 16531000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 298000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 898000000.0, "operating_lease_liability_current": 104000000.0, "operating_lease_liability_noncurrent": 794000000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": 145000000.0, "operating_lease_payments_total": 1162000000.0, "operating_lease_imputed_interest": 264000000.0, "debt_maturity_y1": 1309000000.0, "debt_maturity_y2": 1205000000.0, "debt_maturity_y3": 2583000000.0, "debt_maturity_y4": 1450000000.0, "debt_maturity_y5": 1292000000.0, "debt_maturity_after_y5": 6608000000.0 }, "sources": [ "10-K:0001048286-26-000007", "10-K:0001628280-25-004818" ], "value_sources": { "cash": [ "10-K:0001048286-26-000007" ], "current_assets": [ "10-K:0001048286-26-000007" ], "ppe_net": [ "10-K:0001048286-26-000007" ], "goodwill": [ "10-K:0001048286-26-000007" ], "intangibles": [ "10-K:0001048286-26-000007" ], "total_assets": [ "10-K:0001048286-26-000007" ], "debt_current": [ "10-K:0001048286-26-000007" ], "current_liabilities": [ "10-K:0001048286-26-000007" ], "long_term_debt": [ "10-K:0001048286-26-000007" ], "equity_parent": [ "10-K:0001048286-26-000007" ], "liabilities_and_equity": [ "10-K:0001048286-26-000007" ], "shares_outstanding": [ "10-K:0001628280-25-004818" ], "retained_earnings": [ "10-K:0001048286-26-000007" ], "equity_method_investments": [ "10-K:0001048286-26-000007" ], "operating_lease_liability": [ "10-K:0001048286-26-000007" ], "operating_lease_liability_current": [ "10-K:0001048286-26-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0001048286-26-000007" ], "operating_lease_discount_rate": [ "10-K:0001048286-26-000007" ], "operating_lease_payments_y1": [ "10-K:0001628280-25-004818" ], "operating_lease_payments_total": [ "10-K:0001628280-25-004818" ], "operating_lease_imputed_interest": [ "10-K:0001628280-25-004818" ], "debt_maturity_y1": [ "10-K:0001628280-25-004818" ], "debt_maturity_y2": [ "10-K:0001628280-25-004818" ], "debt_maturity_y3": [ "10-K:0001628280-25-004818" ], "debt_maturity_y4": [ "10-K:0001628280-25-004818" ], "debt_maturity_y5": [ "10-K:0001628280-25-004818" ], "debt_maturity_after_y5": [ "10-K:0001628280-25-004818" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 523000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3746000000.0, "ppe_net": 1856000000.0, "goodwill": 8775000000.0, "intangibles": null, "total_assets": 26651000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 959000000.0, "current_liabilities": 8284000000.0, "long_term_debt": 14103000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -3168000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 26651000000.0, "shares_outstanding": null, "retained_earnings": 17022000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 300000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 789000000.0, "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:0001628280-25-022485" ], "value_sources": { "cash": [ "10-Q:0001628280-25-022485" ], "current_assets": [ "10-Q:0001628280-25-022485" ], "ppe_net": [ "10-Q:0001628280-25-022485" ], "goodwill": [ "10-Q:0001628280-25-022485" ], "total_assets": [ "10-Q:0001628280-25-022485" ], "debt_current": [ "10-Q:0001628280-25-022485" ], "current_liabilities": [ "10-Q:0001628280-25-022485" ], "long_term_debt": [ "10-Q:0001628280-25-022485" ], "equity_parent": [ "10-Q:0001628280-25-022485" ], "liabilities_and_equity": [ "10-Q:0001628280-25-022485" ], "retained_earnings": [ "10-Q:0001628280-25-022485" ], "equity_method_investments": [ "10-Q:0001628280-25-022485" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-25-022485" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 671000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 4034000000.0, "ppe_net": 1890000000.0, "goodwill": 8896000000.0, "intangibles": null, "total_assets": 27342000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1109000000.0, "current_liabilities": 8199000000.0, "long_term_debt": 14546000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2964000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 27342000000.0, "shares_outstanding": null, "retained_earnings": 17602000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 298000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 881000000.0, "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:0001048286-25-000006" ], "value_sources": { "cash": [ "10-Q:0001048286-25-000006" ], "current_assets": [ "10-Q:0001048286-25-000006" ], "ppe_net": [ "10-Q:0001048286-25-000006" ], "goodwill": [ "10-Q:0001048286-25-000006" ], "total_assets": [ "10-Q:0001048286-25-000006" ], "debt_current": [ "10-Q:0001048286-25-000006" ], "current_liabilities": [ "10-Q:0001048286-25-000006" ], "long_term_debt": [ "10-Q:0001048286-25-000006" ], "equity_parent": [ "10-Q:0001048286-25-000006" ], "liabilities_and_equity": [ "10-Q:0001048286-25-000006" ], "retained_earnings": [ "10-Q:0001048286-25-000006" ], "equity_method_investments": [ "10-Q:0001048286-25-000006" ], "operating_lease_liability_noncurrent": [ "10-Q:0001048286-25-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 678000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 4111000000.0, "ppe_net": 1917000000.0, "goodwill": 8886000000.0, "intangibles": null, "total_assets": 27833000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1557000000.0, "current_liabilities": 8798000000.0, "long_term_debt": 14442000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -3119000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 27833000000.0, "shares_outstanding": null, "retained_earnings": 18148000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 298000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 887000000.0, "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:0001048286-25-000013" ], "value_sources": { "cash": [ "10-Q:0001048286-25-000013" ], "current_assets": [ "10-Q:0001048286-25-000013" ], "ppe_net": [ "10-Q:0001048286-25-000013" ], "goodwill": [ "10-Q:0001048286-25-000013" ], "total_assets": [ "10-Q:0001048286-25-000013" ], "debt_current": [ "10-Q:0001048286-25-000013" ], "current_liabilities": [ "10-Q:0001048286-25-000013" ], "long_term_debt": [ "10-Q:0001048286-25-000013" ], "equity_parent": [ "10-Q:0001048286-25-000013" ], "liabilities_and_equity": [ "10-Q:0001048286-25-000013" ], "retained_earnings": [ "10-Q:0001048286-25-000013" ], "equity_method_investments": [ "10-Q:0001048286-25-000013" ], "operating_lease_liability_noncurrent": [ "10-Q:0001048286-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 358000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3584000000.0, "ppe_net": 1954000000.0, "goodwill": 8907000000.0, "intangibles": 10336000000.0, "total_assets": 27540000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1209000000.0, "current_liabilities": 8398000000.0, "long_term_debt": 14995000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -3771000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 27540000000.0, "shares_outstanding": 265864771.0, "retained_earnings": 18414000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 298000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 978000000.0, "operating_lease_liability_current": 99000000.0, "operating_lease_liability_noncurrent": 879000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 144000000.0, "operating_lease_payments_total": 1253000000.0, "operating_lease_imputed_interest": 275000000.0, "debt_maturity_y1": 1209000000.0, "debt_maturity_y2": 2581000000.0, "debt_maturity_y3": 1454000000.0, "debt_maturity_y4": 1297000000.0, "debt_maturity_y5": 1503000000.0, "debt_maturity_after_y5": 8160000000.0 }, "sources": [ "10-K:0001048286-26-000007", "10-Q:0001048286-26-000043" ], "value_sources": { "cash": [ "10-Q:0001048286-26-000043" ], "current_assets": [ "10-Q:0001048286-26-000043" ], "ppe_net": [ "10-Q:0001048286-26-000043" ], "goodwill": [ "10-Q:0001048286-26-000043" ], "intangibles": [ "10-K:0001048286-26-000007" ], "total_assets": [ "10-Q:0001048286-26-000043" ], "debt_current": [ "10-Q:0001048286-26-000043" ], "current_liabilities": [ "10-Q:0001048286-26-000043" ], "long_term_debt": [ "10-Q:0001048286-26-000043" ], "equity_parent": [ "10-Q:0001048286-26-000043" ], "liabilities_and_equity": [ "10-Q:0001048286-26-000043" ], "shares_outstanding": [ "10-K:0001048286-26-000007" ], "retained_earnings": [ "10-Q:0001048286-26-000043" ], "equity_method_investments": [ "10-Q:0001048286-26-000043" ], "operating_lease_liability": [ "10-K:0001048286-26-000007" ], "operating_lease_liability_current": [ "10-K:0001048286-26-000007" ], "operating_lease_liability_noncurrent": [ "10-Q:0001048286-26-000043" ], "operating_lease_discount_rate": [ "10-K:0001048286-26-000007" ], "operating_lease_payments_y1": [ "10-K:0001048286-26-000007" ], "operating_lease_payments_total": [ "10-K:0001048286-26-000007" ], "operating_lease_imputed_interest": [ "10-K:0001048286-26-000007" ], "debt_maturity_y1": [ "10-K:0001048286-26-000007" ], "debt_maturity_y2": [ "10-K:0001048286-26-000007" ], "debt_maturity_y3": [ "10-K:0001048286-26-000007" ], "debt_maturity_y4": [ "10-K:0001048286-26-000007" ], "debt_maturity_y5": [ "10-K:0001048286-26-000007" ], "debt_maturity_after_y5": [ "10-K:0001048286-26-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 454000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 3914000000.0, "ppe_net": 1962000000.0, "goodwill": 8873000000.0, "intangibles": null, "total_assets": 27857000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1210000000.0, "current_liabilities": 8516000000.0, "long_term_debt": 15320000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -4092000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 27857000000.0, "shares_outstanding": null, "retained_earnings": 18884000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 304000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 876000000.0, "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:0001048286-26-000014" ], "value_sources": { "cash": [ "10-Q:0001048286-26-000014" ], "current_assets": [ "10-Q:0001048286-26-000014" ], "ppe_net": [ "10-Q:0001048286-26-000014" ], "goodwill": [ "10-Q:0001048286-26-000014" ], "total_assets": [ "10-Q:0001048286-26-000014" ], "debt_current": [ "10-Q:0001048286-26-000014" ], "current_liabilities": [ "10-Q:0001048286-26-000014" ], "long_term_debt": [ "10-Q:0001048286-26-000014" ], "equity_parent": [ "10-Q:0001048286-26-000014" ], "liabilities_and_equity": [ "10-Q:0001048286-26-000014" ], "retained_earnings": [ "10-Q:0001048286-26-000014" ], "equity_method_investments": [ "10-Q:0001048286-26-000014" ], "operating_lease_liability_noncurrent": [ "10-Q:0001048286-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 462000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 4226000000.0, "ppe_net": 1837000000.0, "goodwill": 8876000000.0, "intangibles": null, "total_assets": 28085000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 460000000.0, "current_liabilities": 7904000000.0, "long_term_debt": 16455000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -4525000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 28085000000.0, "shares_outstanding": null, "retained_earnings": 19458000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 340000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 859000000.0, "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:0001048286-26-000035" ], "value_sources": { "cash": [ "10-Q:0001048286-26-000035" ], "current_assets": [ "10-Q:0001048286-26-000035" ], "ppe_net": [ "10-Q:0001048286-26-000035" ], "goodwill": [ "10-Q:0001048286-26-000035" ], "total_assets": [ "10-Q:0001048286-26-000035" ], "debt_current": [ "10-Q:0001048286-26-000035" ], "current_liabilities": [ "10-Q:0001048286-26-000035" ], "long_term_debt": [ "10-Q:0001048286-26-000035" ], "equity_parent": [ "10-Q:0001048286-26-000035" ], "liabilities_and_equity": [ "10-Q:0001048286-26-000035" ], "retained_earnings": [ "10-Q:0001048286-26-000035" ], "equity_method_investments": [ "10-Q:0001048286-26-000035" ], "operating_lease_liability_noncurrent": [ "10-Q:0001048286-26-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 453000000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 4275000000.0, "ppe_net": 1638000000.0, "goodwill": 8883000000.0, "intangibles": null, "total_assets": 28022000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 409000000.0, "current_liabilities": 8138000000.0, "long_term_debt": 16434000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -5084000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 28022000000.0, "shares_outstanding": null, "retained_earnings": 20063000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 336000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 835000000.0, "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:0001048286-26-000043" ], "value_sources": { "cash": [ "10-Q:0001048286-26-000043" ], "current_assets": [ "10-Q:0001048286-26-000043" ], "ppe_net": [ "10-Q:0001048286-26-000043" ], "goodwill": [ "10-Q:0001048286-26-000043" ], "total_assets": [ "10-Q:0001048286-26-000043" ], "debt_current": [ "10-Q:0001048286-26-000043" ], "current_liabilities": [ "10-Q:0001048286-26-000043" ], "long_term_debt": [ "10-Q:0001048286-26-000043" ], "equity_parent": [ "10-Q:0001048286-26-000043" ], "liabilities_and_equity": [ "10-Q:0001048286-26-000043" ], "retained_earnings": [ "10-Q:0001048286-26-000043" ], "equity_method_investments": [ "10-Q:0001048286-26-000043" ], "operating_lease_liability_noncurrent": [ "10-Q:0001048286-26-000043" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 514000000.0, "cfi": 165000000.0, "cff": 850000000.0, "capex": 59000000.0, "d_and_a": null, "sbc": 41000000.0, "dividends_paid": 156000000.0, "buybacks": 150000000.0, "interest_paid": 63000000.0, "taxes_paid": 59000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-20-007376", "10-Q:0001628280-21-009633" ], "value_sources": { "cfo": [ "10-Q:0001628280-21-009633" ], "cfi": [ "10-Q:0001628280-20-007376" ], "cff": [ "10-Q:0001628280-20-007376" ], "capex": [ "10-Q:0001628280-20-007376" ], "sbc": [ "10-Q:0001628280-21-009633" ], "dividends_paid": [ "10-Q:0001628280-20-007376" ], "buybacks": [ "10-Q:0001628280-20-007376" ], "interest_paid": [ "10-Q:0001628280-20-007376" ], "taxes_paid": [ "10-Q:0001628280-20-007376" ], "proceeds_equity_issuance": [ "10-Q:0001628280-20-007376" ], "proceeds_debt_issuance": [ "10-Q:0001628280-20-007376" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 991000000.0, "cfi": -24000000.0, "cff": -449000000.0, "capex": 20000000.0, "d_and_a": null, "sbc": 50000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 123000000.0, "taxes_paid": 13000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 2566000000.0 }, "sources": [ "10-Q:0001628280-20-007376", "10-Q:0001628280-21-009633", "10-Q:0001628280-21-015288" ], "value_sources": { "cfo": [ "10-Q:0001628280-21-009633", "10-Q:0001628280-21-015288" ], "cfi": [ "10-Q:0001628280-20-007376", "10-Q:0001628280-21-015288" ], "cff": [ "10-Q:0001628280-20-007376", "10-Q:0001628280-21-015288" ], "capex": [ "10-Q:0001628280-20-007376", "10-Q:0001628280-21-015288" ], "sbc": [ "10-Q:0001628280-21-009633", "10-Q:0001628280-21-015288" ], "dividends_paid": [ "10-Q:0001628280-20-007376", "10-Q:0001628280-21-015288" ], "buybacks": [ "10-Q:0001628280-20-007376", "10-Q:0001628280-21-015288" ], "interest_paid": [ "10-Q:0001628280-20-007376", "10-Q:0001628280-21-015288" ], "taxes_paid": [ "10-Q:0001628280-20-007376", "10-Q:0001628280-21-015288" ], "proceeds_equity_issuance": [ "10-Q:0001628280-20-007376", "10-Q:0001628280-21-015288" ], "proceeds_debt_issuance": [ "10-Q:0001628280-20-007376", "10-Q:0001628280-21-015288" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 118000000.0, "cfi": -30000000.0, "cff": -798000000.0, "capex": 18000000.0, "d_and_a": null, "sbc": 52000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 48000000.0, "taxes_paid": 168000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 990000000.0 }, "sources": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ], "value_sources": { "cfo": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ], "cfi": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ], "cff": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ], "capex": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ], "sbc": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ], "dividends_paid": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ], "buybacks": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ], "interest_paid": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ], "taxes_paid": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ], "proceeds_equity_issuance": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ], "proceeds_debt_issuance": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 16000000.0, "cfi": -76000000.0, "cff": -636000000.0, "capex": 38000000.0, "d_and_a": null, "sbc": 58000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 143000000.0, "taxes_paid": 39000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 5000000.0 }, "sources": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "value_sources": { "cfo": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "cfi": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "cff": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "capex": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "sbc": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "dividends_paid": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "buybacks": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "interest_paid": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "taxes_paid": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "proceeds_equity_issuance": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ], "proceeds_debt_issuance": [ "10-K:0001628280-22-002666", "10-Q:0001628280-21-021326" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 27000000.0, "cfi": -29000000.0, "cff": -250000000.0, "capex": 30000000.0, "d_and_a": null, "sbc": 53000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 38000000.0, "taxes_paid": 33000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": 1089000000.0 }, "sources": [ "10-Q:0001628280-22-012175" ], "value_sources": { "cfo": [ "10-Q:0001628280-22-012175" ], "cfi": [ "10-Q:0001628280-22-012175" ], "cff": [ "10-Q:0001628280-22-012175" ], "capex": [ "10-Q:0001628280-22-012175" ], "sbc": [ "10-Q:0001628280-22-012175" ], "interest_paid": [ "10-Q:0001628280-22-012175" ], "taxes_paid": [ "10-Q:0001628280-22-012175" ], "proceeds_equity_issuance": [ "10-Q:0001628280-22-012175" ], "proceeds_debt_issuance": [ "10-Q:0001628280-22-012175" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 99000000.0, "cfi": -43000000.0, "cff": -19000000.0, "capex": 40000000.0, "d_and_a": null, "sbc": 43000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 158000000.0, "taxes_paid": 187000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-22-020126" ], "value_sources": { "cfo": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-22-020126" ], "cfi": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-22-020126" ], "cff": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-22-020126" ], "capex": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-22-020126" ], "sbc": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-22-020126" ], "interest_paid": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-22-020126" ], "taxes_paid": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-22-020126" ], "proceeds_equity_issuance": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-22-020126" ], "proceeds_debt_issuance": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-22-020126" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 619000000.0, "cfi": -9000000.0, "cff": -492000000.0, "capex": 44000000.0, "d_and_a": null, "sbc": 42000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 55000000.0, "taxes_paid": 73000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": -69000000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 698000000.0 }, "sources": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326", "10-Q:0001628280-22-020126", "10-Q:0001628280-22-028021" ], "value_sources": { "cfo": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-22-028021" ], "cfi": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-22-028021" ], "cff": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-22-028021" ], "capex": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-22-028021" ], "sbc": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-22-028021" ], "dividends_paid": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-22-028021" ], "buybacks": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-22-028021" ], "interest_paid": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-22-028021" ], "taxes_paid": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-22-028021" ], "change_contract_liabilities": [ "10-Q:0001628280-21-015288", "10-Q:0001628280-21-021326" ], "proceeds_equity_issuance": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-22-028021" ], "proceeds_debt_issuance": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-22-028021" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 432000000.0, "cfi": -106000000.0, "cff": 298000000.0, "capex": 69000000.0, "d_and_a": null, "sbc": 44000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 140000000.0, "taxes_paid": 69000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 6000000.0 }, "sources": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "value_sources": { "cfo": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "cfi": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "cff": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "capex": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "sbc": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "dividends_paid": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "buybacks": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "interest_paid": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "taxes_paid": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "proceeds_equity_issuance": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ], "proceeds_debt_issuance": [ "10-K:0001628280-23-003485", "10-Q:0001628280-22-028021" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 398000000.0, "cfi": -23000000.0, "cff": -729000000.0, "capex": 49000000.0, "d_and_a": null, "sbc": 44000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 29000000.0, "taxes_paid": 38000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-23-014793" ], "value_sources": { "cfo": [ "10-Q:0001628280-23-014793" ], "cfi": [ "10-Q:0001628280-23-014793" ], "cff": [ "10-Q:0001628280-23-014793" ], "capex": [ "10-Q:0001628280-23-014793" ], "sbc": [ "10-Q:0001628280-23-014793" ], "dividends_paid": [ "10-Q:0001628280-23-014793" ], "buybacks": [ "10-Q:0001628280-23-014793" ], "interest_paid": [ "10-Q:0001628280-23-014793" ], "taxes_paid": [ "10-Q:0001628280-23-014793" ], "proceeds_equity_issuance": [ "10-Q:0001628280-22-012175" ], "proceeds_debt_issuance": [ "10-Q:0001628280-23-014793" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 650000000.0, "cfi": -68000000.0, "cff": -1082000000.0, "capex": 70000000.0, "d_and_a": null, "sbc": 52000000.0, "dividends_paid": 98000000.0, "buybacks": 300000000.0, "interest_paid": 150000000.0, "taxes_paid": 87000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-22-020126", "10-Q:0001628280-23-014793", "10-Q:0001628280-23-026380" ], "value_sources": { "cfo": [ "10-Q:0001628280-23-014793", "10-Q:0001628280-23-026380" ], "cfi": [ "10-Q:0001628280-23-014793", "10-Q:0001628280-23-026380" ], "cff": [ "10-Q:0001628280-23-014793", "10-Q:0001628280-23-026380" ], "capex": [ "10-Q:0001628280-23-014793", "10-Q:0001628280-23-026380" ], "sbc": [ "10-Q:0001628280-23-014793", "10-Q:0001628280-23-026380" ], "dividends_paid": [ "10-Q:0001628280-23-014793", "10-Q:0001628280-23-026380" ], "buybacks": [ "10-Q:0001628280-23-014793", "10-Q:0001628280-23-026380" ], "interest_paid": [ "10-Q:0001628280-23-014793", "10-Q:0001628280-23-026380" ], "taxes_paid": [ "10-Q:0001628280-23-014793", "10-Q:0001628280-23-026380" ], "proceeds_equity_issuance": [ "10-Q:0001628280-22-012175", "10-Q:0001628280-22-020126" ], "proceeds_debt_issuance": [ "10-Q:0001628280-23-014793", "10-Q:0001628280-23-026380" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 874000000.0, "cfi": -46000000.0, "cff": -327000000.0, "capex": 73000000.0, "d_and_a": null, "sbc": 48000000.0, "dividends_paid": 97000000.0, "buybacks": 935000000.0, "interest_paid": 24000000.0, "taxes_paid": 216000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 983000000.0 }, "sources": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-23-026380", "10-Q:0001628280-23-036256" ], "value_sources": { "cfo": [ "10-Q:0001628280-23-026380", "10-Q:0001628280-23-036256" ], "cfi": [ "10-Q:0001628280-23-026380", "10-Q:0001628280-23-036256" ], "cff": [ "10-Q:0001628280-23-026380", "10-Q:0001628280-23-036256" ], "capex": [ "10-Q:0001628280-23-026380", "10-Q:0001628280-23-036256" ], "sbc": [ "10-Q:0001628280-23-026380", "10-Q:0001628280-23-036256" ], "dividends_paid": [ "10-Q:0001628280-23-026380", "10-Q:0001628280-23-036256" ], "buybacks": [ "10-Q:0001628280-23-026380", "10-Q:0001628280-23-036256" ], "interest_paid": [ "10-Q:0001628280-23-026380", "10-Q:0001628280-23-036256" ], "taxes_paid": [ "10-Q:0001628280-23-026380", "10-Q:0001628280-23-036256" ], "proceeds_equity_issuance": [ "10-Q:0001628280-22-020126", "10-Q:0001628280-23-036256" ], "proceeds_debt_issuance": [ "10-Q:0001628280-23-026380", "10-Q:0001628280-23-036256" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 441000000.0, "cfi": -160000000.0, "cff": -824000000.0, "capex": 140000000.0, "d_and_a": null, "sbc": 48000000.0, "dividends_paid": 126000000.0, "buybacks": 1331000000.0, "interest_paid": 142000000.0, "taxes_paid": 135000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "value_sources": { "cfo": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "cfi": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "cff": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "capex": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "sbc": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "dividends_paid": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "buybacks": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "interest_paid": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "taxes_paid": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "proceeds_equity_issuance": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ], "proceeds_debt_issuance": [ "10-K:0001628280-24-004372", "10-Q:0001628280-23-036256" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 887000000.0, "cfi": -59000000.0, "cff": -782000000.0, "capex": 95000000.0, "d_and_a": null, "sbc": 37000000.0, "dividends_paid": 124000000.0, "buybacks": 1135000000.0, "interest_paid": 15000000.0, "taxes_paid": 68000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 783000000.0 }, "sources": [ "10-Q:0001628280-24-019494" ], "value_sources": { "cfo": [ "10-Q:0001628280-24-019494" ], "cfi": [ "10-Q:0001628280-24-019494" ], "cff": [ "10-Q:0001628280-24-019494" ], "capex": [ "10-Q:0001628280-24-019494" ], "sbc": [ "10-Q:0001628280-24-019494" ], "dividends_paid": [ "10-Q:0001628280-24-019494" ], "buybacks": [ "10-Q:0001628280-24-019494" ], "interest_paid": [ "10-Q:0001628280-24-019494" ], "taxes_paid": [ "10-Q:0001628280-24-019494" ], "proceeds_equity_issuance": [ "10-Q:0001628280-24-019494" ], "proceeds_debt_issuance": [ "10-Q:0001628280-24-019494" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 651000000.0, "cfi": -184000000.0, "cff": -459000000.0, "capex": 99000000.0, "d_and_a": null, "sbc": 56000000.0, "dividends_paid": 157000000.0, "buybacks": 911000000.0, "interest_paid": 181000000.0, "taxes_paid": 338000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-24-019494", "10-Q:0001628280-24-033679" ], "value_sources": { "cfo": [ "10-Q:0001628280-24-019494", "10-Q:0001628280-24-033679" ], "cfi": [ "10-Q:0001628280-24-019494", "10-Q:0001628280-24-033679" ], "cff": [ "10-Q:0001628280-24-019494", "10-Q:0001628280-24-033679" ], "capex": [ "10-Q:0001628280-24-019494", "10-Q:0001628280-24-033679" ], "sbc": [ "10-Q:0001628280-24-019494", "10-Q:0001628280-24-033679" ], "dividends_paid": [ "10-Q:0001628280-24-019494", "10-Q:0001628280-24-033679" ], "buybacks": [ "10-Q:0001628280-24-019494", "10-Q:0001628280-24-033679" ], "interest_paid": [ "10-Q:0001628280-24-019494", "10-Q:0001628280-24-033679" ], "taxes_paid": [ "10-Q:0001628280-24-019494", "10-Q:0001628280-24-033679" ], "proceeds_equity_issuance": [ "10-Q:0001628280-24-019494", "10-Q:0001628280-24-033679" ], "proceeds_debt_issuance": [ "10-Q:0001628280-24-019494", "10-Q:0001628280-24-033679" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 881000000.0, "cfi": -120000000.0, "cff": -597000000.0, "capex": 124000000.0, "d_and_a": null, "sbc": 54000000.0, "dividends_paid": 154000000.0, "buybacks": 942000000.0, "interest_paid": 70000000.0, "taxes_paid": 263000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 29000000.0, "proceeds_debt_issuance": 1135000000.0 }, "sources": [ "10-Q:0001628280-24-033679", "10-Q:0001628280-24-044884" ], "value_sources": { "cfo": [ "10-Q:0001628280-24-033679", "10-Q:0001628280-24-044884" ], "cfi": [ "10-Q:0001628280-24-033679", "10-Q:0001628280-24-044884" ], "cff": [ "10-Q:0001628280-24-033679", "10-Q:0001628280-24-044884" ], "capex": [ "10-Q:0001628280-24-033679", "10-Q:0001628280-24-044884" ], "sbc": [ "10-Q:0001628280-24-033679", "10-Q:0001628280-24-044884" ], "dividends_paid": [ "10-Q:0001628280-24-033679", "10-Q:0001628280-24-044884" ], "buybacks": [ "10-Q:0001628280-24-033679", "10-Q:0001628280-24-044884" ], "interest_paid": [ "10-Q:0001628280-24-033679", "10-Q:0001628280-24-044884" ], "taxes_paid": [ "10-Q:0001628280-24-033679", "10-Q:0001628280-24-044884" ], "proceeds_equity_issuance": [ "10-Q:0001628280-24-033679", "10-Q:0001628280-24-044884" ], "proceeds_debt_issuance": [ "10-Q:0001628280-24-033679", "10-Q:0001628280-24-044884" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 751000000.0, "cfi": -102000000.0, "cff": -1026000000.0, "capex": 134000000.0, "d_and_a": null, "sbc": 58000000.0, "dividends_paid": 152000000.0, "buybacks": 965000000.0, "interest_paid": 210000000.0, "taxes_paid": 238000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "value_sources": { "cfo": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "cfi": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "cff": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "capex": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "sbc": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "dividends_paid": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "buybacks": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "interest_paid": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "taxes_paid": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "proceeds_equity_issuance": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ], "proceeds_debt_issuance": [ "10-K:0001628280-25-004818", "10-Q:0001628280-24-044884" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 779000000.0, "cfi": -95000000.0, "cff": -602000000.0, "capex": 109000000.0, "d_and_a": null, "sbc": 53000000.0, "dividends_paid": 151000000.0, "buybacks": 1144000000.0, "interest_paid": 48000000.0, "taxes_paid": 58000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 33000000.0, "proceeds_debt_issuance": 1468000000.0 }, "sources": [ "10-Q:0001628280-25-022485" ], "value_sources": { "cfo": [ "10-Q:0001628280-25-022485" ], "cfi": [ "10-Q:0001628280-25-022485" ], "cff": [ "10-Q:0001628280-25-022485" ], "capex": [ "10-Q:0001628280-25-022485" ], "sbc": [ "10-Q:0001628280-25-022485" ], "dividends_paid": [ "10-Q:0001628280-25-022485" ], "buybacks": [ "10-Q:0001628280-25-022485" ], "interest_paid": [ "10-Q:0001628280-25-022485" ], "taxes_paid": [ "10-Q:0001628280-25-022485" ], "proceeds_equity_issuance": [ "10-Q:0001628280-25-022485" ], "proceeds_debt_issuance": [ "10-Q:0001628280-25-022485" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 772000000.0, "cfi": -130000000.0, "cff": -720000000.0, "capex": 125000000.0, "d_and_a": null, "sbc": 57000000.0, "dividends_paid": 179000000.0, "buybacks": 1012000000.0, "interest_paid": 255000000.0, "taxes_paid": 375000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001048286-25-000006", "10-Q:0001628280-25-022485" ], "value_sources": { "cfo": [ "10-Q:0001048286-25-000006", "10-Q:0001628280-25-022485" ], "cfi": [ "10-Q:0001048286-25-000006", "10-Q:0001628280-25-022485" ], "cff": [ "10-Q:0001048286-25-000006", "10-Q:0001628280-25-022485" ], "capex": [ "10-Q:0001048286-25-000006", "10-Q:0001628280-25-022485" ], "sbc": [ "10-Q:0001048286-25-000006", "10-Q:0001628280-25-022485" ], "dividends_paid": [ "10-Q:0001048286-25-000006", "10-Q:0001628280-25-022485" ], "buybacks": [ "10-Q:0001048286-25-000006", "10-Q:0001628280-25-022485" ], "interest_paid": [ "10-Q:0001048286-25-000006", "10-Q:0001628280-25-022485" ], "taxes_paid": [ "10-Q:0001048286-25-000006", "10-Q:0001628280-25-022485" ], "proceeds_equity_issuance": [ "10-Q:0001048286-25-000006", "10-Q:0001628280-25-022485" ], "proceeds_debt_issuance": [ "10-Q:0001048286-25-000006", "10-Q:0001628280-25-022485" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 880000000.0, "cfi": -164000000.0, "cff": -670000000.0, "capex": 174000000.0, "d_and_a": null, "sbc": 63000000.0, "dividends_paid": 176000000.0, "buybacks": 1020000000.0, "interest_paid": 47000000.0, "taxes_paid": 296000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 40000000.0, "proceeds_debt_issuance": 1480000000.0 }, "sources": [ "10-Q:0001048286-25-000006", "10-Q:0001048286-25-000013" ], "value_sources": { "cfo": [ "10-Q:0001048286-25-000006", "10-Q:0001048286-25-000013" ], "cfi": [ "10-Q:0001048286-25-000006", "10-Q:0001048286-25-000013" ], "cff": [ "10-Q:0001048286-25-000006", "10-Q:0001048286-25-000013" ], "capex": [ "10-Q:0001048286-25-000006", "10-Q:0001048286-25-000013" ], "sbc": [ "10-Q:0001048286-25-000006", "10-Q:0001048286-25-000013" ], "dividends_paid": [ "10-Q:0001048286-25-000006", "10-Q:0001048286-25-000013" ], "buybacks": [ "10-Q:0001048286-25-000006", "10-Q:0001048286-25-000013" ], "interest_paid": [ "10-Q:0001048286-25-000006", "10-Q:0001048286-25-000013" ], "taxes_paid": [ "10-Q:0001048286-25-000006", "10-Q:0001048286-25-000013" ], "proceeds_equity_issuance": [ "10-Q:0001048286-25-000006", "10-Q:0001048286-25-000013" ], "proceeds_debt_issuance": [ "10-Q:0001048286-25-000006", "10-Q:0001048286-25-000013" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 318000000.0, "cfi": -345000000.0, "cff": 36000000.0, "capex": 342000000.0, "d_and_a": null, "sbc": 64000000.0, "dividends_paid": 176000000.0, "buybacks": 586000000.0, "interest_paid": 249000000.0, "taxes_paid": 218000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "value_sources": { "cfo": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "cfi": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "cff": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "capex": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "sbc": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "dividends_paid": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "buybacks": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "interest_paid": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "taxes_paid": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "proceeds_equity_issuance": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "proceeds_debt_issuance": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 647000000.0, "cfi": -143000000.0, "cff": -383000000.0, "capex": 135000000.0, "d_and_a": null, "sbc": 52000000.0, "dividends_paid": 174000000.0, "buybacks": 751000000.0, "interest_paid": 87000000.0, "taxes_paid": 73000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 45000000.0, "proceeds_debt_issuance": 1960000000.0 }, "sources": [ "10-Q:0001048286-26-000014" ], "value_sources": { "cfo": [ "10-Q:0001048286-26-000014" ], "cfi": [ "10-Q:0001048286-26-000014" ], "cff": [ "10-Q:0001048286-26-000014" ], "capex": [ "10-Q:0001048286-26-000014" ], "sbc": [ "10-Q:0001048286-26-000014" ], "dividends_paid": [ "10-Q:0001048286-26-000014" ], "buybacks": [ "10-Q:0001048286-26-000014" ], "interest_paid": [ "10-Q:0001048286-26-000014" ], "taxes_paid": [ "10-Q:0001048286-26-000014" ], "proceeds_equity_issuance": [ "10-Q:0001048286-26-000014" ], "proceeds_debt_issuance": [ "10-Q:0001048286-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 643000000.0, "cfi": -143000000.0, "cff": -354000000.0, "capex": 155000000.0, "d_and_a": null, "sbc": 58000000.0, "dividends_paid": 183000000.0, "buybacks": 749000000.0, "interest_paid": 241000000.0, "taxes_paid": 461000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "value_sources": { "cfo": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "cfi": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "cff": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "capex": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "sbc": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "dividends_paid": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "buybacks": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "interest_paid": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "taxes_paid": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "proceeds_equity_issuance": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "proceeds_debt_issuance": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1093000000.0, "cfi": -489000000.0, "cff": -602000000.0, "capex": 142000000.0, "d_and_a": null, "sbc": 61000000.0, "dividends_paid": 182000000.0, "buybacks": 800000000.0, "interest_paid": 75000000.0, "taxes_paid": 258000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 47000000.0, "proceeds_debt_issuance": 1476000000.0 }, "sources": [ "10-Q:0001048286-25-000013", "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "value_sources": { "cfo": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "cfi": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "cff": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "capex": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "sbc": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "dividends_paid": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "buybacks": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "interest_paid": [ "10-Q:0001048286-25-000013", "10-Q:0001048286-26-000035" ], "taxes_paid": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "proceeds_equity_issuance": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "proceeds_debt_issuance": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 829000000.0, "cfi": -173000000.0, "cff": -979000000.0, "capex": 172000000.0, "d_and_a": null, "sbc": 65000000.0, "dividends_paid": 179000000.0, "buybacks": 1000000000.0, "interest_paid": 295000000.0, "taxes_paid": 278000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "value_sources": { "cfo": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "cfi": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "cff": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "capex": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "sbc": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "dividends_paid": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "buybacks": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "interest_paid": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "taxes_paid": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "proceeds_equity_issuance": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ], "proceeds_debt_issuance": [ "10-K:0001048286-26-000007", "10-Q:0001048286-25-000013" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 858000000.0, "cfi": -149000000.0, "cff": -612000000.0, "capex": 130000000.0, "d_and_a": null, "sbc": 57000000.0, "dividends_paid": 178000000.0, "buybacks": 700000000.0, "interest_paid": 77000000.0, "taxes_paid": 115000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 53000000.0, "proceeds_debt_issuance": 1425000000.0 }, "sources": [ "10-Q:0001048286-26-000014" ], "value_sources": { "cfo": [ "10-Q:0001048286-26-000014" ], "cfi": [ "10-Q:0001048286-26-000014" ], "cff": [ "10-Q:0001048286-26-000014" ], "capex": [ "10-Q:0001048286-26-000014" ], "sbc": [ "10-Q:0001048286-26-000014" ], "dividends_paid": [ "10-Q:0001048286-26-000014" ], "buybacks": [ "10-Q:0001048286-26-000014" ], "interest_paid": [ "10-Q:0001048286-26-000014" ], "taxes_paid": [ "10-Q:0001048286-26-000014" ], "proceeds_equity_issuance": [ "10-Q:0001048286-26-000014" ], "proceeds_debt_issuance": [ "10-Q:0001048286-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 948000000.0, "cfi": -29000000.0, "cff": -915000000.0, "capex": 152000000.0, "d_and_a": null, "sbc": 66000000.0, "dividends_paid": 192000000.0, "buybacks": 1119000000.0, "interest_paid": 304000000.0, "taxes_paid": 235000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "value_sources": { "cfo": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "cfi": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "cff": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "capex": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "sbc": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "dividends_paid": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "buybacks": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "interest_paid": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "taxes_paid": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "proceeds_equity_issuance": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ], "proceeds_debt_issuance": [ "10-Q:0001048286-26-000014", "10-Q:0001048286-26-000035" ] }, "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", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 1433000000.0, "cfi": -107000000.0, "cff": -1335000000.0, "capex": 129000000.0, "d_and_a": null, "sbc": 65000000.0, "dividends_paid": 189000000.0, "buybacks": 1262000000.0, "interest_paid": null, "taxes_paid": 261000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 55000000.0, "proceeds_debt_issuance": 1234000000.0 }, "sources": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "value_sources": { "cfo": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "cfi": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "cff": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "capex": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "sbc": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "dividends_paid": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "buybacks": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "taxes_paid": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "proceeds_equity_issuance": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ], "proceeds_debt_issuance": [ "10-Q:0001048286-26-000035", "10-Q:0001048286-26-000043" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 1639000000.0, "cfi": 35000000.0, "cff": -1033000000.0, "capex": 135000000.0, "d_and_a": null, "sbc": 201000000.0, "dividends_paid": 156000000.0, "buybacks": 150000000.0, "interest_paid": 377000000.0, "taxes_paid": 279000000.0, "depreciation": 322000000.0, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": -309000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 3561000000.0 }, "sources": [ "10-K:0001628280-23-003485" ], "value_sources": { "cfo": [ "10-K:0001628280-23-003485" ], "cfi": [ "10-K:0001628280-23-003485" ], "cff": [ "10-K:0001628280-23-003485" ], "capex": [ "10-K:0001628280-23-003485" ], "sbc": [ "10-K:0001628280-23-003485" ], "dividends_paid": [ "10-K:0001628280-23-003485" ], "buybacks": [ "10-K:0001628280-23-003485" ], "interest_paid": [ "10-K:0001628280-23-003485" ], "taxes_paid": [ "10-K:0001628280-23-003485" ], "depreciation": [ "10-K:0001628280-23-003485" ], "goodwill_impairment": [ "10-K:0001628280-23-003485" ], "deferred_tax": [ "10-K:0001628280-23-003485" ], "proceeds_equity_issuance": [ "10-K:0001628280-23-003485" ], "proceeds_debt_issuance": [ "10-K:0001628280-23-003485" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 1177000000.0, "cfi": -187000000.0, "cff": -463000000.0, "capex": 183000000.0, "d_and_a": null, "sbc": 182000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 391000000.0, "taxes_paid": 362000000.0, "depreciation": 138000000.0, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 118000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": 1793000000.0 }, "sources": [ "10-K:0001628280-24-004372" ], "value_sources": { "cfo": [ "10-K:0001628280-24-004372" ], "cfi": [ "10-K:0001628280-24-004372" ], "cff": [ "10-K:0001628280-24-004372" ], "capex": [ "10-K:0001628280-24-004372" ], "sbc": [ "10-K:0001628280-24-004372" ], "dividends_paid": [ "10-K:0001628280-24-004372" ], "buybacks": [ "10-K:0001628280-24-004372" ], "interest_paid": [ "10-K:0001628280-24-004372" ], "taxes_paid": [ "10-K:0001628280-24-004372" ], "depreciation": [ "10-K:0001628280-24-004372" ], "goodwill_impairment": [ "10-K:0001628280-24-004372" ], "deferred_tax": [ "10-K:0001628280-24-004372" ], "proceeds_equity_issuance": [ "10-K:0001628280-24-004372" ], "proceeds_debt_issuance": [ "10-K:0001628280-24-004372" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 2363000000.0, "cfi": -297000000.0, "cff": -2962000000.0, "capex": 332000000.0, "d_and_a": 311000000.0, "sbc": 192000000.0, "dividends_paid": 321000000.0, "buybacks": 2566000000.0, "interest_paid": 345000000.0, "taxes_paid": 476000000.0, "depreciation": 114000000.0, "amortisation_intangibles": 197000000.0, "goodwill_impairment": 0.0, "deferred_tax": 155000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 983000000.0 }, "sources": [ "10-K:0001628280-25-004818" ], "value_sources": { "cfo": [ "10-K:0001628280-25-004818" ], "cfi": [ "10-K:0001628280-25-004818" ], "cff": [ "10-K:0001628280-25-004818" ], "capex": [ "10-K:0001628280-25-004818" ], "d_and_a": [ "10-K:0001628280-25-004818" ], "sbc": [ "10-K:0001628280-25-004818" ], "dividends_paid": [ "10-K:0001628280-25-004818" ], "buybacks": [ "10-K:0001628280-25-004818" ], "interest_paid": [ "10-K:0001628280-25-004818" ], "taxes_paid": [ "10-K:0001628280-25-004818" ], "depreciation": [ "10-K:0001628280-25-004818" ], "amortisation_intangibles": [ "10-K:0001628280-25-004818" ], "goodwill_impairment": [ "10-K:0001628280-25-004818" ], "deferred_tax": [ "10-K:0001628280-25-004818" ], "proceeds_equity_issuance": [ "10-K:0001628280-25-004818" ], "proceeds_debt_issuance": [ "10-K:0001628280-25-004818" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 3170000000.0, "cfi": -465000000.0, "cff": -2864000000.0, "capex": 452000000.0, "d_and_a": 348000000.0, "sbc": 205000000.0, "dividends_paid": 587000000.0, "buybacks": 3953000000.0, "interest_paid": 476000000.0, "taxes_paid": 907000000.0, "depreciation": 122000000.0, "amortisation_intangibles": 226000000.0, "goodwill_impairment": 0.0, "deferred_tax": -543000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 29000000.0, "proceeds_debt_issuance": 1918000000.0 }, "sources": [ "10-K:0001048286-26-000007", "10-K:0001628280-25-004818" ], "value_sources": { "cfo": [ "10-K:0001048286-26-000007" ], "cfi": [ "10-K:0001048286-26-000007" ], "cff": [ "10-K:0001048286-26-000007" ], "capex": [ "10-K:0001628280-25-004818" ], "d_and_a": [ "10-K:0001048286-26-000007" ], "sbc": [ "10-K:0001048286-26-000007" ], "dividends_paid": [ "10-K:0001048286-26-000007" ], "buybacks": [ "10-K:0001048286-26-000007" ], "interest_paid": [ "10-K:0001048286-26-000007" ], "taxes_paid": [ "10-K:0001048286-26-000007" ], "depreciation": [ "10-K:0001048286-26-000007" ], "amortisation_intangibles": [ "10-K:0001048286-26-000007" ], "goodwill_impairment": [ "10-K:0001048286-26-000007" ], "deferred_tax": [ "10-K:0001048286-26-000007" ], "proceeds_equity_issuance": [ "10-K:0001048286-26-000007" ], "proceeds_debt_issuance": [ "10-K:0001048286-26-000007" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 2749000000.0, "cfi": -734000000.0, "cff": -1956000000.0, "capex": 750000000.0, "d_and_a": 383000000.0, "sbc": 237000000.0, "dividends_paid": 682000000.0, "buybacks": 3762000000.0, "interest_paid": 599000000.0, "taxes_paid": 947000000.0, "depreciation": 128000000.0, "amortisation_intangibles": 255000000.0, "goodwill_impairment": 0.0, "deferred_tax": -77000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 73000000.0, "proceeds_debt_issuance": 2948000000.0 }, "sources": [ "10-K:0001048286-26-000007", "10-K:0001628280-25-004818" ], "value_sources": { "cfo": [ "10-K:0001048286-26-000007" ], "cfi": [ "10-K:0001048286-26-000007" ], "cff": [ "10-K:0001048286-26-000007" ], "capex": [ "10-K:0001628280-25-004818" ], "d_and_a": [ "10-K:0001048286-26-000007" ], "sbc": [ "10-K:0001048286-26-000007" ], "dividends_paid": [ "10-K:0001048286-26-000007" ], "buybacks": [ "10-K:0001048286-26-000007" ], "interest_paid": [ "10-K:0001048286-26-000007" ], "taxes_paid": [ "10-K:0001048286-26-000007" ], "depreciation": [ "10-K:0001048286-26-000007" ], "amortisation_intangibles": [ "10-K:0001048286-26-000007" ], "goodwill_impairment": [ "10-K:0001048286-26-000007" ], "deferred_tax": [ "10-K:0001048286-26-000007" ], "proceeds_equity_issuance": [ "10-K:0001048286-26-000007" ], "proceeds_debt_issuance": [ "10-K:0001048286-26-000007" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 3212000000.0, "cfi": -948000000.0, "cff": -2318000000.0, "capex": 604000000.0, "d_and_a": 458000000.0, "sbc": 236000000.0, "dividends_paid": 718000000.0, "buybacks": 3300000000.0, "interest_paid": 698000000.0, "taxes_paid": 1070000000.0, "depreciation": 145000000.0, "amortisation_intangibles": 313000000.0, "goodwill_impairment": 0.0, "deferred_tax": 62000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 92000000.0, "proceeds_debt_issuance": 3436000000.0 }, "sources": [ "10-K:0001048286-26-000007" ], "value_sources": { "cfo": [ "10-K:0001048286-26-000007" ], "cfi": [ "10-K:0001048286-26-000007" ], "cff": [ "10-K:0001048286-26-000007" ], "capex": [ "10-K:0001048286-26-000007" ], "d_and_a": [ "10-K:0001048286-26-000007" ], "sbc": [ "10-K:0001048286-26-000007" ], "dividends_paid": [ "10-K:0001048286-26-000007" ], "buybacks": [ "10-K:0001048286-26-000007" ], "interest_paid": [ "10-K:0001048286-26-000007" ], "taxes_paid": [ "10-K:0001048286-26-000007" ], "depreciation": [ "10-K:0001048286-26-000007" ], "amortisation_intangibles": [ "10-K:0001048286-26-000007" ], "goodwill_impairment": [ "10-K:0001048286-26-000007" ], "deferred_tax": [ "10-K:0001048286-26-000007" ], "proceeds_equity_issuance": [ "10-K:0001048286-26-000007" ], "proceeds_debt_issuance": [ "10-K:0001048286-26-000007" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0001048286-26-000007": { "kind": "filing", "form": "10-K", "accession": "0001048286-26-000007", "report_date": "2025-12-31", "filed": "2026-02-10", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/mar-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/" }, "10-K:0001628280-21-002433": { "kind": "filing", "form": "10-K", "accession": "0001628280-21-002433", "report_date": "2020-12-31", "filed": "2021-02-18", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021002433/mar-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021002433/" }, "10-K:0001628280-22-002666": { "kind": "filing", "form": "10-K", "accession": "0001628280-22-002666", "report_date": "2021-12-31", "filed": "2022-02-15", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022002666/mar-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022002666/" }, "10-K:0001628280-23-003485": { "kind": "filing", "form": "10-K", "accession": "0001628280-23-003485", "report_date": "2022-12-31", "filed": "2023-02-14", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/mar-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/" }, "10-K:0001628280-24-004372": { "kind": "filing", "form": "10-K", "accession": "0001628280-24-004372", "report_date": "2023-12-31", "filed": "2024-02-13", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/mar-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/" }, "10-K:0001628280-25-004818": { "kind": "filing", "form": "10-K", "accession": "0001628280-25-004818", "report_date": "2024-12-31", "filed": "2025-02-11", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/mar-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/" }, "10-Q:0001048286-25-000006": { "kind": "filing", "form": "10-Q", "accession": "0001048286-25-000006", "report_date": "2025-06-30", "filed": "2025-08-05", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828625000006/mar-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828625000006/" }, "10-Q:0001048286-25-000013": { "kind": "filing", "form": "10-Q", "accession": "0001048286-25-000013", "report_date": "2025-09-30", "filed": "2025-11-04", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828625000013/mar-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828625000013/" }, "10-Q:0001048286-26-000014": { "kind": "filing", "form": "10-Q", "accession": "0001048286-26-000014", "report_date": "2026-03-31", "filed": "2026-05-06", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000014/mar-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000014/" }, "10-Q:0001048286-26-000035": { "kind": "filing", "form": "10-Q", "accession": "0001048286-26-000035", "report_date": "2026-06-30", "filed": "2026-08-03", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/mar-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/" }, "10-Q:0001048286-26-000043": { "kind": "filing", "form": "10-Q", "accession": "0001048286-26-000043", "report_date": "2026-09-30", "filed": "2026-11-02", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000043/mar-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000043/" }, "10-Q:0001628280-20-007376": { "kind": "filing", "form": "10-Q", "accession": "0001628280-20-007376", "report_date": "2020-03-31", "filed": "2020-05-11", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828020007376/mar-q12020x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828020007376/" }, "10-Q:0001628280-20-012272": { "kind": "filing", "form": "10-Q", "accession": "0001628280-20-012272", "report_date": "2020-06-30", "filed": "2020-08-10", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828020012272/mar-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828020012272/" }, "10-Q:0001628280-20-015909": { "kind": "filing", "form": "10-Q", "accession": "0001628280-20-015909", "report_date": "2020-09-30", "filed": "2020-11-06", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828020015909/mar-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828020015909/" }, "10-Q:0001628280-21-009633": { "kind": "filing", "form": "10-Q", "accession": "0001628280-21-009633", "report_date": "2021-03-31", "filed": "2021-05-10", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021009633/mar-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021009633/" }, "10-Q:0001628280-21-015288": { "kind": "filing", "form": "10-Q", "accession": "0001628280-21-015288", "report_date": "2021-06-30", "filed": "2021-08-03", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021015288/mar-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021015288/" }, "10-Q:0001628280-21-021326": { "kind": "filing", "form": "10-Q", "accession": "0001628280-21-021326", "report_date": "2021-09-30", "filed": "2021-11-03", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021021326/mar-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021021326/" }, "10-Q:0001628280-22-012175": { "kind": "filing", "form": "10-Q", "accession": "0001628280-22-012175", "report_date": "2022-03-31", "filed": "2022-05-04", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022012175/mar-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022012175/" }, "10-Q:0001628280-22-020126": { "kind": "filing", "form": "10-Q", "accession": "0001628280-22-020126", "report_date": "2022-06-30", "filed": "2022-08-02", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022020126/mar-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022020126/" }, "10-Q:0001628280-22-028021": { "kind": "filing", "form": "10-Q", "accession": "0001628280-22-028021", "report_date": "2022-09-30", "filed": "2022-11-03", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022028021/mar-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022028021/" }, "10-Q:0001628280-23-014793": { "kind": "filing", "form": "10-Q", "accession": "0001628280-23-014793", "report_date": "2023-03-31", "filed": "2023-05-02", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023014793/mar-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023014793/" }, "10-Q:0001628280-23-026380": { "kind": "filing", "form": "10-Q", "accession": "0001628280-23-026380", "report_date": "2023-06-30", "filed": "2023-08-01", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023026380/mar-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023026380/" }, "10-Q:0001628280-23-036256": { "kind": "filing", "form": "10-Q", "accession": "0001628280-23-036256", "report_date": "2023-09-30", "filed": "2023-11-02", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023036256/mar-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023036256/" }, "10-Q:0001628280-24-019494": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-019494", "report_date": "2024-03-31", "filed": "2024-05-01", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024019494/mar-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024019494/" }, "10-Q:0001628280-24-033679": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-033679", "report_date": "2024-06-30", "filed": "2024-07-31", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024033679/mar-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024033679/" }, "10-Q:0001628280-24-044884": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-044884", "report_date": "2024-09-30", "filed": "2024-11-04", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024044884/mar-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024044884/" }, "10-Q:0001628280-25-022485": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-022485", "report_date": "2025-03-31", "filed": "2025-05-06", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025022485/mar-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025022485/" } }, "restatements": [ { "period": "FY2025 Q1", "item": "interest_paid", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 87000000.0, "source": "10-Q:0001628280-25-022485", "filed": "2025-05-06" }, "latest": { "value": 403000000.0, "source": "10-Q:0001048286-26-000043", "filed": "2026-11-02" }, "used": { "value": 87000000.0, "source": "10-Q:0001048286-26-000014", "filed": "2026-05-06" } }, { "period": "FY2026 Q1", "item": "interest_paid", "start": "2026-01-01", "end": "2026-03-31", "first": { "value": 77000000.0, "source": "10-Q:0001048286-26-000014", "filed": "2026-05-06" }, "latest": { "value": 455000000.0, "source": "10-Q:0001048286-26-000043", "filed": "2026-11-02" }, "used": { "value": 77000000.0, "source": "10-Q:0001048286-26-000014", "filed": "2026-05-06" } } ], "withheld": [], "events": [ { "id": "name_change:2026-11-02:sec.former_name", "type": "name_change", "date": "2026-11-02", "fiscal_period": null, "text": "Changed its name from MARRIOTT INTERNATIONAL INC to Marriott International, Inc.", "counterparty": null, "amount": null, "sources": [] } ] }