{ "schema": "annalist.dataset/0.1", "company": { "id": "newmont", "name": "Newmont Corporation", "country": "US", "template": "corporate", "cik": "0001164727", "tickers": [ "NEM" ], "entity_name": "NEWMONT CORPORATION", "fiscal_year_end": "1231", "sic": "1040", "sic_description": "Gold and Silver Ores", "exchanges": [ "NYSE", "OTC" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-22" }, "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": 2581000000.0, "cost_of_revenue": 1332000000.0, "gross_profit": null, "rnd": 27000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 779000000.0, "income_tax": -23000000.0, "net_income_incl_nci": 824000000.0, "nci_profit": 2000000.0, "net_income": 822000000.0, "net_income_common": null, "eps_basic": 1.02, "eps_diluted": 1.02, "shares_basic": 807000000.0, "shares_diluted": 809000000.0, "dps_declared": 0.14, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-21-000114" ], "value_sources": { "revenue": [ "10-Q:0001164727-21-000114" ], "cost_of_revenue": [ "10-Q:0001164727-21-000114" ], "rnd": [ "10-Q:0001164727-21-000114" ], "pretax_income": [ "10-Q:0001164727-21-000114" ], "income_tax": [ "10-Q:0001164727-21-000114" ], "net_income_incl_nci": [ "10-Q:0001164727-21-000114" ], "nci_profit": [ "10-Q:0001164727-21-000114" ], "net_income": [ "10-Q:0001164727-21-000114" ], "eps_basic": [ "10-Q:0001164727-21-000114" ], "eps_diluted": [ "10-Q:0001164727-21-000114" ], "shares_basic": [ "10-Q:0001164727-21-000114" ], "shares_diluted": [ "10-Q:0001164727-21-000114" ], "dps_declared": [ "10-Q:0001164727-21-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 2365000000.0, "cost_of_revenue": 1058000000.0, "gross_profit": null, "rnd": 26000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 550000000.0, "income_tax": 164000000.0, "net_income_incl_nci": 347000000.0, "nci_profit": 3000000.0, "net_income": 344000000.0, "net_income_common": null, "eps_basic": 0.43, "eps_diluted": 0.43, "shares_basic": 803000000.0, "shares_diluted": 805000000.0, "dps_declared": 0.25, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-21-000194" ], "value_sources": { "revenue": [ "10-Q:0001164727-21-000194" ], "cost_of_revenue": [ "10-Q:0001164727-21-000194" ], "rnd": [ "10-Q:0001164727-21-000194" ], "pretax_income": [ "10-Q:0001164727-21-000194" ], "income_tax": [ "10-Q:0001164727-21-000194" ], "net_income_incl_nci": [ "10-Q:0001164727-21-000194" ], "nci_profit": [ "10-Q:0001164727-21-000194" ], "net_income": [ "10-Q:0001164727-21-000194" ], "eps_basic": [ "10-Q:0001164727-21-000194" ], "eps_diluted": [ "10-Q:0001164727-21-000194" ], "shares_basic": [ "10-Q:0001164727-21-000194" ], "shares_diluted": [ "10-Q:0001164727-21-000194" ], "dps_declared": [ "10-Q:0001164727-21-000194" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 3170000000.0, "cost_of_revenue": 1269000000.0, "gross_profit": null, "rnd": 39000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 880000000.0, "income_tax": 305000000.0, "net_income_incl_nci": 856000000.0, "nci_profit": 17000000.0, "net_income": 839000000.0, "net_income_common": null, "eps_basic": 1.04, "eps_diluted": 1.04, "shares_basic": 803000000.0, "shares_diluted": 806000000.0, "dps_declared": 0.25, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-21-000235" ], "value_sources": { "revenue": [ "10-Q:0001164727-21-000235" ], "cost_of_revenue": [ "10-Q:0001164727-21-000235" ], "rnd": [ "10-Q:0001164727-21-000235" ], "pretax_income": [ "10-Q:0001164727-21-000235" ], "income_tax": [ "10-Q:0001164727-21-000235" ], "net_income_incl_nci": [ "10-Q:0001164727-21-000235" ], "nci_profit": [ "10-Q:0001164727-21-000235" ], "net_income": [ "10-Q:0001164727-21-000235" ], "eps_basic": [ "10-Q:0001164727-21-000235" ], "eps_diluted": [ "10-Q:0001164727-21-000235" ], "shares_basic": [ "10-Q:0001164727-21-000235" ], "shares_diluted": [ "10-Q:0001164727-21-000235" ], "dps_declared": [ "10-Q:0001164727-21-000235" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 3381000000.0, "cost_of_revenue": 1355000000.0, "gross_profit": null, "rnd": 30000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 934000000.0, "income_tax": 258000000.0, "net_income_incl_nci": 764000000.0, "nci_profit": -60000000.0, "net_income": 824000000.0, "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:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "value_sources": { "revenue": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "cost_of_revenue": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "rnd": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "pretax_income": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "income_tax": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "net_income_incl_nci": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "nci_profit": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "net_income": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 2872000000.0, "cost_of_revenue": 1247000000.0, "gross_profit": null, "rnd": 31000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 743000000.0, "income_tax": 235000000.0, "net_income_incl_nci": 579000000.0, "nci_profit": 20000000.0, "net_income": 559000000.0, "net_income_common": null, "eps_basic": 0.7, "eps_diluted": 0.7, "shares_basic": 801000000.0, "shares_diluted": 802000000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-22-000017" ], "value_sources": { "revenue": [ "10-Q:0001164727-22-000017" ], "cost_of_revenue": [ "10-Q:0001164727-22-000017" ], "rnd": [ "10-Q:0001164727-22-000017" ], "pretax_income": [ "10-Q:0001164727-22-000017" ], "income_tax": [ "10-Q:0001164727-22-000017" ], "net_income_incl_nci": [ "10-Q:0001164727-22-000017" ], "nci_profit": [ "10-Q:0001164727-22-000017" ], "net_income": [ "10-Q:0001164727-22-000017" ], "eps_basic": [ "10-Q:0001164727-22-000017" ], "eps_diluted": [ "10-Q:0001164727-22-000017" ], "shares_basic": [ "10-Q:0001164727-22-000017" ], "shares_diluted": [ "10-Q:0001164727-22-000017" ], "dps_declared": [ "10-Q:0001164727-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 3065000000.0, "cost_of_revenue": 1281000000.0, "gross_profit": null, "rnd": 37000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 943000000.0, "income_tax": 341000000.0, "net_income_incl_nci": 661000000.0, "nci_profit": 11000000.0, "net_income": 650000000.0, "net_income_common": null, "eps_basic": 0.81, "eps_diluted": 0.81, "shares_basic": 801000000.0, "shares_diluted": 803000000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-22-000024" ], "value_sources": { "revenue": [ "10-Q:0001164727-22-000024" ], "cost_of_revenue": [ "10-Q:0001164727-22-000024" ], "rnd": [ "10-Q:0001164727-22-000024" ], "pretax_income": [ "10-Q:0001164727-22-000024" ], "income_tax": [ "10-Q:0001164727-22-000024" ], "net_income_incl_nci": [ "10-Q:0001164727-22-000024" ], "nci_profit": [ "10-Q:0001164727-22-000024" ], "net_income": [ "10-Q:0001164727-22-000024" ], "eps_basic": [ "10-Q:0001164727-22-000024" ], "eps_diluted": [ "10-Q:0001164727-22-000024" ], "shares_basic": [ "10-Q:0001164727-22-000024" ], "shares_diluted": [ "10-Q:0001164727-22-000024" ], "dps_declared": [ "10-Q:0001164727-22-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 2895000000.0, "cost_of_revenue": 1367000000.0, "gross_profit": null, "rnd": 40000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": -71000000.0, "income_tax": 222000000.0, "net_income_incl_nci": -243000000.0, "nci_profit": -246000000.0, "net_income": 3000000.0, "net_income_common": null, "eps_basic": 0.0, "eps_diluted": 0.0, "shares_basic": 799000000.0, "shares_diluted": 800000000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-22-000035" ], "value_sources": { "revenue": [ "10-Q:0001164727-22-000035" ], "cost_of_revenue": [ "10-Q:0001164727-22-000035" ], "rnd": [ "10-Q:0001164727-22-000035" ], "pretax_income": [ "10-Q:0001164727-22-000035" ], "income_tax": [ "10-Q:0001164727-22-000035" ], "net_income_incl_nci": [ "10-Q:0001164727-22-000035" ], "nci_profit": [ "10-Q:0001164727-22-000035" ], "net_income": [ "10-Q:0001164727-22-000035" ], "eps_basic": [ "10-Q:0001164727-22-000035" ], "eps_diluted": [ "10-Q:0001164727-22-000035" ], "shares_basic": [ "10-Q:0001164727-22-000035" ], "shares_diluted": [ "10-Q:0001164727-22-000035" ], "dps_declared": [ "10-Q:0001164727-22-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 3390000000.0, "cost_of_revenue": 1540000000.0, "gross_profit": null, "rnd": 46000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": -507000000.0, "income_tax": 300000000.0, "net_income_incl_nci": -764000000.0, "nci_profit": -718000000.0, "net_income": -46000000.0, "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:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "value_sources": { "revenue": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "cost_of_revenue": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "rnd": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "pretax_income": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "income_tax": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "net_income_incl_nci": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "nci_profit": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "net_income": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 3023000000.0, "cost_of_revenue": 1435000000.0, "gross_profit": null, "rnd": 44000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 628000000.0, "income_tax": 214000000.0, "net_income_incl_nci": 469000000.0, "nci_profit": 21000000.0, "net_income": 448000000.0, "net_income_common": null, "eps_basic": 0.56, "eps_diluted": 0.56, "shares_basic": 793000000.0, "shares_diluted": 794000000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-23-000021" ], "value_sources": { "revenue": [ "10-Q:0001164727-23-000021" ], "cost_of_revenue": [ "10-Q:0001164727-23-000021" ], "rnd": [ "10-Q:0001164727-23-000021" ], "pretax_income": [ "10-Q:0001164727-23-000021" ], "income_tax": [ "10-Q:0001164727-23-000021" ], "net_income_incl_nci": [ "10-Q:0001164727-23-000021" ], "nci_profit": [ "10-Q:0001164727-23-000021" ], "net_income": [ "10-Q:0001164727-23-000021" ], "eps_basic": [ "10-Q:0001164727-23-000021" ], "eps_diluted": [ "10-Q:0001164727-23-000021" ], "shares_basic": [ "10-Q:0001164727-23-000021" ], "shares_diluted": [ "10-Q:0001164727-23-000021" ], "dps_declared": [ "10-Q:0001164727-23-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 3058000000.0, "cost_of_revenue": 1708000000.0, "gross_profit": null, "rnd": 45000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 408000000.0, "income_tax": 33000000.0, "net_income_incl_nci": 400000000.0, "nci_profit": 13000000.0, "net_income": 387000000.0, "net_income_common": null, "eps_basic": 0.49, "eps_diluted": 0.49, "shares_basic": 794000000.0, "shares_diluted": 795000000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-23-000034" ], "value_sources": { "revenue": [ "10-Q:0001164727-23-000034" ], "cost_of_revenue": [ "10-Q:0001164727-23-000034" ], "rnd": [ "10-Q:0001164727-23-000034" ], "pretax_income": [ "10-Q:0001164727-23-000034" ], "income_tax": [ "10-Q:0001164727-23-000034" ], "net_income_incl_nci": [ "10-Q:0001164727-23-000034" ], "nci_profit": [ "10-Q:0001164727-23-000034" ], "net_income": [ "10-Q:0001164727-23-000034" ], "eps_basic": [ "10-Q:0001164727-23-000034" ], "eps_diluted": [ "10-Q:0001164727-23-000034" ], "shares_basic": [ "10-Q:0001164727-23-000034" ], "shares_diluted": [ "10-Q:0001164727-23-000034" ], "dps_declared": [ "10-Q:0001164727-23-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 2634000000.0, "cost_of_revenue": 1545000000.0, "gross_profit": null, "rnd": 80000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 296000000.0, "income_tax": 96000000.0, "net_income_incl_nci": 220000000.0, "nci_profit": 7000000.0, "net_income": 213000000.0, "net_income_common": null, "eps_basic": 0.27, "eps_diluted": 0.27, "shares_basic": 794000000.0, "shares_diluted": 795000000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-23-000039" ], "value_sources": { "revenue": [ "10-Q:0001164727-23-000039" ], "cost_of_revenue": [ "10-Q:0001164727-23-000039" ], "rnd": [ "10-Q:0001164727-23-000039" ], "pretax_income": [ "10-Q:0001164727-23-000039" ], "income_tax": [ "10-Q:0001164727-23-000039" ], "net_income_incl_nci": [ "10-Q:0001164727-23-000039" ], "nci_profit": [ "10-Q:0001164727-23-000039" ], "net_income": [ "10-Q:0001164727-23-000039" ], "eps_basic": [ "10-Q:0001164727-23-000039" ], "eps_diluted": [ "10-Q:0001164727-23-000039" ], "shares_basic": [ "10-Q:0001164727-23-000039" ], "shares_diluted": [ "10-Q:0001164727-23-000039" ], "dps_declared": [ "10-Q:0001164727-23-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 3200000000.0, "cost_of_revenue": 1780000000.0, "gross_profit": null, "rnd": 60000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": -1383000000.0, "income_tax": 112000000.0, "net_income_incl_nci": -1458000000.0, "nci_profit": 19000000.0, "net_income": -1477000000.0, "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:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "value_sources": { "revenue": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "cost_of_revenue": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "rnd": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "pretax_income": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "income_tax": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "net_income_incl_nci": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "nci_profit": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "net_income": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 2679000000.0, "cost_of_revenue": 1482000000.0, "gross_profit": null, "rnd": 35000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 539000000.0, "income_tax": 213000000.0, "net_income_incl_nci": 363000000.0, "nci_profit": 12000000.0, "net_income": 351000000.0, "net_income_common": null, "eps_basic": 0.44, "eps_diluted": 0.44, "shares_basic": 794000000.0, "shares_diluted": 795000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-24-000031" ], "value_sources": { "revenue": [ "10-Q:0001164727-24-000031" ], "cost_of_revenue": [ "10-Q:0001164727-24-000031" ], "rnd": [ "10-Q:0001164727-24-000031" ], "pretax_income": [ "10-Q:0001164727-24-000031" ], "income_tax": [ "10-Q:0001164727-24-000031" ], "net_income_incl_nci": [ "10-Q:0001164727-24-000031" ], "nci_profit": [ "10-Q:0001164727-24-000031" ], "net_income": [ "10-Q:0001164727-24-000031" ], "eps_basic": [ "10-Q:0001164727-24-000031" ], "eps_diluted": [ "10-Q:0001164727-24-000031" ], "shares_basic": [ "10-Q:0001164727-24-000031" ], "shares_diluted": [ "10-Q:0001164727-24-000031" ], "dps_declared": [ "10-Q:0001164727-24-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 2683000000.0, "cost_of_revenue": 1543000000.0, "gross_profit": null, "rnd": 44000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 300000000.0, "income_tax": 163000000.0, "net_income_incl_nci": 155000000.0, "nci_profit": 0.0, "net_income": 155000000.0, "net_income_common": null, "eps_basic": 0.19, "eps_diluted": 0.19, "shares_basic": 795000000.0, "shares_diluted": 795000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-24-000039" ], "value_sources": { "revenue": [ "10-Q:0001164727-24-000039" ], "cost_of_revenue": [ "10-Q:0001164727-24-000039" ], "rnd": [ "10-Q:0001164727-24-000039" ], "pretax_income": [ "10-Q:0001164727-24-000039" ], "income_tax": [ "10-Q:0001164727-24-000039" ], "net_income_incl_nci": [ "10-Q:0001164727-24-000039" ], "nci_profit": [ "10-Q:0001164727-24-000039" ], "net_income": [ "10-Q:0001164727-24-000039" ], "eps_basic": [ "10-Q:0001164727-24-000039" ], "eps_diluted": [ "10-Q:0001164727-24-000039" ], "shares_basic": [ "10-Q:0001164727-24-000039" ], "shares_diluted": [ "10-Q:0001164727-24-000039" ], "dps_declared": [ "10-Q:0001164727-24-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 2493000000.0, "cost_of_revenue": 1371000000.0, "gross_profit": null, "rnd": 53000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 232000000.0, "income_tax": 73000000.0, "net_income_incl_nci": 163000000.0, "nci_profit": 5000000.0, "net_income": 158000000.0, "net_income_common": null, "eps_basic": 0.2, "eps_diluted": 0.2, "shares_basic": 795000000.0, "shares_diluted": 796000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-24-000061" ], "value_sources": { "revenue": [ "10-Q:0001164727-24-000061" ], "cost_of_revenue": [ "10-Q:0001164727-24-000061" ], "rnd": [ "10-Q:0001164727-24-000061" ], "pretax_income": [ "10-Q:0001164727-24-000061" ], "income_tax": [ "10-Q:0001164727-24-000061" ], "net_income_incl_nci": [ "10-Q:0001164727-24-000061" ], "nci_profit": [ "10-Q:0001164727-24-000061" ], "net_income": [ "10-Q:0001164727-24-000061" ], "eps_basic": [ "10-Q:0001164727-24-000061" ], "eps_diluted": [ "10-Q:0001164727-24-000061" ], "shares_basic": [ "10-Q:0001164727-24-000061" ], "shares_diluted": [ "10-Q:0001164727-24-000061" ], "dps_declared": [ "10-Q:0001164727-24-000061" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 3957000000.0, "cost_of_revenue": 2303000000.0, "gross_profit": null, "rnd": 68000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": -3102000000.0, "income_tax": 77000000.0, "net_income_incl_nci": -3148000000.0, "nci_profit": 10000000.0, "net_income": -3158000000.0, "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:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "value_sources": { "revenue": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "cost_of_revenue": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "rnd": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "pretax_income": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "income_tax": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "net_income_incl_nci": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "nci_profit": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "net_income": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 4023000000.0, "cost_of_revenue": 2106000000.0, "gross_profit": null, "rnd": 53000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 428000000.0, "income_tax": 260000000.0, "net_income_incl_nci": 179000000.0, "nci_profit": 9000000.0, "net_income": 170000000.0, "net_income_common": null, "eps_basic": 0.15, "eps_diluted": 0.15, "shares_basic": 1153000000.0, "shares_diluted": 1153000000.0, "dps_declared": 0.25, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-25-000020" ], "value_sources": { "revenue": [ "10-Q:0001164727-25-000020" ], "cost_of_revenue": [ "10-Q:0001164727-25-000020" ], "rnd": [ "10-Q:0001164727-25-000020" ], "pretax_income": [ "10-Q:0001164727-25-000020" ], "income_tax": [ "10-Q:0001164727-25-000020" ], "net_income_incl_nci": [ "10-Q:0001164727-25-000020" ], "nci_profit": [ "10-Q:0001164727-25-000020" ], "net_income": [ "10-Q:0001164727-25-000020" ], "eps_basic": [ "10-Q:0001164727-25-000020" ], "eps_diluted": [ "10-Q:0001164727-25-000020" ], "shares_basic": [ "10-Q:0001164727-25-000020" ], "shares_diluted": [ "10-Q:0001164727-25-000020" ], "dps_declared": [ "10-Q:0001164727-25-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 4402000000.0, "cost_of_revenue": 2156000000.0, "gross_profit": null, "rnd": 49000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 1036000000.0, "income_tax": 191000000.0, "net_income_incl_nci": 857000000.0, "nci_profit": 4000000.0, "net_income": 853000000.0, "net_income_common": null, "eps_basic": 0.74, "eps_diluted": 0.74, "shares_basic": 1153000000.0, "shares_diluted": 1155000000.0, "dps_declared": 0.25, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-25-000035" ], "value_sources": { "revenue": [ "10-Q:0001164727-25-000035" ], "cost_of_revenue": [ "10-Q:0001164727-25-000035" ], "rnd": [ "10-Q:0001164727-25-000035" ], "pretax_income": [ "10-Q:0001164727-25-000035" ], "income_tax": [ "10-Q:0001164727-25-000035" ], "net_income_incl_nci": [ "10-Q:0001164727-25-000035" ], "nci_profit": [ "10-Q:0001164727-25-000035" ], "net_income": [ "10-Q:0001164727-25-000035" ], "eps_basic": [ "10-Q:0001164727-25-000035" ], "eps_diluted": [ "10-Q:0001164727-25-000035" ], "shares_basic": [ "10-Q:0001164727-25-000035" ], "shares_diluted": [ "10-Q:0001164727-25-000035" ], "dps_declared": [ "10-Q:0001164727-25-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 4605000000.0, "cost_of_revenue": 2310000000.0, "gross_profit": null, "rnd": 47000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 1059000000.0, "income_tax": 244000000.0, "net_income_incl_nci": 924000000.0, "nci_profit": 2000000.0, "net_income": 922000000.0, "net_income_common": null, "eps_basic": 0.8, "eps_diluted": 0.8, "shares_basic": 1147000000.0, "shares_diluted": 1149000000.0, "dps_declared": 0.25, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-25-000046" ], "value_sources": { "revenue": [ "10-Q:0001164727-25-000046" ], "cost_of_revenue": [ "10-Q:0001164727-25-000046" ], "rnd": [ "10-Q:0001164727-25-000046" ], "pretax_income": [ "10-Q:0001164727-25-000046" ], "income_tax": [ "10-Q:0001164727-25-000046" ], "net_income_incl_nci": [ "10-Q:0001164727-25-000046" ], "nci_profit": [ "10-Q:0001164727-25-000046" ], "net_income": [ "10-Q:0001164727-25-000046" ], "eps_basic": [ "10-Q:0001164727-25-000046" ], "eps_diluted": [ "10-Q:0001164727-25-000046" ], "shares_basic": [ "10-Q:0001164727-25-000046" ], "shares_diluted": [ "10-Q:0001164727-25-000046" ], "dps_declared": [ "10-Q:0001164727-25-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 5652000000.0, "cost_of_revenue": 2391000000.0, "gross_profit": null, "rnd": 48000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 2054000000.0, "income_tax": 702000000.0, "net_income_incl_nci": 1421000000.0, "nci_profit": 18000000.0, "net_income": 1403000000.0, "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:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "value_sources": { "revenue": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "cost_of_revenue": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "rnd": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "pretax_income": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "income_tax": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "net_income_incl_nci": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "nci_profit": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "net_income": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 5010000000.0, "cost_of_revenue": 2106000000.0, "gross_profit": null, "rnd": 43000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 2471000000.0, "income_tax": 647000000.0, "net_income_incl_nci": 1902000000.0, "nci_profit": 11000000.0, "net_income": 1891000000.0, "net_income_common": null, "eps_basic": 1.68, "eps_diluted": 1.68, "shares_basic": 1126000000.0, "shares_diluted": 1127000000.0, "dps_declared": 0.25, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-26-000019" ], "value_sources": { "revenue": [ "10-Q:0001164727-26-000019" ], "cost_of_revenue": [ "10-Q:0001164727-26-000019" ], "rnd": [ "10-Q:0001164727-26-000019" ], "pretax_income": [ "10-Q:0001164727-26-000019" ], "income_tax": [ "10-Q:0001164727-26-000019" ], "net_income_incl_nci": [ "10-Q:0001164727-26-000019" ], "nci_profit": [ "10-Q:0001164727-26-000019" ], "net_income": [ "10-Q:0001164727-26-000019" ], "eps_basic": [ "10-Q:0001164727-26-000019" ], "eps_diluted": [ "10-Q:0001164727-26-000019" ], "shares_basic": [ "10-Q:0001164727-26-000019" ], "shares_diluted": [ "10-Q:0001164727-26-000019" ], "dps_declared": [ "10-Q:0001164727-26-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 5317000000.0, "cost_of_revenue": 2001000000.0, "gross_profit": null, "rnd": 40000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 3118000000.0, "income_tax": 1092000000.0, "net_income_incl_nci": 2075000000.0, "nci_profit": 14000000.0, "net_income": 2061000000.0, "net_income_common": null, "eps_basic": 1.86, "eps_diluted": 1.85, "shares_basic": 1110000000.0, "shares_diluted": 1112000000.0, "dps_declared": 0.25, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-26-000036" ], "value_sources": { "revenue": [ "10-Q:0001164727-26-000036" ], "cost_of_revenue": [ "10-Q:0001164727-26-000036" ], "rnd": [ "10-Q:0001164727-26-000036" ], "pretax_income": [ "10-Q:0001164727-26-000036" ], "income_tax": [ "10-Q:0001164727-26-000036" ], "net_income_incl_nci": [ "10-Q:0001164727-26-000036" ], "nci_profit": [ "10-Q:0001164727-26-000036" ], "net_income": [ "10-Q:0001164727-26-000036" ], "eps_basic": [ "10-Q:0001164727-26-000036" ], "eps_diluted": [ "10-Q:0001164727-26-000036" ], "shares_basic": [ "10-Q:0001164727-26-000036" ], "shares_diluted": [ "10-Q:0001164727-26-000036" ], "dps_declared": [ "10-Q:0001164727-26-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 5524000000.0, "cost_of_revenue": 1951000000.0, "gross_profit": null, "rnd": 40000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 2507000000.0, "income_tax": 787000000.0, "net_income_incl_nci": 1843000000.0, "nci_profit": 11000000.0, "net_income": 1832000000.0, "net_income_common": null, "eps_basic": 1.67, "eps_diluted": 1.67, "shares_basic": 1097000000.0, "shares_diluted": 1100000000.0, "dps_declared": 0.25, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-26-000043" ], "value_sources": { "revenue": [ "10-Q:0001164727-26-000043" ], "cost_of_revenue": [ "10-Q:0001164727-26-000043" ], "rnd": [ "10-Q:0001164727-26-000043" ], "pretax_income": [ "10-Q:0001164727-26-000043" ], "income_tax": [ "10-Q:0001164727-26-000043" ], "net_income_incl_nci": [ "10-Q:0001164727-26-000043" ], "nci_profit": [ "10-Q:0001164727-26-000043" ], "net_income": [ "10-Q:0001164727-26-000043" ], "eps_basic": [ "10-Q:0001164727-26-000043" ], "eps_diluted": [ "10-Q:0001164727-26-000043" ], "shares_basic": [ "10-Q:0001164727-26-000043" ], "shares_diluted": [ "10-Q:0001164727-26-000043" ], "dps_declared": [ "10-Q:0001164727-26-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 6818000000.0, "cost_of_revenue": 2027000000.0, "gross_profit": null, "rnd": 43000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 3246000000.0, "income_tax": 2070000000.0, "net_income_incl_nci": 1347000000.0, "nci_profit": 46000000.0, "net_income": 1301000000.0, "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:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "value_sources": { "revenue": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "cost_of_revenue": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "rnd": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "pretax_income": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "income_tax": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "net_income_incl_nci": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "nci_profit": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "net_income": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 7307000000.0, "cost_of_revenue": 1937000000.0, "gross_profit": null, "rnd": 45000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 4583000000.0, "income_tax": 1404000000.0, "net_income_incl_nci": 3328000000.0, "nci_profit": 66000000.0, "net_income": 3262000000.0, "net_income_common": null, "eps_basic": 3.01, "eps_diluted": 3.0, "shares_basic": 1085000000.0, "shares_diluted": 1087000000.0, "dps_declared": 0.26, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-26-000019" ], "value_sources": { "revenue": [ "10-Q:0001164727-26-000019" ], "cost_of_revenue": [ "10-Q:0001164727-26-000019" ], "rnd": [ "10-Q:0001164727-26-000019" ], "pretax_income": [ "10-Q:0001164727-26-000019" ], "income_tax": [ "10-Q:0001164727-26-000019" ], "net_income_incl_nci": [ "10-Q:0001164727-26-000019" ], "nci_profit": [ "10-Q:0001164727-26-000019" ], "net_income": [ "10-Q:0001164727-26-000019" ], "eps_basic": [ "10-Q:0001164727-26-000019" ], "eps_diluted": [ "10-Q:0001164727-26-000019" ], "shares_basic": [ "10-Q:0001164727-26-000019" ], "shares_diluted": [ "10-Q:0001164727-26-000019" ], "dps_declared": [ "10-Q:0001164727-26-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 6118000000.0, "cost_of_revenue": 2088000000.0, "gross_profit": null, "rnd": 47000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 2999000000.0, "income_tax": 952000000.0, "net_income_incl_nci": 2251000000.0, "nci_profit": 49000000.0, "net_income": 2202000000.0, "net_income_common": null, "eps_basic": 2.07, "eps_diluted": 2.06, "shares_basic": 1065000000.0, "shares_diluted": 1067000000.0, "dps_declared": 0.26, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-26-000036" ], "value_sources": { "revenue": [ "10-Q:0001164727-26-000036" ], "cost_of_revenue": [ "10-Q:0001164727-26-000036" ], "rnd": [ "10-Q:0001164727-26-000036" ], "pretax_income": [ "10-Q:0001164727-26-000036" ], "income_tax": [ "10-Q:0001164727-26-000036" ], "net_income_incl_nci": [ "10-Q:0001164727-26-000036" ], "nci_profit": [ "10-Q:0001164727-26-000036" ], "net_income": [ "10-Q:0001164727-26-000036" ], "eps_basic": [ "10-Q:0001164727-26-000036" ], "eps_diluted": [ "10-Q:0001164727-26-000036" ], "shares_basic": [ "10-Q:0001164727-26-000036" ], "shares_diluted": [ "10-Q:0001164727-26-000036" ], "dps_declared": [ "10-Q:0001164727-26-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 6363000000.0, "cost_of_revenue": 2143000000.0, "gross_profit": null, "rnd": 58000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 3210000000.0, "income_tax": 839000000.0, "net_income_incl_nci": 2514000000.0, "nci_profit": 39000000.0, "net_income": 2475000000.0, "net_income_common": null, "eps_basic": 2.36, "eps_diluted": 2.35, "shares_basic": 1049000000.0, "shares_diluted": 1051000000.0, "dps_declared": 0.26, "operating_lease_cost": null }, "sources": [ "10-Q:0001164727-26-000043" ], "value_sources": { "revenue": [ "10-Q:0001164727-26-000043" ], "cost_of_revenue": [ "10-Q:0001164727-26-000043" ], "rnd": [ "10-Q:0001164727-26-000043" ], "pretax_income": [ "10-Q:0001164727-26-000043" ], "income_tax": [ "10-Q:0001164727-26-000043" ], "net_income_incl_nci": [ "10-Q:0001164727-26-000043" ], "nci_profit": [ "10-Q:0001164727-26-000043" ], "net_income": [ "10-Q:0001164727-26-000043" ], "eps_basic": [ "10-Q:0001164727-26-000043" ], "eps_diluted": [ "10-Q:0001164727-26-000043" ], "shares_basic": [ "10-Q:0001164727-26-000043" ], "shares_diluted": [ "10-Q:0001164727-26-000043" ], "dps_declared": [ "10-Q:0001164727-26-000043" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 11497000000.0, "cost_of_revenue": 5014000000.0, "gross_profit": null, "rnd": 122000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 3143000000.0, "income_tax": 704000000.0, "net_income_incl_nci": 2791000000.0, "nci_profit": -38000000.0, "net_income": 2829000000.0, "net_income_common": null, "eps_basic": 3.52, "eps_diluted": 3.51, "shares_basic": 804000000.0, "shares_diluted": 806000000.0, "dps_declared": 1.04, "operating_lease_cost": 21000000.0 }, "sources": [ "10-K:0001164727-22-000007", "10-K:0001164727-23-000011" ], "value_sources": { "revenue": [ "10-K:0001164727-23-000011" ], "cost_of_revenue": [ "10-K:0001164727-23-000011" ], "rnd": [ "10-K:0001164727-23-000011" ], "pretax_income": [ "10-K:0001164727-23-000011" ], "income_tax": [ "10-K:0001164727-23-000011" ], "net_income_incl_nci": [ "10-K:0001164727-23-000011" ], "nci_profit": [ "10-K:0001164727-23-000011" ], "net_income": [ "10-K:0001164727-23-000011" ], "eps_basic": [ "10-K:0001164727-23-000011" ], "eps_diluted": [ "10-K:0001164727-23-000011" ], "shares_basic": [ "10-K:0001164727-23-000011" ], "shares_diluted": [ "10-K:0001164727-23-000011" ], "dps_declared": [ "10-K:0001164727-22-000007" ], "operating_lease_cost": [ "10-K:0001164727-22-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 12222000000.0, "cost_of_revenue": 5435000000.0, "gross_profit": null, "rnd": 154000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 1108000000.0, "income_tax": 1098000000.0, "net_income_incl_nci": 233000000.0, "nci_profit": -933000000.0, "net_income": 1166000000.0, "net_income_common": null, "eps_basic": 1.46, "eps_diluted": 1.46, "shares_basic": 799000000.0, "shares_diluted": 801000000.0, "dps_declared": 2.2, "operating_lease_cost": 21000000.0 }, "sources": [ "10-K:0001164727-22-000007", "10-K:0001164727-23-000011", "10-K:0001164727-24-000016" ], "value_sources": { "revenue": [ "10-K:0001164727-24-000016" ], "cost_of_revenue": [ "10-K:0001164727-24-000016" ], "rnd": [ "10-K:0001164727-24-000016" ], "pretax_income": [ "10-K:0001164727-24-000016" ], "income_tax": [ "10-K:0001164727-24-000016" ], "net_income_incl_nci": [ "10-K:0001164727-24-000016" ], "nci_profit": [ "10-K:0001164727-24-000016" ], "net_income": [ "10-K:0001164727-24-000016" ], "eps_basic": [ "10-K:0001164727-24-000016" ], "eps_diluted": [ "10-K:0001164727-24-000016" ], "shares_basic": [ "10-K:0001164727-24-000016" ], "shares_diluted": [ "10-K:0001164727-24-000016" ], "dps_declared": [ "10-K:0001164727-22-000007" ], "operating_lease_cost": [ "10-K:0001164727-23-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 11915000000.0, "cost_of_revenue": 6468000000.0, "gross_profit": null, "rnd": 229000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": -51000000.0, "income_tax": 455000000.0, "net_income_incl_nci": -369000000.0, "nci_profit": 60000000.0, "net_income": -429000000.0, "net_income_common": null, "eps_basic": -0.54, "eps_diluted": -0.54, "shares_basic": 794000000.0, "shares_diluted": 795000000.0, "dps_declared": 2.2, "operating_lease_cost": 28000000.0 }, "sources": [ "10-K:0001164727-24-000016", "10-K:0001164727-25-000011" ], "value_sources": { "revenue": [ "10-K:0001164727-25-000011" ], "cost_of_revenue": [ "10-K:0001164727-25-000011" ], "rnd": [ "10-K:0001164727-25-000011" ], "pretax_income": [ "10-K:0001164727-25-000011" ], "income_tax": [ "10-K:0001164727-25-000011" ], "net_income_incl_nci": [ "10-K:0001164727-25-000011" ], "nci_profit": [ "10-K:0001164727-25-000011" ], "net_income": [ "10-K:0001164727-25-000011" ], "eps_basic": [ "10-K:0001164727-25-000011" ], "eps_diluted": [ "10-K:0001164727-25-000011" ], "shares_basic": [ "10-K:0001164727-25-000011" ], "shares_diluted": [ "10-K:0001164727-25-000011" ], "dps_declared": [ "10-K:0001164727-25-000011" ], "operating_lease_cost": [ "10-K:0001164727-24-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 11812000000.0, "cost_of_revenue": 6699000000.0, "gross_profit": null, "rnd": 200000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": -2031000000.0, "income_tax": 526000000.0, "net_income_incl_nci": -2467000000.0, "nci_profit": 27000000.0, "net_income": -2494000000.0, "net_income_common": null, "eps_basic": -2.97, "eps_diluted": -2.97, "shares_basic": 841000000.0, "shares_diluted": 841000000.0, "dps_declared": 1.6, "operating_lease_cost": 23000000.0 }, "sources": [ "10-K:0001164727-25-000011", "10-K:0001164727-26-000010" ], "value_sources": { "revenue": [ "10-K:0001164727-26-000010" ], "cost_of_revenue": [ "10-K:0001164727-26-000010" ], "rnd": [ "10-K:0001164727-26-000010" ], "pretax_income": [ "10-K:0001164727-26-000010" ], "income_tax": [ "10-K:0001164727-26-000010" ], "net_income_incl_nci": [ "10-K:0001164727-26-000010" ], "nci_profit": [ "10-K:0001164727-26-000010" ], "net_income": [ "10-K:0001164727-26-000010" ], "eps_basic": [ "10-K:0001164727-26-000010" ], "eps_diluted": [ "10-K:0001164727-26-000010" ], "shares_basic": [ "10-K:0001164727-26-000010" ], "shares_diluted": [ "10-K:0001164727-26-000010" ], "dps_declared": [ "10-K:0001164727-26-000010" ], "operating_lease_cost": [ "10-K:0001164727-25-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 18682000000.0, "cost_of_revenue": 8963000000.0, "gross_profit": null, "rnd": 197000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 4577000000.0, "income_tax": 1397000000.0, "net_income_incl_nci": 3381000000.0, "nci_profit": 33000000.0, "net_income": 3348000000.0, "net_income_common": null, "eps_basic": 2.92, "eps_diluted": 2.92, "shares_basic": 1146000000.0, "shares_diluted": 1148000000.0, "dps_declared": 1.0, "operating_lease_cost": 27000000.0 }, "sources": [ "10-K:0001164727-26-000010" ], "value_sources": { "revenue": [ "10-K:0001164727-26-000010" ], "cost_of_revenue": [ "10-K:0001164727-26-000010" ], "rnd": [ "10-K:0001164727-26-000010" ], "pretax_income": [ "10-K:0001164727-26-000010" ], "income_tax": [ "10-K:0001164727-26-000010" ], "net_income_incl_nci": [ "10-K:0001164727-26-000010" ], "nci_profit": [ "10-K:0001164727-26-000010" ], "net_income": [ "10-K:0001164727-26-000010" ], "eps_basic": [ "10-K:0001164727-26-000010" ], "eps_diluted": [ "10-K:0001164727-26-000010" ], "shares_basic": [ "10-K:0001164727-26-000010" ], "shares_diluted": [ "10-K:0001164727-26-000010" ], "dps_declared": [ "10-K:0001164727-26-000010" ], "operating_lease_cost": [ "10-K:0001164727-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 22669000000.0, "cost_of_revenue": 8085000000.0, "gross_profit": null, "rnd": 166000000.0, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 11342000000.0, "income_tax": 4596000000.0, "net_income_incl_nci": 7167000000.0, "nci_profit": 82000000.0, "net_income": 7085000000.0, "net_income_common": null, "eps_basic": 6.41, "eps_diluted": 6.39, "shares_basic": 1106000000.0, "shares_diluted": 1108000000.0, "dps_declared": 1.0, "operating_lease_cost": 26000000.0 }, "sources": [ "10-K:0001164727-26-000010" ], "value_sources": { "revenue": [ "10-K:0001164727-26-000010" ], "cost_of_revenue": [ "10-K:0001164727-26-000010" ], "rnd": [ "10-K:0001164727-26-000010" ], "pretax_income": [ "10-K:0001164727-26-000010" ], "income_tax": [ "10-K:0001164727-26-000010" ], "net_income_incl_nci": [ "10-K:0001164727-26-000010" ], "nci_profit": [ "10-K:0001164727-26-000010" ], "net_income": [ "10-K:0001164727-26-000010" ], "eps_basic": [ "10-K:0001164727-26-000010" ], "eps_diluted": [ "10-K:0001164727-26-000010" ], "shares_basic": [ "10-K:0001164727-26-000010" ], "shares_diluted": [ "10-K:0001164727-26-000010" ], "dps_declared": [ "10-K:0001164727-26-000010" ], "operating_lease_cost": [ "10-K:0001164727-26-000010" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 3709000000.0, "short_term_investments": 175000000.0, "receivables": 220000000.0, "inventory": null, "current_assets": 6455000000.0, "ppe_net": 24952000000.0, "goodwill": 2763000000.0, "intangibles": null, "total_assets": 39699000000.0, "accounts_payable": 509000000.0, "short_term_borrowings": null, "debt_current": 86000000.0, "current_liabilities": 1952000000.0, "long_term_debt": 6030000000.0, "total_liabilities": 16919000000.0, "temporary_equity": 45000000.0, "equity_parent": 21806000000.0, "nci": 929000000.0, "equity_total": 22735000000.0, "liabilities_and_equity": 39699000000.0, "shares_outstanding": null, "retained_earnings": 2846000000.0, "preferred_stock": null, "long_term_investments": 2890000000.0, "equity_method_investments": null, "accrued_taxes_current": 171000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 21000000.0, "operating_lease_liability_noncurrent": 112000000.0, "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": 550000000.0, "debt_maturity_y3": 492000000.0, "debt_maturity_y4": 414000000.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 4624000000.0 }, "sources": [ "10-Q:0001164727-20-000132" ], "value_sources": { "cash": [ "10-Q:0001164727-20-000132" ], "short_term_investments": [ "10-Q:0001164727-20-000132" ], "receivables": [ "10-Q:0001164727-20-000132" ], "current_assets": [ "10-Q:0001164727-20-000132" ], "ppe_net": [ "10-Q:0001164727-20-000132" ], "goodwill": [ "10-Q:0001164727-20-000132" ], "total_assets": [ "10-Q:0001164727-20-000132" ], "accounts_payable": [ "10-Q:0001164727-20-000132" ], "debt_current": [ "10-Q:0001164727-20-000132" ], "current_liabilities": [ "10-Q:0001164727-20-000132" ], "long_term_debt": [ "10-Q:0001164727-20-000132" ], "total_liabilities": [ "10-Q:0001164727-20-000132" ], "temporary_equity": [ "10-Q:0001164727-20-000132" ], "equity_parent": [ "10-Q:0001164727-20-000132" ], "nci": [ "10-Q:0001164727-20-000132" ], "equity_total": [ "10-Q:0001164727-20-000132" ], "liabilities_and_equity": [ "10-Q:0001164727-20-000132" ], "retained_earnings": [ "10-Q:0001164727-20-000132" ], "long_term_investments": [ "10-Q:0001164727-20-000132" ], "accrued_taxes_current": [ "10-Q:0001164727-20-000132" ], "operating_lease_liability_current": [ "10-Q:0001164727-20-000132" ], "operating_lease_liability_noncurrent": [ "10-Q:0001164727-20-000132" ], "debt_maturity_y2": [ "10-Q:0001164727-20-000132" ], "debt_maturity_y3": [ "10-Q:0001164727-20-000132" ], "debt_maturity_y4": [ "10-Q:0001164727-20-000132" ], "debt_maturity_y5": [ "10-Q:0001164727-20-000132" ], "debt_maturity_after_y5": [ "10-Q:0001164727-20-000132" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 3808000000.0, "short_term_investments": 310000000.0, "receivables": 255000000.0, "inventory": null, "current_assets": 6684000000.0, "ppe_net": 24676000000.0, "goodwill": 2771000000.0, "intangibles": null, "total_assets": 39885000000.0, "accounts_payable": 473000000.0, "short_term_borrowings": null, "debt_current": 552000000.0, "current_liabilities": 2378000000.0, "long_term_debt": 5478000000.0, "total_liabilities": 16914000000.0, "temporary_equity": 43000000.0, "equity_parent": 22004000000.0, "nci": 924000000.0, "equity_total": 22928000000.0, "liabilities_and_equity": 39885000000.0, "shares_outstanding": null, "retained_earnings": 2989000000.0, "preferred_stock": null, "long_term_investments": 3003000000.0, "equity_method_investments": null, "accrued_taxes_current": 204000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 19000000.0, "operating_lease_liability_noncurrent": 106000000.0, "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": 550000000.0, "debt_maturity_y3": 492000000.0, "debt_maturity_y4": 414000000.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 4624000000.0 }, "sources": [ "10-Q:0001164727-20-000178" ], "value_sources": { "cash": [ "10-Q:0001164727-20-000178" ], "short_term_investments": [ "10-Q:0001164727-20-000178" ], "receivables": [ "10-Q:0001164727-20-000178" ], "current_assets": [ "10-Q:0001164727-20-000178" ], "ppe_net": [ "10-Q:0001164727-20-000178" ], "goodwill": [ "10-Q:0001164727-20-000178" ], "total_assets": [ "10-Q:0001164727-20-000178" ], "accounts_payable": [ "10-Q:0001164727-20-000178" ], "debt_current": [ "10-Q:0001164727-20-000178" ], "current_liabilities": [ "10-Q:0001164727-20-000178" ], "long_term_debt": [ "10-Q:0001164727-20-000178" ], "total_liabilities": [ "10-Q:0001164727-20-000178" ], "temporary_equity": [ "10-Q:0001164727-20-000178" ], "equity_parent": [ "10-Q:0001164727-20-000178" ], "nci": [ "10-Q:0001164727-20-000178" ], "equity_total": [ "10-Q:0001164727-20-000178" ], "liabilities_and_equity": [ "10-Q:0001164727-20-000178" ], "retained_earnings": [ "10-Q:0001164727-20-000178" ], "long_term_investments": [ "10-Q:0001164727-20-000178" ], "accrued_taxes_current": [ "10-Q:0001164727-20-000178" ], "operating_lease_liability_current": [ "10-Q:0001164727-20-000178" ], "operating_lease_liability_noncurrent": [ "10-Q:0001164727-20-000178" ], "debt_maturity_y2": [ "10-Q:0001164727-20-000178" ], "debt_maturity_y3": [ "10-Q:0001164727-20-000178" ], "debt_maturity_y4": [ "10-Q:0001164727-20-000178" ], "debt_maturity_y5": [ "10-Q:0001164727-20-000178" ], "debt_maturity_after_y5": [ "10-Q:0001164727-20-000178" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 4828000000.0, "short_term_investments": 313000000.0, "receivables": 324000000.0, "inventory": null, "current_assets": 7660000000.0, "ppe_net": 24333000000.0, "goodwill": 2771000000.0, "intangibles": null, "total_assets": 40551000000.0, "accounts_payable": 418000000.0, "short_term_borrowings": null, "debt_current": 551000000.0, "current_liabilities": 2703000000.0, "long_term_debt": 5479000000.0, "total_liabilities": 16931000000.0, "temporary_equity": 43000000.0, "equity_parent": 22661000000.0, "nci": 916000000.0, "equity_total": 23577000000.0, "liabilities_and_equity": 40551000000.0, "shares_outstanding": null, "retained_earnings": 3623000000.0, "preferred_stock": null, "long_term_investments": 3030000000.0, "equity_method_investments": null, "accrued_taxes_current": 322000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 17000000.0, "operating_lease_liability_noncurrent": 93000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 550000000.0, "debt_maturity_y2": 492000000.0, "debt_maturity_y3": 414000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-20-000228" ], "value_sources": { "cash": [ "10-Q:0001164727-20-000228" ], "short_term_investments": [ "10-Q:0001164727-20-000228" ], "receivables": [ "10-Q:0001164727-20-000228" ], "current_assets": [ "10-Q:0001164727-20-000228" ], "ppe_net": [ "10-Q:0001164727-20-000228" ], "goodwill": [ "10-Q:0001164727-20-000228" ], "total_assets": [ "10-Q:0001164727-20-000228" ], "accounts_payable": [ "10-Q:0001164727-20-000228" ], "debt_current": [ "10-Q:0001164727-20-000228" ], "current_liabilities": [ "10-Q:0001164727-20-000228" ], "long_term_debt": [ "10-Q:0001164727-20-000228" ], "total_liabilities": [ "10-Q:0001164727-20-000228" ], "temporary_equity": [ "10-Q:0001164727-20-000228" ], "equity_parent": [ "10-Q:0001164727-20-000228" ], "nci": [ "10-Q:0001164727-20-000228" ], "equity_total": [ "10-Q:0001164727-20-000228" ], "liabilities_and_equity": [ "10-Q:0001164727-20-000228" ], "retained_earnings": [ "10-Q:0001164727-20-000228" ], "long_term_investments": [ "10-Q:0001164727-20-000228" ], "accrued_taxes_current": [ "10-Q:0001164727-20-000228" ], "operating_lease_liability_current": [ "10-Q:0001164727-20-000228" ], "operating_lease_liability_noncurrent": [ "10-Q:0001164727-20-000228" ], "debt_maturity_y1": [ "10-Q:0001164727-20-000228" ], "debt_maturity_y2": [ "10-Q:0001164727-20-000228" ], "debt_maturity_y3": [ "10-Q:0001164727-20-000228" ], "debt_maturity_y4": [ "10-Q:0001164727-20-000228" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 5540000000.0, "short_term_investments": 290000000.0, "receivables": 449000000.0, "inventory": null, "current_assets": 8505000000.0, "ppe_net": 24281000000.0, "goodwill": 2771000000.0, "intangibles": null, "total_assets": 41369000000.0, "accounts_payable": 493000000.0, "short_term_borrowings": null, "debt_current": 551000000.0, "current_liabilities": 3369000000.0, "long_term_debt": 5480000000.0, "total_liabilities": 17490000000.0, "temporary_equity": 34000000.0, "equity_parent": 23008000000.0, "nci": 837000000.0, "equity_total": 23845000000.0, "liabilities_and_equity": 41369000000.0, "shares_outstanding": 800000000.0, "retained_earnings": 4002000000.0, "preferred_stock": null, "long_term_investments": 3197000000.0, "equity_method_investments": null, "accrued_taxes_current": 657000000.0, "commercial_paper": null, "operating_lease_liability": 108000000.0, "operating_lease_liability_current": 17000000.0, "operating_lease_liability_noncurrent": 91000000.0, "operating_lease_discount_rate": 0.0387, "operating_lease_payments_y1": 7000000.0, "operating_lease_payments_total": 131000000.0, "operating_lease_imputed_interest": 23000000.0, "debt_maturity_y1": 550000000.0, "debt_maturity_y2": 492000000.0, "debt_maturity_y3": 414000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 4624000000.0 }, "sources": [ "10-K:0001164727-21-000027", "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "value_sources": { "cash": [ "10-K:0001164727-22-000007" ], "short_term_investments": [ "10-K:0001164727-22-000007" ], "receivables": [ "10-K:0001164727-22-000007" ], "current_assets": [ "10-K:0001164727-22-000007" ], "ppe_net": [ "10-K:0001164727-22-000007" ], "goodwill": [ "10-K:0001164727-22-000007" ], "total_assets": [ "10-K:0001164727-22-000007" ], "accounts_payable": [ "10-K:0001164727-22-000007" ], "debt_current": [ "10-K:0001164727-22-000007" ], "current_liabilities": [ "10-K:0001164727-22-000007" ], "long_term_debt": [ "10-K:0001164727-22-000007" ], "total_liabilities": [ "10-K:0001164727-22-000007" ], "temporary_equity": [ "10-K:0001164727-22-000007" ], "equity_parent": [ "10-K:0001164727-22-000007" ], "nci": [ "10-K:0001164727-22-000007" ], "equity_total": [ "10-K:0001164727-22-000007" ], "liabilities_and_equity": [ "10-K:0001164727-22-000007" ], "shares_outstanding": [ "10-K:0001164727-22-000007" ], "retained_earnings": [ "10-K:0001164727-22-000007" ], "long_term_investments": [ "10-K:0001164727-22-000007" ], "accrued_taxes_current": [ "10-K:0001164727-22-000007" ], "operating_lease_liability": [ "10-K:0001164727-21-000027" ], "operating_lease_liability_current": [ "10-Q:0001164727-21-000235" ], "operating_lease_liability_noncurrent": [ "10-Q:0001164727-21-000235" ], "operating_lease_discount_rate": [ "10-K:0001164727-21-000027" ], "operating_lease_payments_y1": [ "10-K:0001164727-21-000027" ], "operating_lease_payments_total": [ "10-K:0001164727-21-000027" ], "operating_lease_imputed_interest": [ "10-K:0001164727-21-000027" ], "debt_maturity_y1": [ "10-K:0001164727-21-000027" ], "debt_maturity_y2": [ "10-K:0001164727-21-000027" ], "debt_maturity_y3": [ "10-K:0001164727-21-000027" ], "debt_maturity_y4": [ "10-K:0001164727-21-000027" ], "debt_maturity_y5": [ "10-K:0001164727-21-000027" ], "debt_maturity_after_y5": [ "10-K:0001164727-21-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 5518000000.0, "short_term_investments": 240000000.0, "receivables": 263000000.0, "inventory": null, "current_assets": 8364000000.0, "ppe_net": 24081000000.0, "goodwill": 2771000000.0, "intangibles": null, "total_assets": 41063000000.0, "accounts_payable": 446000000.0, "short_term_borrowings": null, "debt_current": 1042000000.0, "current_liabilities": 3480000000.0, "long_term_debt": 4988000000.0, "total_liabilities": 17071000000.0, "temporary_equity": 34000000.0, "equity_parent": 23127000000.0, "nci": 831000000.0, "equity_total": 23958000000.0, "liabilities_and_equity": 41063000000.0, "shares_outstanding": null, "retained_earnings": 4120000000.0, "preferred_stock": null, "long_term_investments": 3165000000.0, "equity_method_investments": null, "accrued_taxes_current": 454000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 17000000.0, "operating_lease_liability_noncurrent": 78000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 492000000.0, "debt_maturity_y2": 414000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-21-000114" ], "value_sources": { "cash": [ "10-Q:0001164727-21-000114" ], "short_term_investments": [ "10-Q:0001164727-21-000114" ], "receivables": [ "10-Q:0001164727-21-000114" ], "current_assets": [ "10-Q:0001164727-21-000114" ], "ppe_net": [ "10-Q:0001164727-21-000114" ], "goodwill": [ "10-Q:0001164727-21-000114" ], "total_assets": [ "10-Q:0001164727-21-000114" ], "accounts_payable": [ "10-Q:0001164727-21-000114" ], "debt_current": [ "10-Q:0001164727-21-000114" ], "current_liabilities": [ "10-Q:0001164727-21-000114" ], "long_term_debt": [ "10-Q:0001164727-21-000114" ], "total_liabilities": [ "10-Q:0001164727-21-000114" ], "temporary_equity": [ "10-Q:0001164727-21-000114" ], "equity_parent": [ "10-Q:0001164727-21-000114" ], "nci": [ "10-Q:0001164727-21-000114" ], "equity_total": [ "10-Q:0001164727-21-000114" ], "liabilities_and_equity": [ "10-Q:0001164727-21-000114" ], "retained_earnings": [ "10-Q:0001164727-21-000114" ], "long_term_investments": [ "10-Q:0001164727-21-000114" ], "accrued_taxes_current": [ "10-Q:0001164727-21-000114" ], "operating_lease_liability_current": [ "10-Q:0001164727-21-000114" ], "operating_lease_liability_noncurrent": [ "10-Q:0001164727-21-000114" ], "debt_maturity_y1": [ "10-Q:0001164727-21-000114" ], "debt_maturity_y2": [ "10-Q:0001164727-21-000114" ], "debt_maturity_y3": [ "10-Q:0001164727-21-000114" ], "debt_maturity_y4": [ "10-Q:0001164727-21-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 4583000000.0, "short_term_investments": 222000000.0, "receivables": 341000000.0, "inventory": null, "current_assets": 7445000000.0, "ppe_net": 24500000000.0, "goodwill": 2771000000.0, "intangibles": null, "total_assets": 40677000000.0, "accounts_payable": 503000000.0, "short_term_borrowings": null, "debt_current": 491000000.0, "current_liabilities": 2787000000.0, "long_term_debt": 4989000000.0, "total_liabilities": 16583000000.0, "temporary_equity": 34000000.0, "equity_parent": 23239000000.0, "nci": 821000000.0, "equity_total": 24060000000.0, "liabilities_and_equity": 40677000000.0, "shares_outstanding": null, "retained_earnings": 4242000000.0, "preferred_stock": null, "long_term_investments": 3220000000.0, "equity_method_investments": null, "accrued_taxes_current": 333000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 18000000.0, "operating_lease_liability_noncurrent": 86000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 492000000.0, "debt_maturity_y2": 414000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-21-000194" ], "value_sources": { "cash": [ "10-Q:0001164727-21-000194" ], "short_term_investments": [ "10-Q:0001164727-21-000194" ], "receivables": [ "10-Q:0001164727-21-000194" ], "current_assets": [ "10-Q:0001164727-21-000194" ], "ppe_net": [ "10-Q:0001164727-21-000194" ], "goodwill": [ "10-Q:0001164727-21-000194" ], "total_assets": [ "10-Q:0001164727-21-000194" ], "accounts_payable": [ "10-Q:0001164727-21-000194" ], "debt_current": [ "10-Q:0001164727-21-000194" ], "current_liabilities": [ "10-Q:0001164727-21-000194" ], "long_term_debt": [ "10-Q:0001164727-21-000194" ], "total_liabilities": [ "10-Q:0001164727-21-000194" ], "temporary_equity": [ "10-Q:0001164727-21-000194" ], "equity_parent": [ "10-Q:0001164727-21-000194" ], "nci": [ "10-Q:0001164727-21-000194" ], "equity_total": [ "10-Q:0001164727-21-000194" ], "liabilities_and_equity": [ "10-Q:0001164727-21-000194" ], "retained_earnings": [ "10-Q:0001164727-21-000194" ], "long_term_investments": [ "10-Q:0001164727-21-000194" ], "accrued_taxes_current": [ "10-Q:0001164727-21-000194" ], "operating_lease_liability_current": [ "10-Q:0001164727-21-000194" ], "operating_lease_liability_noncurrent": [ "10-Q:0001164727-21-000194" ], "debt_maturity_y1": [ "10-Q:0001164727-21-000194" ], "debt_maturity_y2": [ "10-Q:0001164727-21-000194" ], "debt_maturity_y3": [ "10-Q:0001164727-21-000194" ], "debt_maturity_y4": [ "10-Q:0001164727-21-000194" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 4636000000.0, "short_term_investments": 157000000.0, "receivables": 334000000.0, "inventory": null, "current_assets": 7472000000.0, "ppe_net": 23711000000.0, "goodwill": 2771000000.0, "intangibles": null, "total_assets": 39865000000.0, "accounts_payable": 498000000.0, "short_term_borrowings": null, "debt_current": 492000000.0, "current_liabilities": 2799000000.0, "long_term_debt": 4990000000.0, "total_liabilities": 16579000000.0, "temporary_equity": 48000000.0, "equity_parent": 22712000000.0, "nci": 526000000.0, "equity_total": 23238000000.0, "liabilities_and_equity": 39865000000.0, "shares_outstanding": null, "retained_earnings": 3739000000.0, "preferred_stock": null, "long_term_investments": 3173000000.0, "equity_method_investments": null, "accrued_taxes_current": 305000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 18000000.0, "operating_lease_liability_noncurrent": 86000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 492000000.0, "debt_maturity_y2": 414000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-21-000235" ], "value_sources": { "cash": [ "10-Q:0001164727-21-000235" ], "short_term_investments": [ "10-Q:0001164727-21-000235" ], "receivables": [ "10-Q:0001164727-21-000235" ], "current_assets": [ "10-Q:0001164727-21-000235" ], "ppe_net": [ "10-Q:0001164727-21-000235" ], "goodwill": [ "10-Q:0001164727-21-000235" ], "total_assets": [ "10-Q:0001164727-21-000235" ], "accounts_payable": [ "10-Q:0001164727-21-000235" ], "debt_current": [ "10-Q:0001164727-21-000235" ], "current_liabilities": [ "10-Q:0001164727-21-000235" ], "long_term_debt": [ "10-Q:0001164727-21-000235" ], "total_liabilities": [ "10-Q:0001164727-21-000235" ], "temporary_equity": [ "10-Q:0001164727-21-000235" ], "equity_parent": [ "10-Q:0001164727-21-000235" ], "nci": [ "10-Q:0001164727-21-000235" ], "equity_total": [ "10-Q:0001164727-21-000235" ], "liabilities_and_equity": [ "10-Q:0001164727-21-000235" ], "retained_earnings": [ "10-Q:0001164727-21-000235" ], "long_term_investments": [ "10-Q:0001164727-21-000235" ], "accrued_taxes_current": [ "10-Q:0001164727-21-000235" ], "operating_lease_liability_current": [ "10-Q:0001164727-21-000235" ], "operating_lease_liability_noncurrent": [ "10-Q:0001164727-21-000235" ], "debt_maturity_y1": [ "10-Q:0001164727-21-000235" ], "debt_maturity_y2": [ "10-Q:0001164727-21-000235" ], "debt_maturity_y3": [ "10-Q:0001164727-21-000235" ], "debt_maturity_y4": [ "10-Q:0001164727-21-000235" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 4992000000.0, "short_term_investments": 82000000.0, "receivables": 337000000.0, "inventory": null, "current_assets": 7696000000.0, "ppe_net": 24124000000.0, "goodwill": 2771000000.0, "intangibles": null, "total_assets": 40564000000.0, "accounts_payable": 518000000.0, "short_term_borrowings": null, "debt_current": 87000000.0, "current_liabilities": 2654000000.0, "long_term_debt": 5565000000.0, "total_liabilities": 18703000000.0, "temporary_equity": 48000000.0, "equity_parent": 22022000000.0, "nci": -209000000.0, "equity_total": 21813000000.0, "liabilities_and_equity": 40564000000.0, "shares_outstanding": 792000000.0, "retained_earnings": 3098000000.0, "preferred_stock": null, "long_term_investments": 3243000000.0, "equity_method_investments": null, "accrued_taxes_current": 384000000.0, "commercial_paper": null, "operating_lease_liability": 128000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.049, "operating_lease_payments_y1": 27000000.0, "operating_lease_payments_total": 151000000.0, "operating_lease_imputed_interest": 23000000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 87000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 5624000000.0 }, "sources": [ "10-K:0001164727-22-000007", "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "value_sources": { "cash": [ "10-K:0001164727-23-000011" ], "short_term_investments": [ "10-Q:0001164727-22-000035" ], "receivables": [ "10-K:0001164727-23-000011" ], "current_assets": [ "10-K:0001164727-23-000011" ], "ppe_net": [ "10-K:0001164727-23-000011" ], "goodwill": [ "10-K:0001164727-23-000011" ], "total_assets": [ "10-K:0001164727-23-000011" ], "accounts_payable": [ "10-K:0001164727-23-000011" ], "debt_current": [ "10-K:0001164727-23-000011" ], "current_liabilities": [ "10-K:0001164727-23-000011" ], "long_term_debt": [ "10-K:0001164727-23-000011" ], "total_liabilities": [ "10-K:0001164727-23-000011" ], "temporary_equity": [ "10-K:0001164727-23-000011" ], "equity_parent": [ "10-K:0001164727-23-000011" ], "nci": [ "10-K:0001164727-23-000011" ], "equity_total": [ "10-K:0001164727-23-000011" ], "liabilities_and_equity": [ "10-K:0001164727-23-000011" ], "shares_outstanding": [ "10-K:0001164727-23-000011" ], "retained_earnings": [ "10-K:0001164727-23-000011" ], "long_term_investments": [ "10-K:0001164727-23-000011" ], "accrued_taxes_current": [ "10-K:0001164727-23-000011" ], "operating_lease_liability": [ "10-K:0001164727-22-000007" ], "operating_lease_discount_rate": [ "10-K:0001164727-22-000007" ], "operating_lease_payments_y1": [ "10-K:0001164727-22-000007" ], "operating_lease_payments_total": [ "10-K:0001164727-22-000007" ], "operating_lease_imputed_interest": [ "10-K:0001164727-22-000007" ], "debt_maturity_y1": [ "10-K:0001164727-22-000007" ], "debt_maturity_y2": [ "10-K:0001164727-22-000007" ], "debt_maturity_y3": [ "10-K:0001164727-22-000007" ], "debt_maturity_y4": [ "10-K:0001164727-22-000007" ], "debt_maturity_y5": [ "10-K:0001164727-22-000007" ], "debt_maturity_after_y5": [ "10-K:0001164727-22-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 4272000000.0, "short_term_investments": 72000000.0, "receivables": 413000000.0, "inventory": null, "current_assets": 7059000000.0, "ppe_net": 24070000000.0, "goodwill": 2771000000.0, "intangibles": null, "total_assets": 39913000000.0, "accounts_payable": 491000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 2417000000.0, "long_term_debt": 5566000000.0, "total_liabilities": 18282000000.0, "temporary_equity": 0.0, "equity_parent": 21449000000.0, "nci": 182000000.0, "equity_total": 21631000000.0, "liabilities_and_equity": 39913000000.0, "shares_outstanding": null, "retained_earnings": 3107000000.0, "preferred_stock": null, "long_term_investments": 3335000000.0, "equity_method_investments": null, "accrued_taxes_current": 273000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-22-000017" ], "value_sources": { "cash": [ "10-Q:0001164727-22-000017" ], "short_term_investments": [ "10-Q:0001164727-22-000017" ], "receivables": [ "10-Q:0001164727-22-000017" ], "current_assets": [ "10-Q:0001164727-22-000017" ], "ppe_net": [ "10-Q:0001164727-22-000017" ], "goodwill": [ "10-Q:0001164727-22-000017" ], "total_assets": [ "10-Q:0001164727-22-000017" ], "accounts_payable": [ "10-Q:0001164727-22-000017" ], "debt_current": [ "10-Q:0001164727-22-000017" ], "current_liabilities": [ "10-Q:0001164727-22-000017" ], "long_term_debt": [ "10-Q:0001164727-22-000017" ], "total_liabilities": [ "10-Q:0001164727-22-000017" ], "temporary_equity": [ "10-Q:0001164727-22-000017" ], "equity_parent": [ "10-Q:0001164727-22-000017" ], "nci": [ "10-Q:0001164727-22-000017" ], "equity_total": [ "10-Q:0001164727-22-000017" ], "liabilities_and_equity": [ "10-Q:0001164727-22-000017" ], "retained_earnings": [ "10-Q:0001164727-22-000017" ], "long_term_investments": [ "10-Q:0001164727-22-000017" ], "accrued_taxes_current": [ "10-Q:0001164727-22-000017" ], "debt_maturity_y1": [ "10-Q:0001164727-22-000017" ], "debt_maturity_y2": [ "10-Q:0001164727-22-000017" ], "debt_maturity_y3": [ "10-Q:0001164727-22-000017" ], "debt_maturity_y4": [ "10-Q:0001164727-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 4307000000.0, "short_term_investments": 51000000.0, "receivables": 364000000.0, "inventory": null, "current_assets": 6907000000.0, "ppe_net": 24131000000.0, "goodwill": 2771000000.0, "intangibles": null, "total_assets": 39690000000.0, "accounts_payable": 583000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 2451000000.0, "long_term_debt": 5568000000.0, "total_liabilities": 18091000000.0, "temporary_equity": 0.0, "equity_parent": 21421000000.0, "nci": 178000000.0, "equity_total": 21599000000.0, "liabilities_and_equity": 39690000000.0, "shares_outstanding": null, "retained_earnings": 3056000000.0, "preferred_stock": null, "long_term_investments": 3203000000.0, "equity_method_investments": null, "accrued_taxes_current": 178000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-22-000024" ], "value_sources": { "cash": [ "10-Q:0001164727-22-000024" ], "short_term_investments": [ "10-Q:0001164727-22-000024" ], "receivables": [ "10-Q:0001164727-22-000024" ], "current_assets": [ "10-Q:0001164727-22-000024" ], "ppe_net": [ "10-Q:0001164727-22-000024" ], "goodwill": [ "10-Q:0001164727-22-000024" ], "total_assets": [ "10-Q:0001164727-22-000024" ], "accounts_payable": [ "10-Q:0001164727-22-000024" ], "debt_current": [ "10-Q:0001164727-22-000024" ], "current_liabilities": [ "10-Q:0001164727-22-000024" ], "long_term_debt": [ "10-Q:0001164727-22-000024" ], "total_liabilities": [ "10-Q:0001164727-22-000024" ], "temporary_equity": [ "10-Q:0001164727-22-000024" ], "equity_parent": [ "10-Q:0001164727-22-000024" ], "nci": [ "10-Q:0001164727-22-000024" ], "equity_total": [ "10-Q:0001164727-22-000024" ], "liabilities_and_equity": [ "10-Q:0001164727-22-000024" ], "retained_earnings": [ "10-Q:0001164727-22-000024" ], "long_term_investments": [ "10-Q:0001164727-22-000024" ], "accrued_taxes_current": [ "10-Q:0001164727-22-000024" ], "debt_maturity_y1": [ "10-Q:0001164727-22-000024" ], "debt_maturity_y2": [ "10-Q:0001164727-22-000024" ], "debt_maturity_y3": [ "10-Q:0001164727-22-000024" ], "debt_maturity_y4": [ "10-Q:0001164727-22-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 3058000000.0, "short_term_investments": 755000000.0, "receivables": 289000000.0, "inventory": null, "current_assets": 6320000000.0, "ppe_net": 24150000000.0, "goodwill": 2771000000.0, "intangibles": null, "total_assets": 39143000000.0, "accounts_payable": 570000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 2324000000.0, "long_term_debt": 5569000000.0, "total_liabilities": 17743000000.0, "temporary_equity": 0.0, "equity_parent": 21219000000.0, "nci": 181000000.0, "equity_total": 21400000000.0, "liabilities_and_equity": 39143000000.0, "shares_outstanding": null, "retained_earnings": 2831000000.0, "preferred_stock": null, "long_term_investments": 3198000000.0, "equity_method_investments": null, "accrued_taxes_current": 174000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-22-000035" ], "value_sources": { "cash": [ "10-Q:0001164727-22-000035" ], "short_term_investments": [ "10-Q:0001164727-22-000035" ], "receivables": [ "10-Q:0001164727-22-000035" ], "current_assets": [ "10-Q:0001164727-22-000035" ], "ppe_net": [ "10-Q:0001164727-22-000035" ], "goodwill": [ "10-Q:0001164727-22-000035" ], "total_assets": [ "10-Q:0001164727-22-000035" ], "accounts_payable": [ "10-Q:0001164727-22-000035" ], "debt_current": [ "10-Q:0001164727-22-000035" ], "current_liabilities": [ "10-Q:0001164727-22-000035" ], "long_term_debt": [ "10-Q:0001164727-22-000035" ], "total_liabilities": [ "10-Q:0001164727-22-000035" ], "temporary_equity": [ "10-Q:0001164727-22-000035" ], "equity_parent": [ "10-Q:0001164727-22-000035" ], "nci": [ "10-Q:0001164727-22-000035" ], "equity_total": [ "10-Q:0001164727-22-000035" ], "liabilities_and_equity": [ "10-Q:0001164727-22-000035" ], "retained_earnings": [ "10-Q:0001164727-22-000035" ], "long_term_investments": [ "10-Q:0001164727-22-000035" ], "accrued_taxes_current": [ "10-Q:0001164727-22-000035" ], "debt_maturity_y1": [ "10-Q:0001164727-22-000035" ], "debt_maturity_y2": [ "10-Q:0001164727-22-000035" ], "debt_maturity_y3": [ "10-Q:0001164727-22-000035" ], "debt_maturity_y4": [ "10-Q:0001164727-22-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 2877000000.0, "short_term_investments": 880000000.0, "receivables": 366000000.0, "inventory": null, "current_assets": 6515000000.0, "ppe_net": 24073000000.0, "goodwill": 1971000000.0, "intangibles": null, "total_assets": 38482000000.0, "accounts_payable": 633000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 2926000000.0, "long_term_debt": 5571000000.0, "total_liabilities": 18949000000.0, "temporary_equity": 0.0, "equity_parent": 19354000000.0, "nci": 179000000.0, "equity_total": 19533000000.0, "liabilities_and_equity": 38482000000.0, "shares_outstanding": 793000000.0, "retained_earnings": 916000000.0, "preferred_stock": null, "long_term_investments": 3278000000.0, "equity_method_investments": null, "accrued_taxes_current": 199000000.0, "commercial_paper": null, "operating_lease_liability": 116000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.0435, "operating_lease_payments_y1": 26000000.0, "operating_lease_payments_total": 133000000.0, "operating_lease_imputed_interest": 17000000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 5624000000.0 }, "sources": [ "10-K:0001164727-23-000011", "10-K:0001164727-24-000016" ], "value_sources": { "cash": [ "10-K:0001164727-24-000016" ], "short_term_investments": [ "10-K:0001164727-24-000016" ], "receivables": [ "10-K:0001164727-24-000016" ], "current_assets": [ "10-K:0001164727-24-000016" ], "ppe_net": [ "10-K:0001164727-24-000016" ], "goodwill": [ "10-K:0001164727-24-000016" ], "total_assets": [ "10-K:0001164727-24-000016" ], "accounts_payable": [ "10-K:0001164727-24-000016" ], "debt_current": [ "10-K:0001164727-24-000016" ], "current_liabilities": [ "10-K:0001164727-24-000016" ], "long_term_debt": [ "10-K:0001164727-24-000016" ], "total_liabilities": [ "10-K:0001164727-24-000016" ], "temporary_equity": [ "10-K:0001164727-24-000016" ], "equity_parent": [ "10-K:0001164727-24-000016" ], "nci": [ "10-K:0001164727-24-000016" ], "equity_total": [ "10-K:0001164727-24-000016" ], "liabilities_and_equity": [ "10-K:0001164727-24-000016" ], "shares_outstanding": [ "10-K:0001164727-24-000016" ], "retained_earnings": [ "10-K:0001164727-24-000016" ], "long_term_investments": [ "10-K:0001164727-24-000016" ], "accrued_taxes_current": [ "10-K:0001164727-24-000016" ], "operating_lease_liability": [ "10-K:0001164727-23-000011" ], "operating_lease_discount_rate": [ "10-K:0001164727-23-000011" ], "operating_lease_payments_y1": [ "10-K:0001164727-23-000011" ], "operating_lease_payments_total": [ "10-K:0001164727-23-000011" ], "operating_lease_imputed_interest": [ "10-K:0001164727-23-000011" ], "debt_maturity_y1": [ "10-K:0001164727-23-000011" ], "debt_maturity_y2": [ "10-K:0001164727-23-000011" ], "debt_maturity_y3": [ "10-K:0001164727-23-000011" ], "debt_maturity_y4": [ "10-K:0001164727-23-000011" ], "debt_maturity_y5": [ "10-K:0001164727-23-000011" ], "debt_maturity_after_y5": [ "10-K:0001164727-23-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 2657000000.0, "short_term_investments": 847000000.0, "receivables": 348000000.0, "inventory": null, "current_assets": 6559000000.0, "ppe_net": 24097000000.0, "goodwill": 1971000000.0, "intangibles": null, "total_assets": 38374000000.0, "accounts_payable": 648000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2752000000.0, "long_term_debt": 5572000000.0, "total_liabilities": 18815000000.0, "temporary_equity": null, "equity_parent": 19377000000.0, "nci": 182000000.0, "equity_total": 19559000000.0, "liabilities_and_equity": 38374000000.0, "shares_outstanding": null, "retained_earnings": 948000000.0, "preferred_stock": null, "long_term_investments": 3216000000.0, "equity_method_investments": null, "accrued_taxes_current": 213000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-23-000021" ], "value_sources": { "cash": [ "10-Q:0001164727-23-000021" ], "short_term_investments": [ "10-Q:0001164727-23-000021" ], "receivables": [ "10-Q:0001164727-23-000021" ], "current_assets": [ "10-Q:0001164727-23-000021" ], "ppe_net": [ "10-Q:0001164727-23-000021" ], "goodwill": [ "10-Q:0001164727-23-000021" ], "total_assets": [ "10-Q:0001164727-23-000021" ], "accounts_payable": [ "10-Q:0001164727-23-000021" ], "current_liabilities": [ "10-Q:0001164727-23-000021" ], "long_term_debt": [ "10-Q:0001164727-23-000021" ], "total_liabilities": [ "10-Q:0001164727-23-000021" ], "equity_parent": [ "10-Q:0001164727-23-000021" ], "nci": [ "10-Q:0001164727-23-000021" ], "equity_total": [ "10-Q:0001164727-23-000021" ], "liabilities_and_equity": [ "10-Q:0001164727-23-000021" ], "retained_earnings": [ "10-Q:0001164727-23-000021" ], "long_term_investments": [ "10-Q:0001164727-23-000021" ], "accrued_taxes_current": [ "10-Q:0001164727-23-000021" ], "debt_maturity_y1": [ "10-Q:0001164727-23-000021" ], "debt_maturity_y2": [ "10-Q:0001164727-23-000021" ], "debt_maturity_y3": [ "10-Q:0001164727-23-000021" ], "debt_maturity_y4": [ "10-Q:0001164727-23-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 2829000000.0, "short_term_investments": 409000000.0, "receivables": 185000000.0, "inventory": null, "current_assets": 6134000000.0, "ppe_net": 24284000000.0, "goodwill": 1971000000.0, "intangibles": null, "total_assets": 38133000000.0, "accounts_payable": 565000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2693000000.0, "long_term_debt": 5574000000.0, "total_liabilities": 18718000000.0, "temporary_equity": null, "equity_parent": 19225000000.0, "nci": 190000000.0, "equity_total": 19415000000.0, "liabilities_and_equity": 38133000000.0, "shares_outstanding": null, "retained_earnings": 785000000.0, "preferred_stock": null, "long_term_investments": 3172000000.0, "equity_method_investments": null, "accrued_taxes_current": 155000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-23-000034" ], "value_sources": { "cash": [ "10-Q:0001164727-23-000034" ], "short_term_investments": [ "10-Q:0001164727-23-000034" ], "receivables": [ "10-Q:0001164727-23-000034" ], "current_assets": [ "10-Q:0001164727-23-000034" ], "ppe_net": [ "10-Q:0001164727-23-000034" ], "goodwill": [ "10-Q:0001164727-23-000034" ], "total_assets": [ "10-Q:0001164727-23-000034" ], "accounts_payable": [ "10-Q:0001164727-23-000034" ], "current_liabilities": [ "10-Q:0001164727-23-000034" ], "long_term_debt": [ "10-Q:0001164727-23-000034" ], "total_liabilities": [ "10-Q:0001164727-23-000034" ], "equity_parent": [ "10-Q:0001164727-23-000034" ], "nci": [ "10-Q:0001164727-23-000034" ], "equity_total": [ "10-Q:0001164727-23-000034" ], "liabilities_and_equity": [ "10-Q:0001164727-23-000034" ], "retained_earnings": [ "10-Q:0001164727-23-000034" ], "long_term_investments": [ "10-Q:0001164727-23-000034" ], "accrued_taxes_current": [ "10-Q:0001164727-23-000034" ], "debt_maturity_y1": [ "10-Q:0001164727-23-000034" ], "debt_maturity_y2": [ "10-Q:0001164727-23-000034" ], "debt_maturity_y3": [ "10-Q:0001164727-23-000034" ], "debt_maturity_y4": [ "10-Q:0001164727-23-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 3190000000.0, "short_term_investments": 24000000.0, "receivables": 78000000.0, "inventory": null, "current_assets": 5955000000.0, "ppe_net": 24474000000.0, "goodwill": 1971000000.0, "intangibles": null, "total_assets": 38084000000.0, "accounts_payable": 651000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2808000000.0, "long_term_debt": 5575000000.0, "total_liabilities": 18824000000.0, "temporary_equity": null, "equity_parent": 19074000000.0, "nci": 186000000.0, "equity_total": 19260000000.0, "liabilities_and_equity": 38084000000.0, "shares_outstanding": null, "retained_earnings": 623000000.0, "preferred_stock": null, "long_term_investments": 3133000000.0, "equity_method_investments": null, "accrued_taxes_current": 143000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-23-000039" ], "value_sources": { "cash": [ "10-Q:0001164727-23-000039" ], "short_term_investments": [ "10-Q:0001164727-23-000039" ], "receivables": [ "10-Q:0001164727-23-000039" ], "current_assets": [ "10-Q:0001164727-23-000039" ], "ppe_net": [ "10-Q:0001164727-23-000039" ], "goodwill": [ "10-Q:0001164727-23-000039" ], "total_assets": [ "10-Q:0001164727-23-000039" ], "accounts_payable": [ "10-Q:0001164727-23-000039" ], "current_liabilities": [ "10-Q:0001164727-23-000039" ], "long_term_debt": [ "10-Q:0001164727-23-000039" ], "total_liabilities": [ "10-Q:0001164727-23-000039" ], "equity_parent": [ "10-Q:0001164727-23-000039" ], "nci": [ "10-Q:0001164727-23-000039" ], "equity_total": [ "10-Q:0001164727-23-000039" ], "liabilities_and_equity": [ "10-Q:0001164727-23-000039" ], "retained_earnings": [ "10-Q:0001164727-23-000039" ], "long_term_investments": [ "10-Q:0001164727-23-000039" ], "accrued_taxes_current": [ "10-Q:0001164727-23-000039" ], "debt_maturity_y1": [ "10-Q:0001164727-23-000039" ], "debt_maturity_y2": [ "10-Q:0001164727-23-000039" ], "debt_maturity_y3": [ "10-Q:0001164727-23-000039" ], "debt_maturity_y4": [ "10-Q:0001164727-23-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 3002000000.0, "short_term_investments": 23000000.0, "receivables": 734000000.0, "inventory": null, "current_assets": 7512000000.0, "ppe_net": 37563000000.0, "goodwill": 3001000000.0, "intangibles": null, "total_assets": 55506000000.0, "accounts_payable": 960000000.0, "short_term_borrowings": null, "debt_current": 1923000000.0, "current_liabilities": 5998000000.0, "long_term_debt": 6951000000.0, "total_liabilities": 26301000000.0, "temporary_equity": 0.0, "equity_parent": 29027000000.0, "nci": 178000000.0, "equity_total": 29205000000.0, "liabilities_and_equity": 55506000000.0, "shares_outstanding": 1152000000.0, "retained_earnings": -2996000000.0, "preferred_stock": null, "long_term_investments": 4143000000.0, "equity_method_investments": null, "accrued_taxes_current": 88000000.0, "commercial_paper": null, "operating_lease_liability": 105000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.0378, "operating_lease_payments_y1": 24000000.0, "operating_lease_payments_total": 120000000.0, "operating_lease_imputed_interest": 15000000.0, "debt_maturity_y1": 1231000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 692000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 7274000000.0 }, "sources": [ "10-K:0001164727-24-000016", "10-K:0001164727-25-000011" ], "value_sources": { "cash": [ "10-K:0001164727-25-000011" ], "short_term_investments": [ "10-K:0001164727-25-000011" ], "receivables": [ "10-K:0001164727-25-000011" ], "current_assets": [ "10-K:0001164727-25-000011" ], "ppe_net": [ "10-K:0001164727-25-000011" ], "goodwill": [ "10-K:0001164727-25-000011" ], "total_assets": [ "10-K:0001164727-25-000011" ], "accounts_payable": [ "10-K:0001164727-25-000011" ], "debt_current": [ "10-K:0001164727-25-000011" ], "current_liabilities": [ "10-K:0001164727-25-000011" ], "long_term_debt": [ "10-K:0001164727-25-000011" ], "total_liabilities": [ "10-K:0001164727-25-000011" ], "temporary_equity": [ "10-K:0001164727-25-000011" ], "equity_parent": [ "10-K:0001164727-25-000011" ], "nci": [ "10-K:0001164727-25-000011" ], "equity_total": [ "10-K:0001164727-25-000011" ], "liabilities_and_equity": [ "10-K:0001164727-25-000011" ], "shares_outstanding": [ "10-K:0001164727-25-000011" ], "retained_earnings": [ "10-K:0001164727-25-000011" ], "long_term_investments": [ "10-K:0001164727-25-000011" ], "accrued_taxes_current": [ "10-K:0001164727-25-000011" ], "operating_lease_liability": [ "10-K:0001164727-24-000016" ], "operating_lease_discount_rate": [ "10-K:0001164727-24-000016" ], "operating_lease_payments_y1": [ "10-K:0001164727-24-000016" ], "operating_lease_payments_total": [ "10-K:0001164727-24-000016" ], "operating_lease_imputed_interest": [ "10-K:0001164727-24-000016" ], "debt_maturity_y1": [ "10-K:0001164727-24-000016" ], "debt_maturity_y2": [ "10-K:0001164727-24-000016" ], "debt_maturity_y3": [ "10-K:0001164727-24-000016" ], "debt_maturity_y4": [ "10-K:0001164727-24-000016" ], "debt_maturity_y5": [ "10-K:0001164727-24-000016" ], "debt_maturity_after_y5": [ "10-K:0001164727-24-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 2336000000.0, "short_term_investments": 23000000.0, "receivables": 782000000.0, "inventory": null, "current_assets": 11806000000.0, "ppe_net": 33564000000.0, "goodwill": 2792000000.0, "intangibles": null, "total_assets": 55335000000.0, "accounts_payable": 698000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 5482000000.0, "long_term_debt": 8933000000.0, "total_liabilities": 26260000000.0, "temporary_equity": null, "equity_parent": 28890000000.0, "nci": 185000000.0, "equity_total": 29075000000.0, "liabilities_and_equity": 55335000000.0, "shares_outstanding": null, "retained_earnings": -3111000000.0, "preferred_stock": null, "long_term_investments": 4138000000.0, "equity_method_investments": null, "accrued_taxes_current": 136000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 1000000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-24-000031" ], "value_sources": { "cash": [ "10-Q:0001164727-24-000031" ], "short_term_investments": [ "10-Q:0001164727-24-000031" ], "receivables": [ "10-Q:0001164727-24-000031" ], "current_assets": [ "10-Q:0001164727-24-000031" ], "ppe_net": [ "10-Q:0001164727-24-000031" ], "goodwill": [ "10-Q:0001164727-24-000031" ], "total_assets": [ "10-Q:0001164727-24-000031" ], "accounts_payable": [ "10-Q:0001164727-24-000031" ], "debt_current": [ "10-Q:0001164727-24-000031" ], "current_liabilities": [ "10-Q:0001164727-24-000031" ], "long_term_debt": [ "10-Q:0001164727-24-000031" ], "total_liabilities": [ "10-Q:0001164727-24-000031" ], "equity_parent": [ "10-Q:0001164727-24-000031" ], "nci": [ "10-Q:0001164727-24-000031" ], "equity_total": [ "10-Q:0001164727-24-000031" ], "liabilities_and_equity": [ "10-Q:0001164727-24-000031" ], "retained_earnings": [ "10-Q:0001164727-24-000031" ], "long_term_investments": [ "10-Q:0001164727-24-000031" ], "accrued_taxes_current": [ "10-Q:0001164727-24-000031" ], "debt_maturity_y1": [ "10-Q:0001164727-24-000031" ], "debt_maturity_y2": [ "10-Q:0001164727-24-000031" ], "debt_maturity_y3": [ "10-Q:0001164727-24-000031" ], "debt_maturity_y4": [ "10-Q:0001164727-24-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 2602000000.0, "short_term_investments": 50000000.0, "receivables": 955000000.0, "inventory": null, "current_assets": 12070000000.0, "ppe_net": 33655000000.0, "goodwill": 2792000000.0, "intangibles": null, "total_assets": 55678000000.0, "accounts_payable": 683000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 5732000000.0, "long_term_debt": 8692000000.0, "total_liabilities": 26115000000.0, "temporary_equity": null, "equity_parent": 29379000000.0, "nci": 184000000.0, "equity_total": 29563000000.0, "liabilities_and_equity": 55678000000.0, "shares_outstanding": null, "retained_earnings": -2585000000.0, "preferred_stock": null, "long_term_investments": 4141000000.0, "equity_method_investments": null, "accrued_taxes_current": 264000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 928000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-24-000039" ], "value_sources": { "cash": [ "10-Q:0001164727-24-000039" ], "short_term_investments": [ "10-Q:0001164727-24-000039" ], "receivables": [ "10-Q:0001164727-24-000039" ], "current_assets": [ "10-Q:0001164727-24-000039" ], "ppe_net": [ "10-Q:0001164727-24-000039" ], "goodwill": [ "10-Q:0001164727-24-000039" ], "total_assets": [ "10-Q:0001164727-24-000039" ], "accounts_payable": [ "10-Q:0001164727-24-000039" ], "debt_current": [ "10-Q:0001164727-24-000039" ], "current_liabilities": [ "10-Q:0001164727-24-000039" ], "long_term_debt": [ "10-Q:0001164727-24-000039" ], "total_liabilities": [ "10-Q:0001164727-24-000039" ], "equity_parent": [ "10-Q:0001164727-24-000039" ], "nci": [ "10-Q:0001164727-24-000039" ], "equity_total": [ "10-Q:0001164727-24-000039" ], "liabilities_and_equity": [ "10-Q:0001164727-24-000039" ], "retained_earnings": [ "10-Q:0001164727-24-000039" ], "long_term_investments": [ "10-Q:0001164727-24-000039" ], "accrued_taxes_current": [ "10-Q:0001164727-24-000039" ], "debt_maturity_y1": [ "10-Q:0001164727-24-000039" ], "debt_maturity_y2": [ "10-Q:0001164727-24-000039" ], "debt_maturity_y3": [ "10-Q:0001164727-24-000039" ], "debt_maturity_y4": [ "10-Q:0001164727-24-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 3016000000.0, "short_term_investments": 43000000.0, "receivables": 974000000.0, "inventory": null, "current_assets": 12577000000.0, "ppe_net": 33697000000.0, "goodwill": 2721000000.0, "intangibles": null, "total_assets": 56175000000.0, "accounts_payable": 772000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 6408000000.0, "long_term_debt": 8550000000.0, "total_liabilities": 26279000000.0, "temporary_equity": null, "equity_parent": 29712000000.0, "nci": 184000000.0, "equity_total": 29896000000.0, "liabilities_and_equity": 56175000000.0, "shares_outstanding": null, "retained_earnings": -2101000000.0, "preferred_stock": null, "long_term_investments": 4150000000.0, "equity_method_investments": null, "accrued_taxes_current": 317000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 928000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-24-000061" ], "value_sources": { "cash": [ "10-Q:0001164727-24-000061" ], "short_term_investments": [ "10-Q:0001164727-24-000061" ], "receivables": [ "10-Q:0001164727-24-000061" ], "current_assets": [ "10-Q:0001164727-24-000061" ], "ppe_net": [ "10-Q:0001164727-24-000061" ], "goodwill": [ "10-Q:0001164727-24-000061" ], "total_assets": [ "10-Q:0001164727-24-000061" ], "accounts_payable": [ "10-Q:0001164727-24-000061" ], "debt_current": [ "10-Q:0001164727-24-000061" ], "current_liabilities": [ "10-Q:0001164727-24-000061" ], "long_term_debt": [ "10-Q:0001164727-24-000061" ], "total_liabilities": [ "10-Q:0001164727-24-000061" ], "equity_parent": [ "10-Q:0001164727-24-000061" ], "nci": [ "10-Q:0001164727-24-000061" ], "equity_total": [ "10-Q:0001164727-24-000061" ], "liabilities_and_equity": [ "10-Q:0001164727-24-000061" ], "retained_earnings": [ "10-Q:0001164727-24-000061" ], "long_term_investments": [ "10-Q:0001164727-24-000061" ], "accrued_taxes_current": [ "10-Q:0001164727-24-000061" ], "debt_maturity_y1": [ "10-Q:0001164727-24-000061" ], "debt_maturity_y2": [ "10-Q:0001164727-24-000061" ], "debt_maturity_y3": [ "10-Q:0001164727-24-000061" ], "debt_maturity_y4": [ "10-Q:0001164727-24-000061" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3619000000.0, "short_term_investments": 21000000.0, "receivables": 1056000000.0, "inventory": null, "current_assets": 12275000000.0, "ppe_net": 33547000000.0, "goodwill": 2658000000.0, "intangibles": null, "total_assets": 56349000000.0, "accounts_payable": 843000000.0, "short_term_borrowings": null, "debt_current": 924000000.0, "current_liabilities": 7543000000.0, "long_term_debt": 7552000000.0, "total_liabilities": 26240000000.0, "temporary_equity": 0.0, "equity_parent": 29928000000.0, "nci": 181000000.0, "equity_total": 30109000000.0, "liabilities_and_equity": 56349000000.0, "shares_outstanding": 1127000000.0, "retained_earnings": -1320000000.0, "preferred_stock": null, "long_term_investments": 4471000000.0, "equity_method_investments": null, "accrued_taxes_current": 381000000.0, "commercial_paper": null, "operating_lease_liability": 87000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.0435, "operating_lease_payments_y1": 20000000.0, "operating_lease_payments_total": 99000000.0, "operating_lease_imputed_interest": 12000000.0, "debt_maturity_y1": 928000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": 638000000.0, "debt_maturity_after_y5": 7225000000.0 }, "sources": [ "10-K:0001164727-25-000011", "10-K:0001164727-26-000010" ], "value_sources": { "cash": [ "10-K:0001164727-26-000010" ], "short_term_investments": [ "10-K:0001164727-26-000010" ], "receivables": [ "10-K:0001164727-26-000010" ], "current_assets": [ "10-K:0001164727-26-000010" ], "ppe_net": [ "10-K:0001164727-26-000010" ], "goodwill": [ "10-K:0001164727-26-000010" ], "total_assets": [ "10-K:0001164727-26-000010" ], "accounts_payable": [ "10-K:0001164727-26-000010" ], "debt_current": [ "10-K:0001164727-26-000010" ], "current_liabilities": [ "10-K:0001164727-26-000010" ], "long_term_debt": [ "10-K:0001164727-26-000010" ], "total_liabilities": [ "10-K:0001164727-26-000010" ], "temporary_equity": [ "10-K:0001164727-25-000011" ], "equity_parent": [ "10-K:0001164727-26-000010" ], "nci": [ "10-K:0001164727-26-000010" ], "equity_total": [ "10-K:0001164727-26-000010" ], "liabilities_and_equity": [ "10-K:0001164727-26-000010" ], "shares_outstanding": [ "10-K:0001164727-26-000010" ], "retained_earnings": [ "10-K:0001164727-26-000010" ], "long_term_investments": [ "10-K:0001164727-26-000010" ], "accrued_taxes_current": [ "10-K:0001164727-26-000010" ], "operating_lease_liability": [ "10-K:0001164727-25-000011" ], "operating_lease_discount_rate": [ "10-K:0001164727-25-000011" ], "operating_lease_payments_y1": [ "10-K:0001164727-25-000011" ], "operating_lease_payments_total": [ "10-K:0001164727-25-000011" ], "operating_lease_imputed_interest": [ "10-K:0001164727-25-000011" ], "debt_maturity_y1": [ "10-K:0001164727-25-000011" ], "debt_maturity_y2": [ "10-K:0001164727-25-000011" ], "debt_maturity_y3": [ "10-K:0001164727-25-000011" ], "debt_maturity_y4": [ "10-K:0001164727-25-000011" ], "debt_maturity_y5": [ "10-K:0001164727-25-000011" ], "debt_maturity_after_y5": [ "10-K:0001164727-25-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 4698000000.0, "short_term_investments": 18000000.0, "receivables": 887000000.0, "inventory": null, "current_assets": 10740000000.0, "ppe_net": 33568000000.0, "goodwill": 2658000000.0, "intangibles": null, "total_assets": 55519000000.0, "accounts_payable": 771000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 5426000000.0, "long_term_debt": 7507000000.0, "total_liabilities": 24088000000.0, "temporary_equity": null, "equity_parent": 31248000000.0, "nci": 183000000.0, "equity_total": 31431000000.0, "liabilities_and_equity": 55519000000.0, "shares_outstanding": null, "retained_earnings": 153000000.0, "preferred_stock": null, "long_term_investments": 4856000000.0, "equity_method_investments": null, "accrued_taxes_current": 378000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 635000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-25-000020" ], "value_sources": { "cash": [ "10-Q:0001164727-25-000020" ], "short_term_investments": [ "10-Q:0001164727-25-000020" ], "receivables": [ "10-Q:0001164727-25-000020" ], "current_assets": [ "10-Q:0001164727-25-000020" ], "ppe_net": [ "10-Q:0001164727-25-000020" ], "goodwill": [ "10-Q:0001164727-25-000020" ], "total_assets": [ "10-Q:0001164727-25-000020" ], "accounts_payable": [ "10-Q:0001164727-25-000020" ], "debt_current": [ "10-Q:0001164727-25-000020" ], "current_liabilities": [ "10-Q:0001164727-25-000020" ], "long_term_debt": [ "10-Q:0001164727-25-000020" ], "total_liabilities": [ "10-Q:0001164727-25-000020" ], "equity_parent": [ "10-Q:0001164727-25-000020" ], "nci": [ "10-Q:0001164727-25-000020" ], "equity_total": [ "10-Q:0001164727-25-000020" ], "liabilities_and_equity": [ "10-Q:0001164727-25-000020" ], "retained_earnings": [ "10-Q:0001164727-25-000020" ], "long_term_investments": [ "10-Q:0001164727-25-000020" ], "accrued_taxes_current": [ "10-Q:0001164727-25-000020" ], "debt_maturity_y1": [ "10-Q:0001164727-25-000020" ], "debt_maturity_y2": [ "10-Q:0001164727-25-000020" ], "debt_maturity_y3": [ "10-Q:0001164727-25-000020" ], "debt_maturity_y4": [ "10-Q:0001164727-25-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 6185000000.0, "short_term_investments": 468000000.0, "receivables": 637000000.0, "inventory": null, "current_assets": 10399000000.0, "ppe_net": 33591000000.0, "goodwill": 2658000000.0, "intangibles": null, "total_assets": 55165000000.0, "accounts_payable": 742000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 4670000000.0, "long_term_debt": 7132000000.0, "total_liabilities": 22878000000.0, "temporary_equity": null, "equity_parent": 32112000000.0, "nci": 175000000.0, "equity_total": 32287000000.0, "liabilities_and_equity": 55165000000.0, "shares_outstanding": null, "retained_earnings": 1449000000.0, "preferred_stock": null, "long_term_investments": 4455000000.0, "equity_method_investments": null, "accrued_taxes_current": 705000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 632000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-25-000035" ], "value_sources": { "cash": [ "10-Q:0001164727-25-000035" ], "short_term_investments": [ "10-Q:0001164727-25-000035" ], "receivables": [ "10-Q:0001164727-25-000035" ], "current_assets": [ "10-Q:0001164727-25-000035" ], "ppe_net": [ "10-Q:0001164727-25-000035" ], "goodwill": [ "10-Q:0001164727-25-000035" ], "total_assets": [ "10-Q:0001164727-25-000035" ], "accounts_payable": [ "10-Q:0001164727-25-000035" ], "debt_current": [ "10-Q:0001164727-25-000035" ], "current_liabilities": [ "10-Q:0001164727-25-000035" ], "long_term_debt": [ "10-Q:0001164727-25-000035" ], "total_liabilities": [ "10-Q:0001164727-25-000035" ], "equity_parent": [ "10-Q:0001164727-25-000035" ], "nci": [ "10-Q:0001164727-25-000035" ], "equity_total": [ "10-Q:0001164727-25-000035" ], "liabilities_and_equity": [ "10-Q:0001164727-25-000035" ], "retained_earnings": [ "10-Q:0001164727-25-000035" ], "long_term_investments": [ "10-Q:0001164727-25-000035" ], "accrued_taxes_current": [ "10-Q:0001164727-25-000035" ], "debt_maturity_y1": [ "10-Q:0001164727-25-000035" ], "debt_maturity_y2": [ "10-Q:0001164727-25-000035" ], "debt_maturity_y3": [ "10-Q:0001164727-25-000035" ], "debt_maturity_y4": [ "10-Q:0001164727-25-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 5639000000.0, "short_term_investments": 328000000.0, "receivables": 1047000000.0, "inventory": null, "current_assets": 10372000000.0, "ppe_net": 33621000000.0, "goodwill": 2658000000.0, "intangibles": null, "total_assets": 54690000000.0, "accounts_payable": 832000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 5086000000.0, "long_term_debt": 5180000000.0, "total_liabilities": 21279000000.0, "temporary_equity": null, "equity_parent": 33226000000.0, "nci": 185000000.0, "equity_total": 33411000000.0, "liabilities_and_equity": 54690000000.0, "shares_outstanding": null, "retained_earnings": 2699000000.0, "preferred_stock": null, "long_term_investments": 4103000000.0, "equity_method_investments": null, "accrued_taxes_current": 884000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 269000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-25-000046" ], "value_sources": { "cash": [ "10-Q:0001164727-25-000046" ], "short_term_investments": [ "10-Q:0001164727-25-000046" ], "receivables": [ "10-Q:0001164727-25-000046" ], "current_assets": [ "10-Q:0001164727-25-000046" ], "ppe_net": [ "10-Q:0001164727-25-000046" ], "goodwill": [ "10-Q:0001164727-25-000046" ], "total_assets": [ "10-Q:0001164727-25-000046" ], "accounts_payable": [ "10-Q:0001164727-25-000046" ], "debt_current": [ "10-Q:0001164727-25-000046" ], "current_liabilities": [ "10-Q:0001164727-25-000046" ], "long_term_debt": [ "10-Q:0001164727-25-000046" ], "total_liabilities": [ "10-Q:0001164727-25-000046" ], "equity_parent": [ "10-Q:0001164727-25-000046" ], "nci": [ "10-Q:0001164727-25-000046" ], "equity_total": [ "10-Q:0001164727-25-000046" ], "liabilities_and_equity": [ "10-Q:0001164727-25-000046" ], "retained_earnings": [ "10-Q:0001164727-25-000046" ], "long_term_investments": [ "10-Q:0001164727-25-000046" ], "accrued_taxes_current": [ "10-Q:0001164727-25-000046" ], "debt_maturity_y1": [ "10-Q:0001164727-25-000046" ], "debt_maturity_y2": [ "10-Q:0001164727-25-000046" ], "debt_maturity_y3": [ "10-Q:0001164727-25-000046" ], "debt_maturity_y4": [ "10-Q:0001164727-25-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 7647000000.0, "short_term_investments": 594000000.0, "receivables": 1067000000.0, "inventory": null, "current_assets": 13066000000.0, "ppe_net": 33310000000.0, "goodwill": 2658000000.0, "intangibles": null, "total_assets": 57121000000.0, "accounts_payable": 816000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 5712000000.0, "long_term_debt": 5115000000.0, "total_liabilities": 23079000000.0, "temporary_equity": null, "equity_parent": 33867000000.0, "nci": 175000000.0, "equity_total": 34042000000.0, "liabilities_and_equity": 57121000000.0, "shares_outstanding": 1089000000.0, "retained_earnings": 3431000000.0, "preferred_stock": null, "long_term_investments": 4186000000.0, "equity_method_investments": 4015000000.0, "accrued_taxes_current": 1188000000.0, "commercial_paper": null, "operating_lease_liability": 109000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.0439, "operating_lease_payments_y1": 33000000.0, "operating_lease_payments_total": 123000000.0, "operating_lease_imputed_interest": 14000000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 267000000.0, "debt_maturity_y5": 671000000.0, "debt_maturity_after_y5": 4405000000.0 }, "sources": [ "10-K:0001164727-26-000010", "10-Q:0001164727-26-000043" ], "value_sources": { "cash": [ "10-Q:0001164727-26-000043" ], "short_term_investments": [ "10-Q:0001164727-26-000043" ], "receivables": [ "10-Q:0001164727-26-000043" ], "current_assets": [ "10-Q:0001164727-26-000043" ], "ppe_net": [ "10-Q:0001164727-26-000043" ], "goodwill": [ "10-Q:0001164727-26-000043" ], "total_assets": [ "10-Q:0001164727-26-000043" ], "accounts_payable": [ "10-Q:0001164727-26-000043" ], "debt_current": [ "10-K:0001164727-26-000010" ], "current_liabilities": [ "10-Q:0001164727-26-000043" ], "long_term_debt": [ "10-Q:0001164727-26-000043" ], "total_liabilities": [ "10-Q:0001164727-26-000043" ], "equity_parent": [ "10-Q:0001164727-26-000043" ], "nci": [ "10-Q:0001164727-26-000043" ], "equity_total": [ "10-Q:0001164727-26-000043" ], "liabilities_and_equity": [ "10-Q:0001164727-26-000043" ], "shares_outstanding": [ "10-K:0001164727-26-000010" ], "retained_earnings": [ "10-Q:0001164727-26-000043" ], "long_term_investments": [ "10-Q:0001164727-26-000043" ], "equity_method_investments": [ "10-Q:0001164727-26-000043" ], "accrued_taxes_current": [ "10-Q:0001164727-26-000043" ], "operating_lease_liability": [ "10-K:0001164727-26-000010" ], "operating_lease_discount_rate": [ "10-K:0001164727-26-000010" ], "operating_lease_payments_y1": [ "10-K:0001164727-26-000010" ], "operating_lease_payments_total": [ "10-K:0001164727-26-000010" ], "operating_lease_imputed_interest": [ "10-K:0001164727-26-000010" ], "debt_maturity_y1": [ "10-K:0001164727-26-000010" ], "debt_maturity_y2": [ "10-K:0001164727-26-000010" ], "debt_maturity_y3": [ "10-K:0001164727-26-000010" ], "debt_maturity_y4": [ "10-K:0001164727-26-000010" ], "debt_maturity_y5": [ "10-K:0001164727-26-000010" ], "debt_maturity_after_y5": [ "10-K:0001164727-26-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 8775000000.0, "short_term_investments": 4000000.0, "receivables": 1137000000.0, "inventory": null, "current_assets": 13511000000.0, "ppe_net": 33323000000.0, "goodwill": 2658000000.0, "intangibles": null, "total_assets": 57670000000.0, "accounts_payable": 828000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 5531000000.0, "long_term_debt": 5079000000.0, "total_liabilities": 22572000000.0, "temporary_equity": null, "equity_parent": 34926000000.0, "nci": 172000000.0, "equity_total": 35098000000.0, "liabilities_and_equity": 57670000000.0, "shares_outstanding": null, "retained_earnings": 4972000000.0, "preferred_stock": null, "long_term_investments": 4187000000.0, "equity_method_investments": 3934000000.0, "accrued_taxes_current": 1377000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 265000000.0, "debt_maturity_y4": 655000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-26-000019" ], "value_sources": { "cash": [ "10-Q:0001164727-26-000019" ], "short_term_investments": [ "10-Q:0001164727-26-000019" ], "receivables": [ "10-Q:0001164727-26-000019" ], "current_assets": [ "10-Q:0001164727-26-000019" ], "ppe_net": [ "10-Q:0001164727-26-000019" ], "goodwill": [ "10-Q:0001164727-26-000019" ], "total_assets": [ "10-Q:0001164727-26-000019" ], "accounts_payable": [ "10-Q:0001164727-26-000019" ], "current_liabilities": [ "10-Q:0001164727-26-000019" ], "long_term_debt": [ "10-Q:0001164727-26-000019" ], "total_liabilities": [ "10-Q:0001164727-26-000019" ], "equity_parent": [ "10-Q:0001164727-26-000019" ], "nci": [ "10-Q:0001164727-26-000019" ], "equity_total": [ "10-Q:0001164727-26-000019" ], "liabilities_and_equity": [ "10-Q:0001164727-26-000019" ], "retained_earnings": [ "10-Q:0001164727-26-000019" ], "long_term_investments": [ "10-Q:0001164727-26-000019" ], "equity_method_investments": [ "10-Q:0001164727-26-000019" ], "accrued_taxes_current": [ "10-Q:0001164727-26-000019" ], "debt_maturity_y1": [ "10-Q:0001164727-26-000019" ], "debt_maturity_y2": [ "10-Q:0001164727-26-000019" ], "debt_maturity_y3": [ "10-Q:0001164727-26-000019" ], "debt_maturity_y4": [ "10-Q:0001164727-26-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 9009000000.0, "short_term_investments": 0.0, "receivables": 686000000.0, "inventory": null, "current_assets": 13306000000.0, "ppe_net": 33583000000.0, "goodwill": 2658000000.0, "intangibles": null, "total_assets": 57641000000.0, "accounts_payable": 906000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 5226000000.0, "long_term_debt": 5083000000.0, "total_liabilities": 22227000000.0, "temporary_equity": null, "equity_parent": 35243000000.0, "nci": 171000000.0, "equity_total": 35414000000.0, "liabilities_and_equity": 57641000000.0, "shares_outstanding": null, "retained_earnings": 5716000000.0, "preferred_stock": null, "long_term_investments": 4122000000.0, "equity_method_investments": 3708000000.0, "accrued_taxes_current": 1272000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 265000000.0, "debt_maturity_y4": 655000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-26-000036" ], "value_sources": { "cash": [ "10-Q:0001164727-26-000036" ], "short_term_investments": [ "10-Q:0001164727-26-000036" ], "receivables": [ "10-Q:0001164727-26-000036" ], "current_assets": [ "10-Q:0001164727-26-000036" ], "ppe_net": [ "10-Q:0001164727-26-000036" ], "goodwill": [ "10-Q:0001164727-26-000036" ], "total_assets": [ "10-Q:0001164727-26-000036" ], "accounts_payable": [ "10-Q:0001164727-26-000036" ], "current_liabilities": [ "10-Q:0001164727-26-000036" ], "long_term_debt": [ "10-Q:0001164727-26-000036" ], "total_liabilities": [ "10-Q:0001164727-26-000036" ], "equity_parent": [ "10-Q:0001164727-26-000036" ], "nci": [ "10-Q:0001164727-26-000036" ], "equity_total": [ "10-Q:0001164727-26-000036" ], "liabilities_and_equity": [ "10-Q:0001164727-26-000036" ], "retained_earnings": [ "10-Q:0001164727-26-000036" ], "long_term_investments": [ "10-Q:0001164727-26-000036" ], "equity_method_investments": [ "10-Q:0001164727-26-000036" ], "accrued_taxes_current": [ "10-Q:0001164727-26-000036" ], "debt_maturity_y1": [ "10-Q:0001164727-26-000036" ], "debt_maturity_y2": [ "10-Q:0001164727-26-000036" ], "debt_maturity_y3": [ "10-Q:0001164727-26-000036" ], "debt_maturity_y4": [ "10-Q:0001164727-26-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 8827000000.0, "short_term_investments": 0.0, "receivables": 952000000.0, "inventory": null, "current_assets": 13571000000.0, "ppe_net": 33871000000.0, "goodwill": 2658000000.0, "intangibles": null, "total_assets": 58183000000.0, "accounts_payable": 879000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 5539000000.0, "long_term_debt": 5087000000.0, "total_liabilities": 22333000000.0, "temporary_equity": null, "equity_parent": 35675000000.0, "nci": 175000000.0, "equity_total": 35850000000.0, "liabilities_and_equity": 58183000000.0, "shares_outstanding": null, "retained_earnings": 6575000000.0, "preferred_stock": null, "long_term_investments": 4066000000.0, "equity_method_investments": 3632000000.0, "accrued_taxes_current": 1373000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 265000000.0, "debt_maturity_y4": 655000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001164727-26-000043" ], "value_sources": { "cash": [ "10-Q:0001164727-26-000043" ], "short_term_investments": [ "10-Q:0001164727-26-000043" ], "receivables": [ "10-Q:0001164727-26-000043" ], "current_assets": [ "10-Q:0001164727-26-000043" ], "ppe_net": [ "10-Q:0001164727-26-000043" ], "goodwill": [ "10-Q:0001164727-26-000043" ], "total_assets": [ "10-Q:0001164727-26-000043" ], "accounts_payable": [ "10-Q:0001164727-26-000043" ], "current_liabilities": [ "10-Q:0001164727-26-000043" ], "long_term_debt": [ "10-Q:0001164727-26-000043" ], "total_liabilities": [ "10-Q:0001164727-26-000043" ], "equity_parent": [ "10-Q:0001164727-26-000043" ], "nci": [ "10-Q:0001164727-26-000043" ], "equity_total": [ "10-Q:0001164727-26-000043" ], "liabilities_and_equity": [ "10-Q:0001164727-26-000043" ], "retained_earnings": [ "10-Q:0001164727-26-000043" ], "long_term_investments": [ "10-Q:0001164727-26-000043" ], "equity_method_investments": [ "10-Q:0001164727-26-000043" ], "accrued_taxes_current": [ "10-Q:0001164727-26-000043" ], "debt_maturity_y1": [ "10-Q:0001164727-26-000043" ], "debt_maturity_y2": [ "10-Q:0001164727-26-000043" ], "debt_maturity_y3": [ "10-Q:0001164727-26-000043" ], "debt_maturity_y4": [ "10-Q:0001164727-26-000043" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 936000000.0, "cfi": 1123000000.0, "cff": -586000000.0, "capex": 328000000.0, "d_and_a": 565000000.0, "sbc": 25000000.0, "dividends_paid": 112000000.0, "buybacks": 321000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -118000000.0, "change_receivables": -300000000.0, "change_inventories": 87000000.0, "change_payables": -53000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 985000000.0 }, "sources": [ "10-Q:0001164727-21-000114" ], "value_sources": { "cfo": [ "10-Q:0001164727-21-000114" ], "cfi": [ "10-Q:0001164727-21-000114" ], "cff": [ "10-Q:0001164727-21-000114" ], "capex": [ "10-Q:0001164727-21-000114" ], "d_and_a": [ "10-Q:0001164727-21-000114" ], "sbc": [ "10-Q:0001164727-21-000114" ], "dividends_paid": [ "10-Q:0001164727-21-000114" ], "buybacks": [ "10-Q:0001164727-21-000114" ], "deferred_tax": [ "10-Q:0001164727-21-000114" ], "change_receivables": [ "10-Q:0001164727-21-000114" ], "change_inventories": [ "10-Q:0001164727-21-000114" ], "change_payables": [ "10-Q:0001164727-21-000114" ], "proceeds_debt_issuance": [ "10-Q:0001164727-21-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 664000000.0, "cfi": -284000000.0, "cff": -291000000.0, "capex": 280000000.0, "d_and_a": 528000000.0, "sbc": 20000000.0, "dividends_paid": 201000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -26000000.0, "change_receivables": 110000000.0, "change_inventories": 34000000.0, "change_payables": -1000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-20-000178", "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194" ], "value_sources": { "cfo": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194" ], "cfi": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194" ], "cff": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194" ], "capex": [ "10-Q:0001164727-21-000194" ], "d_and_a": [ "10-Q:0001164727-21-000194" ], "sbc": [ "10-Q:0001164727-20-000178" ], "dividends_paid": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194" ], "buybacks": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194" ], "deferred_tax": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194" ], "change_receivables": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194" ], "change_inventories": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194" ], "change_payables": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194" ], "proceeds_debt_issuance": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1596000000.0, "cfi": -337000000.0, "cff": -242000000.0, "capex": 296000000.0, "d_and_a": 592000000.0, "sbc": 20000000.0, "dividends_paid": 201000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 72000000.0, "change_receivables": -13000000.0, "change_inventories": 25000000.0, "change_payables": -40000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-20-000228", "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235" ], "value_sources": { "cfo": [ "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235" ], "cfi": [ "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235" ], "cff": [ "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235" ], "capex": [ "10-Q:0001164727-21-000235" ], "d_and_a": [ "10-Q:0001164727-21-000235" ], "sbc": [ "10-Q:0001164727-20-000228" ], "dividends_paid": [ "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235" ], "buybacks": [ "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235" ], "deferred_tax": [ "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235" ], "change_receivables": [ "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235" ], "change_inventories": [ "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235" ], "change_payables": [ "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235" ], "proceeds_debt_issuance": [ "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1686000000.0, "cfi": -411000000.0, "cff": -561000000.0, "capex": 398000000.0, "d_and_a": 615000000.0, "sbc": 19000000.0, "dividends_paid": 320000000.0, "buybacks": 200000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -150000000.0, "change_receivables": 174000000.0, "change_inventories": -7000000.0, "change_payables": 44000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001164727-22-000007", "10-Q:0001164727-20-000228", "10-Q:0001164727-21-000235" ], "value_sources": { "cfo": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "cfi": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "cff": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "capex": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "d_and_a": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "sbc": [ "10-K:0001164727-22-000007", "10-Q:0001164727-20-000228" ], "dividends_paid": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "buybacks": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "deferred_tax": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "change_receivables": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "change_inventories": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "change_payables": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ], "proceeds_debt_issuance": [ "10-K:0001164727-22-000007", "10-Q:0001164727-21-000235" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 841000000.0, "cfi": -350000000.0, "cff": -511000000.0, "capex": 399000000.0, "d_and_a": 553000000.0, "sbc": 17000000.0, "dividends_paid": 441000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -25000000.0, "change_receivables": -228000000.0, "change_inventories": 97000000.0, "change_payables": -86000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-22-000017" ], "value_sources": { "cfo": [ "10-Q:0001164727-22-000017" ], "cfi": [ "10-Q:0001164727-22-000017" ], "cff": [ "10-Q:0001164727-22-000017" ], "capex": [ "10-Q:0001164727-22-000017" ], "d_and_a": [ "10-Q:0001164727-22-000017" ], "sbc": [ "10-Q:0001164727-21-000114" ], "dividends_paid": [ "10-Q:0001164727-22-000017" ], "buybacks": [ "10-Q:0001164727-21-000114" ], "deferred_tax": [ "10-Q:0001164727-22-000017" ], "change_receivables": [ "10-Q:0001164727-22-000017" ], "change_inventories": [ "10-Q:0001164727-22-000017" ], "change_payables": [ "10-Q:0001164727-22-000017" ], "proceeds_debt_issuance": [ "10-Q:0001164727-21-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 995000000.0, "cfi": -777000000.0, "cff": -1155000000.0, "capex": 415000000.0, "d_and_a": 561000000.0, "sbc": null, "dividends_paid": 440000000.0, "buybacks": 134000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 39000000.0, "change_receivables": 274000000.0, "change_inventories": 72000000.0, "change_payables": 47000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194", "10-Q:0001164727-22-000017", "10-Q:0001164727-22-000024" ], "value_sources": { "cfo": [ "10-Q:0001164727-22-000017", "10-Q:0001164727-22-000024" ], "cfi": [ "10-Q:0001164727-22-000017", "10-Q:0001164727-22-000024" ], "cff": [ "10-Q:0001164727-22-000017", "10-Q:0001164727-22-000024" ], "capex": [ "10-Q:0001164727-22-000024" ], "d_and_a": [ "10-Q:0001164727-22-000024" ], "dividends_paid": [ "10-Q:0001164727-22-000017", "10-Q:0001164727-22-000024" ], "buybacks": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-22-000024" ], "deferred_tax": [ "10-Q:0001164727-22-000017", "10-Q:0001164727-22-000024" ], "change_receivables": [ "10-Q:0001164727-22-000017", "10-Q:0001164727-22-000024" ], "change_inventories": [ "10-Q:0001164727-22-000017", "10-Q:0001164727-22-000024" ], "change_payables": [ "10-Q:0001164727-22-000017", "10-Q:0001164727-22-000024" ], "proceeds_debt_issuance": [ "10-Q:0001164727-21-000114", "10-Q:0001164727-21-000194" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 1144000000.0, "cfi": -390000000.0, "cff": -697000000.0, "capex": 398000000.0, "d_and_a": 570000000.0, "sbc": null, "dividends_paid": 440000000.0, "buybacks": 114000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -24000000.0, "change_receivables": -262000000.0, "change_inventories": 49000000.0, "change_payables": 7000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235", "10-Q:0001164727-22-000024", "10-Q:0001164727-22-000035" ], "value_sources": { "cfo": [ "10-Q:0001164727-22-000024", "10-Q:0001164727-22-000035" ], "cfi": [ "10-Q:0001164727-22-000024", "10-Q:0001164727-22-000035" ], "cff": [ "10-Q:0001164727-22-000024", "10-Q:0001164727-22-000035" ], "capex": [ "10-Q:0001164727-22-000035" ], "d_and_a": [ "10-Q:0001164727-22-000035" ], "dividends_paid": [ "10-Q:0001164727-22-000024", "10-Q:0001164727-22-000035" ], "buybacks": [ "10-Q:0001164727-22-000024", "10-Q:0001164727-22-000035" ], "deferred_tax": [ "10-Q:0001164727-22-000024", "10-Q:0001164727-22-000035" ], "change_receivables": [ "10-Q:0001164727-22-000024", "10-Q:0001164727-22-000035" ], "change_inventories": [ "10-Q:0001164727-22-000024", "10-Q:0001164727-22-000035" ], "change_payables": [ "10-Q:0001164727-22-000024", "10-Q:0001164727-22-000035" ], "proceeds_debt_issuance": [ "10-Q:0001164727-21-000194", "10-Q:0001164727-21-000235" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 1299000000.0, "cfi": -351000000.0, "cff": -595000000.0, "capex": 441000000.0, "d_and_a": 639000000.0, "sbc": null, "dividends_paid": 436000000.0, "buybacks": 277000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -99000000.0, "change_receivables": 74000000.0, "change_inventories": -82000000.0, "change_payables": 21000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 992000000.0 }, "sources": [ "10-K:0001164727-23-000011", "10-Q:0001164727-21-000235", "10-Q:0001164727-22-000035" ], "value_sources": { "cfo": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "cfi": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "cff": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "capex": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "d_and_a": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "dividends_paid": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "buybacks": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "deferred_tax": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "change_receivables": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "change_inventories": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "change_payables": [ "10-K:0001164727-23-000011", "10-Q:0001164727-22-000035" ], "proceeds_debt_issuance": [ "10-K:0001164727-23-000011", "10-Q:0001164727-21-000235" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 694000000.0, "cfi": -519000000.0, "cff": -895000000.0, "capex": 437000000.0, "d_and_a": 547000000.0, "sbc": null, "dividends_paid": 436000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -41000000.0, "change_receivables": 21000000.0, "change_inventories": 44000000.0, "change_payables": -46000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001164727-23-000021" ], "value_sources": { "cfo": [ "10-Q:0001164727-23-000021" ], "cfi": [ "10-Q:0001164727-23-000021" ], "cff": [ "10-Q:0001164727-23-000021" ], "capex": [ "10-Q:0001164727-23-000021" ], "d_and_a": [ "10-Q:0001164727-23-000021" ], "dividends_paid": [ "10-Q:0001164727-23-000021" ], "deferred_tax": [ "10-Q:0001164727-23-000021" ], "change_receivables": [ "10-Q:0001164727-23-000021" ], "change_inventories": [ "10-Q:0001164727-23-000021" ], "change_payables": [ "10-Q:0001164727-23-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 1043000000.0, "cfi": -515000000.0, "cff": -522000000.0, "capex": 519000000.0, "d_and_a": 559000000.0, "sbc": null, "dividends_paid": 437000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -70000000.0, "change_receivables": -66000000.0, "change_inventories": 3000000.0, "change_payables": 101000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001164727-23-000021", "10-Q:0001164727-23-000034" ], "value_sources": { "cfo": [ "10-Q:0001164727-23-000021", "10-Q:0001164727-23-000034" ], "cfi": [ "10-Q:0001164727-23-000021", "10-Q:0001164727-23-000034" ], "cff": [ "10-Q:0001164727-23-000021", "10-Q:0001164727-23-000034" ], "capex": [ "10-Q:0001164727-23-000034" ], "d_and_a": [ "10-Q:0001164727-23-000034" ], "dividends_paid": [ "10-Q:0001164727-23-000021", "10-Q:0001164727-23-000034" ], "deferred_tax": [ "10-Q:0001164727-23-000021", "10-Q:0001164727-23-000034" ], "change_receivables": [ "10-Q:0001164727-23-000021", "10-Q:0001164727-23-000034" ], "change_inventories": [ "10-Q:0001164727-23-000021", "10-Q:0001164727-23-000034" ], "change_payables": [ "10-Q:0001164727-23-000021", "10-Q:0001164727-23-000034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 473000000.0, "cfi": -1223000000.0, "cff": -460000000.0, "capex": 529000000.0, "d_and_a": 508000000.0, "sbc": 17000000.0, "dividends_paid": 437000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -34000000.0, "change_receivables": -88000000.0, "change_inventories": 101000000.0, "change_payables": -3000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001164727-22-000024", "10-Q:0001164727-22-000035", "10-Q:0001164727-23-000034", "10-Q:0001164727-23-000039" ], "value_sources": { "cfo": [ "10-Q:0001164727-23-000034", "10-Q:0001164727-23-000039" ], "cfi": [ "10-Q:0001164727-23-000034", "10-Q:0001164727-23-000039" ], "cff": [ "10-Q:0001164727-23-000034", "10-Q:0001164727-23-000039" ], "capex": [ "10-Q:0001164727-23-000039" ], "d_and_a": [ "10-Q:0001164727-23-000039" ], "sbc": [ "10-Q:0001164727-23-000034", "10-Q:0001164727-23-000039" ], "dividends_paid": [ "10-Q:0001164727-23-000034", "10-Q:0001164727-23-000039" ], "buybacks": [ "10-Q:0001164727-22-000024", "10-Q:0001164727-22-000035" ], "deferred_tax": [ "10-Q:0001164727-23-000034", "10-Q:0001164727-23-000039" ], "change_receivables": [ "10-Q:0001164727-23-000034", "10-Q:0001164727-23-000039" ], "change_inventories": [ "10-Q:0001164727-23-000034", "10-Q:0001164727-23-000039" ], "change_payables": [ "10-Q:0001164727-23-000034", "10-Q:0001164727-23-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 1010000000.0, "cfi": -726000000.0, "cff": -479000000.0, "capex": 646000000.0, "d_and_a": 571000000.0, "sbc": 19000000.0, "dividends_paid": 436000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -133000000.0, "change_receivables": 128000000.0, "change_inventories": 13000000.0, "change_payables": 50000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001164727-24-000016", "10-Q:0001164727-22-000035", "10-Q:0001164727-23-000039" ], "value_sources": { "cfo": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "cfi": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "cff": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "capex": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "d_and_a": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "sbc": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "dividends_paid": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "buybacks": [ "10-K:0001164727-24-000016", "10-Q:0001164727-22-000035" ], "deferred_tax": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "change_receivables": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "change_inventories": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ], "change_payables": [ "10-K:0001164727-24-000016", "10-Q:0001164727-23-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 481000000.0, "cfi": -342000000.0, "cff": -350000000.0, "capex": 526000000.0, "d_and_a": 461000000.0, "sbc": null, "dividends_paid": 318000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 15000000.0, "change_receivables": 25000000.0, "change_inventories": 171000000.0, "change_payables": 19000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-23-000021", "10-Q:0001164727-24-000031" ], "value_sources": { "cfo": [ "10-Q:0001164727-23-000021" ], "cfi": [ "10-Q:0001164727-24-000031" ], "cff": [ "10-Q:0001164727-24-000031" ], "capex": [ "10-Q:0001164727-24-000031" ], "d_and_a": [ "10-Q:0001164727-24-000031" ], "dividends_paid": [ "10-Q:0001164727-24-000031" ], "deferred_tax": [ "10-Q:0001164727-24-000031" ], "change_receivables": [ "10-Q:0001164727-24-000031" ], "change_inventories": [ "10-Q:0001164727-24-000031" ], "change_payables": [ "10-Q:0001164727-24-000031" ], "proceeds_debt_issuance": [ "10-Q:0001164727-24-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 663000000.0, "cfi": -158000000.0, "cff": -334000000.0, "capex": 616000000.0, "d_and_a": 486000000.0, "sbc": null, "dividends_paid": 318000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 6000000.0, "change_receivables": -200000000.0, "change_inventories": 90000000.0, "change_payables": -103000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-23-000021", "10-Q:0001164727-24-000031", "10-Q:0001164727-24-000039" ], "value_sources": { "cfo": [ "10-Q:0001164727-23-000021", "10-Q:0001164727-24-000039" ], "cfi": [ "10-Q:0001164727-24-000031", "10-Q:0001164727-24-000039" ], "cff": [ "10-Q:0001164727-24-000031", "10-Q:0001164727-24-000039" ], "capex": [ "10-Q:0001164727-24-000039" ], "d_and_a": [ "10-Q:0001164727-24-000039" ], "dividends_paid": [ "10-Q:0001164727-24-000031", "10-Q:0001164727-24-000039" ], "deferred_tax": [ "10-Q:0001164727-24-000031", "10-Q:0001164727-24-000039" ], "change_receivables": [ "10-Q:0001164727-24-000031", "10-Q:0001164727-24-000039" ], "change_inventories": [ "10-Q:0001164727-24-000031", "10-Q:0001164727-24-000039" ], "change_payables": [ "10-Q:0001164727-24-000031", "10-Q:0001164727-24-000039" ], "proceeds_debt_issuance": [ "10-Q:0001164727-24-000031", "10-Q:0001164727-24-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 1003000000.0, "cfi": -253000000.0, "cff": -381000000.0, "capex": 604000000.0, "d_and_a": 480000000.0, "sbc": 16000000.0, "dividends_paid": 318000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -24000000.0, "change_receivables": -116000000.0, "change_inventories": 2000000.0, "change_payables": 95000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-24-000039", "10-Q:0001164727-24-000061" ], "value_sources": { "cfo": [ "10-Q:0001164727-24-000039", "10-Q:0001164727-24-000061" ], "cfi": [ "10-Q:0001164727-24-000039", "10-Q:0001164727-24-000061" ], "cff": [ "10-Q:0001164727-24-000039", "10-Q:0001164727-24-000061" ], "capex": [ "10-Q:0001164727-24-000061" ], "d_and_a": [ "10-Q:0001164727-24-000061" ], "sbc": [ "10-Q:0001164727-24-000039", "10-Q:0001164727-24-000061" ], "dividends_paid": [ "10-Q:0001164727-24-000039", "10-Q:0001164727-24-000061" ], "buybacks": [ "10-Q:0001164727-24-000039", "10-Q:0001164727-24-000061" ], "deferred_tax": [ "10-Q:0001164727-24-000039", "10-Q:0001164727-24-000061" ], "change_receivables": [ "10-Q:0001164727-24-000039", "10-Q:0001164727-24-000061" ], "change_inventories": [ "10-Q:0001164727-24-000039", "10-Q:0001164727-24-000061" ], "change_payables": [ "10-Q:0001164727-24-000039", "10-Q:0001164727-24-000061" ], "proceeds_debt_issuance": [ "10-Q:0001164727-24-000039", "10-Q:0001164727-24-000061" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 616000000.0, "cfi": -249000000.0, "cff": -538000000.0, "capex": 920000000.0, "d_and_a": 681000000.0, "sbc": 22000000.0, "dividends_paid": 461000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -101000000.0, "change_receivables": 531000000.0, "change_inventories": -76000000.0, "change_payables": -53000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "value_sources": { "cfo": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "cfi": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "cff": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "capex": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "d_and_a": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "sbc": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "dividends_paid": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "buybacks": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "deferred_tax": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "change_receivables": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "change_inventories": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "change_payables": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ], "proceeds_debt_issuance": [ "10-K:0001164727-25-000011", "10-Q:0001164727-24-000061" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 776000000.0, "cfi": -798000000.0, "cff": -299000000.0, "capex": 850000000.0, "d_and_a": 654000000.0, "sbc": 21000000.0, "dividends_paid": 288000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 96000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 53000000.0, "change_receivables": 84000000.0, "change_inventories": 193000000.0, "change_payables": -91000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3476000000.0 }, "sources": [ "10-Q:0001164727-25-000020" ], "value_sources": { "cfo": [ "10-Q:0001164727-25-000020" ], "cfi": [ "10-Q:0001164727-25-000020" ], "cff": [ "10-Q:0001164727-25-000020" ], "capex": [ "10-Q:0001164727-25-000020" ], "d_and_a": [ "10-Q:0001164727-25-000020" ], "sbc": [ "10-Q:0001164727-25-000020" ], "dividends_paid": [ "10-Q:0001164727-25-000020" ], "buybacks": [ "10-Q:0001164727-25-000020" ], "taxes_paid": [ "10-Q:0001164727-25-000020" ], "deferred_tax": [ "10-Q:0001164727-25-000020" ], "change_receivables": [ "10-Q:0001164727-25-000020" ], "change_inventories": [ "10-Q:0001164727-25-000020" ], "change_payables": [ "10-Q:0001164727-25-000020" ], "proceeds_debt_issuance": [ "10-Q:0001164727-25-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1428000000.0, "cfi": -641000000.0, "cff": -658000000.0, "capex": 800000000.0, "d_and_a": 602000000.0, "sbc": 23000000.0, "dividends_paid": 289000000.0, "buybacks": 104000000.0, "interest_paid": null, "taxes_paid": 208000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -95000000.0, "change_receivables": 140000000.0, "change_inventories": 185000000.0, "change_payables": -32000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "value_sources": { "cfo": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "cfi": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "cff": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "capex": [ "10-Q:0001164727-25-000035" ], "d_and_a": [ "10-Q:0001164727-25-000035" ], "sbc": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "dividends_paid": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "buybacks": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "taxes_paid": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "deferred_tax": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "change_receivables": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "change_inventories": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "change_payables": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "proceeds_debt_issuance": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1648000000.0, "cfi": -562000000.0, "cff": -789000000.0, "capex": 877000000.0, "d_and_a": 631000000.0, "sbc": 22000000.0, "dividends_paid": 286000000.0, "buybacks": 344000000.0, "interest_paid": null, "taxes_paid": 254000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 7000000.0, "change_receivables": 83000000.0, "change_inventories": 202000000.0, "change_payables": 69000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "value_sources": { "cfo": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "cfi": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "cff": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "capex": [ "10-Q:0001164727-25-000046" ], "d_and_a": [ "10-Q:0001164727-25-000046" ], "sbc": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "dividends_paid": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "buybacks": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "taxes_paid": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "deferred_tax": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "change_receivables": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "change_inventories": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "change_payables": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "proceeds_debt_issuance": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 2511000000.0, "cfi": -701000000.0, "cff": -1207000000.0, "capex": 875000000.0, "d_and_a": 689000000.0, "sbc": 23000000.0, "dividends_paid": 282000000.0, "buybacks": 798000000.0, "interest_paid": null, "taxes_paid": 408000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 115000000.0, "change_receivables": 134000000.0, "change_inventories": -46000000.0, "change_payables": 52000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "value_sources": { "cfo": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "cfi": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "cff": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "capex": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "d_and_a": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "sbc": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "dividends_paid": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "buybacks": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "taxes_paid": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "deferred_tax": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "change_receivables": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "change_inventories": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "change_payables": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "proceeds_debt_issuance": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 2031000000.0, "cfi": 738000000.0, "cff": -1662000000.0, "capex": 826000000.0, "d_and_a": 593000000.0, "sbc": 21000000.0, "dividends_paid": 282000000.0, "buybacks": 348000000.0, "interest_paid": null, "taxes_paid": 465000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 125000000.0, "change_receivables": -228000000.0, "change_inventories": 175000000.0, "change_payables": -69000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-26-000019" ], "value_sources": { "cfo": [ "10-Q:0001164727-26-000019" ], "cfi": [ "10-Q:0001164727-26-000019" ], "cff": [ "10-Q:0001164727-26-000019" ], "capex": [ "10-Q:0001164727-26-000019" ], "d_and_a": [ "10-Q:0001164727-26-000019" ], "sbc": [ "10-Q:0001164727-25-000020" ], "dividends_paid": [ "10-Q:0001164727-26-000019" ], "buybacks": [ "10-Q:0001164727-26-000019" ], "taxes_paid": [ "10-Q:0001164727-26-000019" ], "deferred_tax": [ "10-Q:0001164727-26-000019" ], "change_receivables": [ "10-Q:0001164727-26-000019" ], "change_inventories": [ "10-Q:0001164727-26-000019" ], "change_payables": [ "10-Q:0001164727-26-000019" ], "proceeds_debt_issuance": [ "10-Q:0001164727-25-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 2384000000.0, "cfi": 679000000.0, "cff": -1745000000.0, "capex": 674000000.0, "d_and_a": 620000000.0, "sbc": 27000000.0, "dividends_paid": 279000000.0, "buybacks": 1011000000.0, "interest_paid": null, "taxes_paid": 648000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 217000000.0, "change_receivables": -215000000.0, "change_inventories": 61000000.0, "change_payables": -30000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035", "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "value_sources": { "cfo": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "cfi": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "cff": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "capex": [ "10-Q:0001164727-26-000036" ], "d_and_a": [ "10-Q:0001164727-26-000036" ], "sbc": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ], "dividends_paid": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "buybacks": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "taxes_paid": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "deferred_tax": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "change_receivables": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "change_inventories": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "change_payables": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "proceeds_debt_issuance": [ "10-Q:0001164727-25-000020", "10-Q:0001164727-25-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 2298000000.0, "cfi": -31000000.0, "cff": -2800000000.0, "capex": 727000000.0, "d_and_a": 643000000.0, "sbc": 23000000.0, "dividends_paid": 273000000.0, "buybacks": 516000000.0, "interest_paid": null, "taxes_paid": 588000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 74000000.0, "change_receivables": 369000000.0, "change_inventories": 106000000.0, "change_payables": 91000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046", "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "value_sources": { "cfo": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "cfi": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "cff": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "capex": [ "10-Q:0001164727-26-000043" ], "d_and_a": [ "10-Q:0001164727-26-000043" ], "sbc": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ], "dividends_paid": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "buybacks": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "taxes_paid": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "deferred_tax": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "change_receivables": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "change_inventories": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "change_payables": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "proceeds_debt_issuance": [ "10-Q:0001164727-25-000035", "10-Q:0001164727-25-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 3621000000.0, "cfi": -780000000.0, "cff": -833000000.0, "capex": 808000000.0, "d_and_a": 665000000.0, "sbc": 28000000.0, "dividends_paid": 272000000.0, "buybacks": 428000000.0, "interest_paid": null, "taxes_paid": 757000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 975000000.0, "change_receivables": 167000000.0, "change_inventories": 112000000.0, "change_payables": -11000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "value_sources": { "cfo": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "cfi": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "cff": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "capex": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "d_and_a": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "sbc": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "dividends_paid": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "buybacks": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "taxes_paid": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "deferred_tax": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "change_receivables": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "change_inventories": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "change_payables": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ], "proceeds_debt_issuance": [ "10-K:0001164727-26-000010", "10-Q:0001164727-25-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 3785000000.0, "cfi": -302000000.0, "cff": -2357000000.0, "capex": 641000000.0, "d_and_a": 632000000.0, "sbc": null, "dividends_paid": 282000000.0, "buybacks": 1895000000.0, "interest_paid": null, "taxes_paid": 1268000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -45000000.0, "change_receivables": -70000000.0, "change_inventories": 152000000.0, "change_payables": 18000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001164727-26-000019" ], "value_sources": { "cfo": [ "10-Q:0001164727-26-000019" ], "cfi": [ "10-Q:0001164727-26-000019" ], "cff": [ "10-Q:0001164727-26-000019" ], "capex": [ "10-Q:0001164727-26-000019" ], "d_and_a": [ "10-Q:0001164727-26-000019" ], "dividends_paid": [ "10-Q:0001164727-26-000019" ], "buybacks": [ "10-Q:0001164727-26-000019" ], "taxes_paid": [ "10-Q:0001164727-26-000019" ], "deferred_tax": [ "10-Q:0001164727-26-000019" ], "change_receivables": [ "10-Q:0001164727-26-000019" ], "change_inventories": [ "10-Q:0001164727-26-000019" ], "change_payables": [ "10-Q:0001164727-26-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 2924000000.0, "cfi": -731000000.0, "cff": -1944000000.0, "capex": 719000000.0, "d_and_a": 604000000.0, "sbc": null, "dividends_paid": 277000000.0, "buybacks": 1567000000.0, "interest_paid": null, "taxes_paid": 1081000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -101000000.0, "change_receivables": -461000000.0, "change_inventories": 131000000.0, "change_payables": 84000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "value_sources": { "cfo": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "cfi": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "cff": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "capex": [ "10-Q:0001164727-26-000036" ], "d_and_a": [ "10-Q:0001164727-26-000036" ], "dividends_paid": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "buybacks": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "taxes_paid": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "deferred_tax": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "change_receivables": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "change_inventories": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ], "change_payables": [ "10-Q:0001164727-26-000019", "10-Q:0001164727-26-000036" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 2768000000.0, "cfi": -817000000.0, "cff": -2108000000.0, "capex": 856000000.0, "d_and_a": 632000000.0, "sbc": null, "dividends_paid": 272000000.0, "buybacks": 1779000000.0, "interest_paid": null, "taxes_paid": 858000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -9000000.0, "change_receivables": 318000000.0, "change_inventories": 172000000.0, "change_payables": -22000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "value_sources": { "cfo": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "cfi": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "cff": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "capex": [ "10-Q:0001164727-26-000043" ], "d_and_a": [ "10-Q:0001164727-26-000043" ], "dividends_paid": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "buybacks": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "taxes_paid": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "deferred_tax": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "change_receivables": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "change_inventories": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ], "change_payables": [ "10-Q:0001164727-26-000036", "10-Q:0001164727-26-000043" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 4882000000.0, "cfi": 91000000.0, "cff": -1680000000.0, "capex": 1302000000.0, "d_and_a": 2300000000.0, "sbc": 84000000.0, "dividends_paid": 834000000.0, "buybacks": 521000000.0, "interest_paid": 261000000.0, "taxes_paid": 400000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -222000000.0, "change_receivables": -29000000.0, "change_inventories": 139000000.0, "change_payables": -50000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 985000000.0 }, "sources": [ "10-K:0001164727-23-000011" ], "value_sources": { "cfo": [ "10-K:0001164727-23-000011" ], "cfi": [ "10-K:0001164727-23-000011" ], "cff": [ "10-K:0001164727-23-000011" ], "capex": [ "10-K:0001164727-23-000011" ], "d_and_a": [ "10-K:0001164727-23-000011" ], "sbc": [ "10-K:0001164727-23-000011" ], "dividends_paid": [ "10-K:0001164727-23-000011" ], "buybacks": [ "10-K:0001164727-23-000011" ], "interest_paid": [ "10-K:0001164727-23-000011" ], "taxes_paid": [ "10-K:0001164727-23-000011" ], "deferred_tax": [ "10-K:0001164727-23-000011" ], "change_receivables": [ "10-K:0001164727-23-000011" ], "change_inventories": [ "10-K:0001164727-23-000011" ], "change_payables": [ "10-K:0001164727-23-000011" ], "proceeds_debt_issuance": [ "10-K:0001164727-23-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 4279000000.0, "cfi": -1868000000.0, "cff": -2958000000.0, "capex": 1653000000.0, "d_and_a": 2323000000.0, "sbc": 72000000.0, "dividends_paid": 1757000000.0, "buybacks": 525000000.0, "interest_paid": 229000000.0, "taxes_paid": 1534000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -109000000.0, "change_receivables": -142000000.0, "change_inventories": 136000000.0, "change_payables": -11000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 992000000.0 }, "sources": [ "10-K:0001164727-24-000016" ], "value_sources": { "cfo": [ "10-K:0001164727-24-000016" ], "cfi": [ "10-K:0001164727-24-000016" ], "cff": [ "10-K:0001164727-24-000016" ], "capex": [ "10-K:0001164727-24-000016" ], "d_and_a": [ "10-K:0001164727-24-000016" ], "sbc": [ "10-K:0001164727-24-000016" ], "dividends_paid": [ "10-K:0001164727-24-000016" ], "buybacks": [ "10-K:0001164727-24-000016" ], "interest_paid": [ "10-K:0001164727-24-000016" ], "taxes_paid": [ "10-K:0001164727-24-000016" ], "deferred_tax": [ "10-K:0001164727-24-000016" ], "change_receivables": [ "10-K:0001164727-24-000016" ], "change_inventories": [ "10-K:0001164727-24-000016" ], "change_payables": [ "10-K:0001164727-24-000016" ], "proceeds_debt_issuance": [ "10-K:0001164727-24-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 3220000000.0, "cfi": -2983000000.0, "cff": -2356000000.0, "capex": 2131000000.0, "d_and_a": 2185000000.0, "sbc": 76000000.0, "dividends_paid": 1746000000.0, "buybacks": 0.0, "interest_paid": 172000000.0, "taxes_paid": 1122000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 800000000.0, "deferred_tax": -278000000.0, "change_receivables": -5000000.0, "change_inventories": 161000000.0, "change_payables": 102000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001164727-25-000011" ], "value_sources": { "cfo": [ "10-K:0001164727-25-000011" ], "cfi": [ "10-K:0001164727-25-000011" ], "cff": [ "10-K:0001164727-25-000011" ], "capex": [ "10-K:0001164727-25-000011" ], "d_and_a": [ "10-K:0001164727-25-000011" ], "sbc": [ "10-K:0001164727-25-000011" ], "dividends_paid": [ "10-K:0001164727-25-000011" ], "buybacks": [ "10-K:0001164727-25-000011" ], "interest_paid": [ "10-K:0001164727-25-000011" ], "taxes_paid": [ "10-K:0001164727-25-000011" ], "goodwill_impairment": [ "10-K:0001164727-25-000011" ], "deferred_tax": [ "10-K:0001164727-25-000011" ], "change_receivables": [ "10-K:0001164727-25-000011" ], "change_inventories": [ "10-K:0001164727-25-000011" ], "change_payables": [ "10-K:0001164727-25-000011" ], "proceeds_debt_issuance": [ "10-K:0001164727-25-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 2763000000.0, "cfi": -1002000000.0, "cff": -1603000000.0, "capex": 2666000000.0, "d_and_a": 2108000000.0, "sbc": 80000000.0, "dividends_paid": 1415000000.0, "buybacks": 0.0, "interest_paid": 228000000.0, "taxes_paid": 794000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 1760000000.0, "deferred_tax": -104000000.0, "change_receivables": 240000000.0, "change_inventories": 187000000.0, "change_payables": -42000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001164727-26-000010" ], "value_sources": { "cfo": [ "10-K:0001164727-26-000010" ], "cfi": [ "10-K:0001164727-26-000010" ], "cff": [ "10-K:0001164727-26-000010" ], "capex": [ "10-K:0001164727-26-000010" ], "d_and_a": [ "10-K:0001164727-26-000010" ], "sbc": [ "10-K:0001164727-26-000010" ], "dividends_paid": [ "10-K:0001164727-26-000010" ], "buybacks": [ "10-K:0001164727-26-000010" ], "interest_paid": [ "10-K:0001164727-26-000010" ], "taxes_paid": [ "10-K:0001164727-26-000010" ], "goodwill_impairment": [ "10-K:0001164727-26-000010" ], "deferred_tax": [ "10-K:0001164727-26-000010" ], "change_receivables": [ "10-K:0001164727-26-000010" ], "change_inventories": [ "10-K:0001164727-26-000010" ], "change_payables": [ "10-K:0001164727-26-000010" ], "proceeds_debt_issuance": [ "10-K:0001164727-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 6363000000.0, "cfi": -2702000000.0, "cff": -2953000000.0, "capex": 3402000000.0, "d_and_a": 2576000000.0, "sbc": 89000000.0, "dividends_paid": 1145000000.0, "buybacks": 1246000000.0, "interest_paid": 317000000.0, "taxes_paid": 966000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 80000000.0, "change_receivables": 441000000.0, "change_inventories": 534000000.0, "change_payables": -2000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3476000000.0 }, "sources": [ "10-K:0001164727-26-000010" ], "value_sources": { "cfo": [ "10-K:0001164727-26-000010" ], "cfi": [ "10-K:0001164727-26-000010" ], "cff": [ "10-K:0001164727-26-000010" ], "capex": [ "10-K:0001164727-26-000010" ], "d_and_a": [ "10-K:0001164727-26-000010" ], "sbc": [ "10-K:0001164727-26-000010" ], "dividends_paid": [ "10-K:0001164727-26-000010" ], "buybacks": [ "10-K:0001164727-26-000010" ], "interest_paid": [ "10-K:0001164727-26-000010" ], "taxes_paid": [ "10-K:0001164727-26-000010" ], "deferred_tax": [ "10-K:0001164727-26-000010" ], "change_receivables": [ "10-K:0001164727-26-000010" ], "change_inventories": [ "10-K:0001164727-26-000010" ], "change_payables": [ "10-K:0001164727-26-000010" ], "proceeds_debt_issuance": [ "10-K:0001164727-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 10334000000.0, "cfi": 606000000.0, "cff": -7040000000.0, "capex": 3035000000.0, "d_and_a": 2521000000.0, "sbc": 99000000.0, "dividends_paid": 1106000000.0, "buybacks": 2303000000.0, "interest_paid": 233000000.0, "taxes_paid": 2458000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1391000000.0, "change_receivables": 93000000.0, "change_inventories": 454000000.0, "change_payables": -19000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001164727-26-000010" ], "value_sources": { "cfo": [ "10-K:0001164727-26-000010" ], "cfi": [ "10-K:0001164727-26-000010" ], "cff": [ "10-K:0001164727-26-000010" ], "capex": [ "10-K:0001164727-26-000010" ], "d_and_a": [ "10-K:0001164727-26-000010" ], "sbc": [ "10-K:0001164727-26-000010" ], "dividends_paid": [ "10-K:0001164727-26-000010" ], "buybacks": [ "10-K:0001164727-26-000010" ], "interest_paid": [ "10-K:0001164727-26-000010" ], "taxes_paid": [ "10-K:0001164727-26-000010" ], "deferred_tax": [ "10-K:0001164727-26-000010" ], "change_receivables": [ "10-K:0001164727-26-000010" ], "change_inventories": [ "10-K:0001164727-26-000010" ], "change_payables": [ "10-K:0001164727-26-000010" ], "proceeds_debt_issuance": [ "10-K:0001164727-26-000010" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001164727-21-000027": { "kind": "filing", "form": "10-K", "accession": "0001164727-21-000027", "report_date": "2020-12-31", "filed": "2021-02-18", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472721000027/nem-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472721000027/" }, "10-K:0001164727-22-000007": { "kind": "filing", "form": "10-K", "accession": "0001164727-22-000007", "report_date": "2021-12-31", "filed": "2022-02-24", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472722000007/nem-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472722000007/" }, "10-K:0001164727-23-000011": { "kind": "filing", "form": "10-K", "accession": "0001164727-23-000011", "report_date": "2022-12-31", "filed": "2023-02-23", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472723000011/nem-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472723000011/" }, "10-K:0001164727-24-000016": { "kind": "filing", "form": "10-K", "accession": "0001164727-24-000016", "report_date": "2023-12-31", "filed": "2024-02-29", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472724000016/nem-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472724000016/" }, "10-K:0001164727-25-000011": { "kind": "filing", "form": "10-K", "accession": "0001164727-25-000011", "report_date": "2024-12-31", "filed": "2025-02-21", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472725000011/nem-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472725000011/" }, "10-K:0001164727-26-000010": { "kind": "filing", "form": "10-K", "accession": "0001164727-26-000010", "report_date": "2025-12-31", "filed": "2026-02-19", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472726000010/nem-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472726000010/" }, "10-Q:0001164727-20-000132": { "kind": "filing", "form": "10-Q", "accession": "0001164727-20-000132", "report_date": "2020-03-31", "filed": "2020-05-05", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472720000132/nem-20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472720000132/" }, "10-Q:0001164727-20-000178": { "kind": "filing", "form": "10-Q", "accession": "0001164727-20-000178", "report_date": "2020-06-30", "filed": "2020-07-30", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472720000178/nem-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472720000178/" }, "10-Q:0001164727-20-000228": { "kind": "filing", "form": "10-Q", "accession": "0001164727-20-000228", "report_date": "2020-09-30", "filed": "2020-10-29", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472720000228/nem-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472720000228/" }, "10-Q:0001164727-21-000114": { "kind": "filing", "form": "10-Q", "accession": "0001164727-21-000114", "report_date": "2021-03-31", "filed": "2021-04-29", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472721000114/nem-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472721000114/" }, "10-Q:0001164727-21-000194": { "kind": "filing", "form": "10-Q", "accession": "0001164727-21-000194", "report_date": "2021-06-30", "filed": "2021-07-22", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472721000194/nem-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472721000194/" }, "10-Q:0001164727-21-000235": { "kind": "filing", "form": "10-Q", "accession": "0001164727-21-000235", "report_date": "2021-09-30", "filed": "2021-10-28", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472721000235/nem-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472721000235/" }, "10-Q:0001164727-22-000017": { "kind": "filing", "form": "10-Q", "accession": "0001164727-22-000017", "report_date": "2022-03-31", "filed": "2022-04-22", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472722000017/nem-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472722000017/" }, "10-Q:0001164727-22-000024": { "kind": "filing", "form": "10-Q", "accession": "0001164727-22-000024", "report_date": "2022-06-30", "filed": "2022-07-25", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472722000024/nem-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472722000024/" }, "10-Q:0001164727-22-000035": { "kind": "filing", "form": "10-Q", "accession": "0001164727-22-000035", "report_date": "2022-09-30", "filed": "2022-11-01", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472722000035/nem-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472722000035/" }, "10-Q:0001164727-23-000021": { "kind": "filing", "form": "10-Q", "accession": "0001164727-23-000021", "report_date": "2023-03-31", "filed": "2023-04-27", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472723000021/nem-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472723000021/" }, "10-Q:0001164727-23-000034": { "kind": "filing", "form": "10-Q", "accession": "0001164727-23-000034", "report_date": "2023-06-30", "filed": "2023-07-20", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472723000034/nem-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472723000034/" }, "10-Q:0001164727-23-000039": { "kind": "filing", "form": "10-Q", "accession": "0001164727-23-000039", "report_date": "2023-09-30", "filed": "2023-10-26", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472723000039/nem-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472723000039/" }, "10-Q:0001164727-24-000031": { "kind": "filing", "form": "10-Q", "accession": "0001164727-24-000031", "report_date": "2024-03-31", "filed": "2024-04-29", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472724000031/nem-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472724000031/" }, "10-Q:0001164727-24-000039": { "kind": "filing", "form": "10-Q", "accession": "0001164727-24-000039", "report_date": "2024-06-30", "filed": "2024-07-25", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472724000039/nem-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472724000039/" }, "10-Q:0001164727-24-000061": { "kind": "filing", "form": "10-Q", "accession": "0001164727-24-000061", "report_date": "2024-09-30", "filed": "2024-10-24", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472724000061/nem-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472724000061/" }, "10-Q:0001164727-25-000020": { "kind": "filing", "form": "10-Q", "accession": "0001164727-25-000020", "report_date": "2025-03-31", "filed": "2025-04-24", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472725000020/nem-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472725000020/" }, "10-Q:0001164727-25-000035": { "kind": "filing", "form": "10-Q", "accession": "0001164727-25-000035", "report_date": "2025-06-30", "filed": "2025-07-24", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472725000035/nem-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472725000035/" }, "10-Q:0001164727-25-000046": { "kind": "filing", "form": "10-Q", "accession": "0001164727-25-000046", "report_date": "2025-09-30", "filed": "2025-10-23", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472725000046/nem-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472725000046/" }, "10-Q:0001164727-26-000019": { "kind": "filing", "form": "10-Q", "accession": "0001164727-26-000019", "report_date": "2026-03-31", "filed": "2026-04-23", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472726000019/nem-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472726000019/" }, "10-Q:0001164727-26-000036": { "kind": "filing", "form": "10-Q", "accession": "0001164727-26-000036", "report_date": "2026-06-30", "filed": "2026-07-23", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472726000036/nem-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472726000036/" }, "10-Q:0001164727-26-000043": { "kind": "filing", "form": "10-Q", "accession": "0001164727-26-000043", "report_date": "2026-09-30", "filed": "2026-10-22", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472726000043/nem-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000116472726000043/" }, "8-K:0001104659-23-114506": { "kind": "filing", "form": "8-K", "accession": "0001104659-23-114506", "report_date": "2023-11-03", "filed": "2023-11-06", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1164727/000110465923114506/tm2329893d1_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1164727/000110465923114506/" } }, "restatements": [], "withheld": [], "events": [ { "id": "acquisition:2023-11-06:8-K:0001104659-23-114506", "type": "acquisition", "date": "2023-11-06", "fiscal_period": "FY2023 Q4", "text": "Completed the acquisition of Newcrest Mining Limited.", "counterparty": "Newcrest Mining Limited", "amount": null, "sources": [ "8-K:0001104659-23-114506" ] }, { "id": "discontinued_operations:2020-12-31:10-K:0001164727-23-000011", "type": "discontinued_operations", "date": "2020-12-31", "fiscal_period": "FY2020", "text": "Reported discontinued operations for fiscal 2020, with net income of US$163 million from them.", "counterparty": null, "amount": { "value": 163000000.0, "unit": "USD" }, "sources": [ "10-K:0001164727-23-000011" ] }, { "id": "name_change:2020-01-03:sec.former_name", "type": "name_change", "date": "2020-01-03", "fiscal_period": "FY2020 Q1", "text": "Changed its name from NEWMONT GOLDCORP CORP to Newmont Corporation.", "counterparty": null, "amount": null, "sources": [] } ] }