{ "schema": "annalist.dataset/0.1", "company": { "id": "nextera-energy", "name": "NextEra Energy, Inc.", "country": "US", "template": "corporate", "cik": "0000753308", "tickers": [ "NEE" ], "entity_name": "NEXTERA ENERGY INC", "fiscal_year_end": "1231", "sic": "4911", "sic_description": "Electric Services", "exchanges": [ "NYSE", "NYSE", "NYSE", "NYSE", "NYSE", "NYSE", "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-21" }, "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": 4613000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1981000000.0, "interest_expense": null, "pretax_income": 71000000.0, "income_tax": -235000000.0, "net_income_incl_nci": 308000000.0, "nci_profit": -113000000.0, "net_income": 421000000.0, "net_income_common": null, "eps_basic": 0.21, "eps_diluted": 0.21, "shares_basic": 1957000000.0, "shares_diluted": 1967000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-21-000108", "10-Q:0000753308-21-000148" ], "value_sources": { "revenue": [ "10-Q:0000753308-21-000108" ], "operating_income": [ "10-Q:0000753308-21-000108" ], "pretax_income": [ "10-Q:0000753308-21-000148" ], "income_tax": [ "10-Q:0000753308-21-000108" ], "net_income_incl_nci": [ "10-Q:0000753308-21-000108" ], "nci_profit": [ "10-Q:0000753308-21-000108" ], "net_income": [ "10-Q:0000753308-21-000108" ], "eps_basic": [ "10-Q:0000753308-21-000108" ], "eps_diluted": [ "10-Q:0000753308-21-000108" ], "shares_basic": [ "10-Q:0000753308-21-000108" ], "shares_diluted": [ "10-Q:0000753308-21-000108" ] }, "method": "derived", "value_methods": { "pretax_income": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 4204000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1186000000.0, "interest_expense": null, "pretax_income": 1314000000.0, "income_tax": 185000000.0, "net_income_incl_nci": 1129000000.0, "nci_profit": -146000000.0, "net_income": 1275000000.0, "net_income_common": null, "eps_basic": 0.65, "eps_diluted": 0.65, "shares_basic": 1958800000.0, "shares_diluted": 1967300000.0, "dps_declared": 0.35, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-21-000148" ], "value_sources": { "revenue": [ "10-Q:0000753308-21-000148" ], "operating_income": [ "10-Q:0000753308-21-000148" ], "pretax_income": [ "10-Q:0000753308-21-000148" ], "income_tax": [ "10-Q:0000753308-21-000148" ], "net_income_incl_nci": [ "10-Q:0000753308-21-000148" ], "nci_profit": [ "10-Q:0000753308-21-000148" ], "net_income": [ "10-Q:0000753308-21-000148" ], "eps_basic": [ "10-Q:0000753308-21-000148" ], "eps_diluted": [ "10-Q:0000753308-21-000148" ], "shares_basic": [ "10-Q:0000753308-21-000148" ], "shares_diluted": [ "10-Q:0000753308-21-000148" ], "dps_declared": [ "10-Q:0000753308-21-000148" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 4785000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1008000000.0, "interest_expense": null, "pretax_income": 1252000000.0, "income_tax": 129000000.0, "net_income_incl_nci": 1123000000.0, "nci_profit": -106000000.0, "net_income": 1229000000.0, "net_income_common": null, "eps_basic": 0.63, "eps_diluted": 0.62, "shares_basic": 1959400000.0, "shares_diluted": 1968900000.0, "dps_declared": 0.35, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-20-000186", "10-Q:0000753308-21-000167" ], "value_sources": { "revenue": [ "10-Q:0000753308-21-000167" ], "operating_income": [ "10-Q:0000753308-21-000167" ], "pretax_income": [ "10-Q:0000753308-21-000167" ], "income_tax": [ "10-Q:0000753308-21-000167" ], "net_income_incl_nci": [ "10-Q:0000753308-21-000167" ], "nci_profit": [ "10-Q:0000753308-20-000186" ], "net_income": [ "10-Q:0000753308-21-000167" ], "eps_basic": [ "10-Q:0000753308-21-000167" ], "eps_diluted": [ "10-Q:0000753308-21-000167" ], "shares_basic": [ "10-Q:0000753308-21-000167" ], "shares_diluted": [ "10-Q:0000753308-21-000167" ], "dps_declared": [ "10-Q:0000753308-21-000167" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 4395000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 940000000.0, "interest_expense": null, "pretax_income": -225000000.0, "income_tax": -35000000.0, "net_income_incl_nci": -190000000.0, "nci_profit": -185000000.0, "net_income": -5000000.0, "net_income_common": null, "eps_basic": 0.0, "eps_diluted": 0.0, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.35, "operating_lease_cost": null }, "sources": [ "10-K:0000753308-21-000014", "10-K:0000753308-22-000014", "10-Q:0000753308-20-000186", "10-Q:0000753308-21-000167" ], "value_sources": { "revenue": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "operating_income": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "pretax_income": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "income_tax": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "net_income_incl_nci": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "nci_profit": [ "10-K:0000753308-22-000014", "10-Q:0000753308-20-000186" ], "net_income": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "eps_basic": [ "10-K:0000753308-21-000014" ], "eps_diluted": [ "10-K:0000753308-21-000014" ], "dps_declared": [ "10-K:0000753308-21-000014" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 3726000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 669000000.0, "interest_expense": null, "pretax_income": 1748000000.0, "income_tax": 250000000.0, "net_income_incl_nci": 1498000000.0, "nci_profit": -168000000.0, "net_income": 1666000000.0, "net_income_common": null, "eps_basic": 0.85, "eps_diluted": 0.84, "shares_basic": 1961600000.0, "shares_diluted": 1973000000.0, "dps_declared": 0.385, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-21-000108", "10-Q:0000753308-22-000033" ], "value_sources": { "revenue": [ "10-Q:0000753308-22-000033" ], "operating_income": [ "10-Q:0000753308-22-000033" ], "pretax_income": [ "10-Q:0000753308-22-000033" ], "income_tax": [ "10-Q:0000753308-22-000033" ], "net_income_incl_nci": [ "10-Q:0000753308-22-000033" ], "nci_profit": [ "10-Q:0000753308-21-000108" ], "net_income": [ "10-Q:0000753308-22-000033" ], "eps_basic": [ "10-Q:0000753308-22-000033" ], "eps_diluted": [ "10-Q:0000753308-22-000033" ], "shares_basic": [ "10-Q:0000753308-22-000033" ], "shares_diluted": [ "10-Q:0000753308-22-000033" ], "dps_declared": [ "10-Q:0000753308-22-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 3927000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 510000000.0, "interest_expense": null, "pretax_income": -68000000.0, "income_tax": -140000000.0, "net_income_incl_nci": 72000000.0, "nci_profit": -184000000.0, "net_income": 256000000.0, "net_income_common": null, "eps_basic": 0.13, "eps_diluted": 0.13, "shares_basic": 1962400000.0, "shares_diluted": 1970300000.0, "dps_declared": 0.385, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-21-000148", "10-Q:0000753308-22-000055" ], "value_sources": { "revenue": [ "10-Q:0000753308-22-000055" ], "operating_income": [ "10-Q:0000753308-22-000055" ], "pretax_income": [ "10-Q:0000753308-22-000055" ], "income_tax": [ "10-Q:0000753308-22-000055" ], "net_income_incl_nci": [ "10-Q:0000753308-22-000055" ], "nci_profit": [ "10-Q:0000753308-21-000148" ], "net_income": [ "10-Q:0000753308-22-000055" ], "eps_basic": [ "10-Q:0000753308-22-000055" ], "eps_diluted": [ "10-Q:0000753308-22-000055" ], "shares_basic": [ "10-Q:0000753308-22-000055" ], "shares_diluted": [ "10-Q:0000753308-22-000055" ], "dps_declared": [ "10-Q:0000753308-22-000055" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 4370000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 379000000.0, "interest_expense": null, "pretax_income": 277000000.0, "income_tax": -27000000.0, "net_income_incl_nci": 304000000.0, "nci_profit": null, "net_income": 447000000.0, "net_income_common": null, "eps_basic": 0.23, "eps_diluted": 0.23, "shares_basic": 1962700000.0, "shares_diluted": 1972900000.0, "dps_declared": 0.385, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-22-000081" ], "value_sources": { "revenue": [ "10-Q:0000753308-22-000081" ], "operating_income": [ "10-Q:0000753308-22-000081" ], "pretax_income": [ "10-Q:0000753308-22-000081" ], "income_tax": [ "10-Q:0000753308-22-000081" ], "net_income_incl_nci": [ "10-Q:0000753308-22-000081" ], "net_income": [ "10-Q:0000753308-22-000081" ], "eps_basic": [ "10-Q:0000753308-22-000081" ], "eps_diluted": [ "10-Q:0000753308-22-000081" ], "shares_basic": [ "10-Q:0000753308-22-000081" ], "shares_diluted": [ "10-Q:0000753308-22-000081" ], "dps_declared": [ "10-Q:0000753308-22-000081" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 5046000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1355000000.0, "interest_expense": null, "pretax_income": 1217000000.0, "income_tax": 264000000.0, "net_income_incl_nci": 953000000.0, "nci_profit": null, "net_income": 1204000000.0, "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:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "value_sources": { "revenue": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "operating_income": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "pretax_income": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "income_tax": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "net_income_incl_nci": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "net_income": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 2890000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -775000000.0, "interest_expense": null, "pretax_income": -1052000000.0, "income_tax": -359000000.0, "net_income_incl_nci": -693000000.0, "nci_profit": null, "net_income": -451000000.0, "net_income_common": null, "eps_basic": -0.23, "eps_diluted": -0.23, "shares_basic": 1964700000.0, "shares_diluted": 1973600000.0, "dps_declared": 0.425, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-23-000033" ], "value_sources": { "revenue": [ "10-Q:0000753308-23-000033" ], "operating_income": [ "10-Q:0000753308-23-000033" ], "pretax_income": [ "10-Q:0000753308-23-000033" ], "income_tax": [ "10-Q:0000753308-23-000033" ], "net_income_incl_nci": [ "10-Q:0000753308-23-000033" ], "net_income": [ "10-Q:0000753308-23-000033" ], "eps_basic": [ "10-Q:0000753308-23-000033" ], "eps_diluted": [ "10-Q:0000753308-23-000033" ], "shares_basic": [ "10-Q:0000753308-23-000033" ], "shares_diluted": [ "10-Q:0000753308-23-000033" ], "dps_declared": [ "10-Q:0000753308-23-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 5183000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 948000000.0, "interest_expense": null, "pretax_income": 1407000000.0, "income_tax": 294000000.0, "net_income_incl_nci": 1113000000.0, "nci_profit": null, "net_income": 1380000000.0, "net_income_common": null, "eps_basic": 0.7, "eps_diluted": 0.7, "shares_basic": 1965200000.0, "shares_diluted": 1972900000.0, "dps_declared": 0.425, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-23-000045" ], "value_sources": { "revenue": [ "10-Q:0000753308-23-000045" ], "operating_income": [ "10-Q:0000753308-23-000045" ], "pretax_income": [ "10-Q:0000753308-23-000045" ], "income_tax": [ "10-Q:0000753308-23-000045" ], "net_income_incl_nci": [ "10-Q:0000753308-23-000045" ], "net_income": [ "10-Q:0000753308-23-000045" ], "eps_basic": [ "10-Q:0000753308-23-000045" ], "eps_diluted": [ "10-Q:0000753308-23-000045" ], "shares_basic": [ "10-Q:0000753308-23-000045" ], "shares_diluted": [ "10-Q:0000753308-23-000045" ], "dps_declared": [ "10-Q:0000753308-23-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 6719000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1862000000.0, "interest_expense": null, "pretax_income": 1882000000.0, "income_tax": 323000000.0, "net_income_incl_nci": 1559000000.0, "nci_profit": null, "net_income": 1696000000.0, "net_income_common": null, "eps_basic": 0.86, "eps_diluted": 0.86, "shares_basic": 1972500000.0, "shares_diluted": 1978900000.0, "dps_declared": 0.425, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-23-000058" ], "value_sources": { "revenue": [ "10-Q:0000753308-23-000058" ], "operating_income": [ "10-Q:0000753308-23-000058" ], "pretax_income": [ "10-Q:0000753308-23-000058" ], "income_tax": [ "10-Q:0000753308-23-000058" ], "net_income_incl_nci": [ "10-Q:0000753308-23-000058" ], "net_income": [ "10-Q:0000753308-23-000058" ], "eps_basic": [ "10-Q:0000753308-23-000058" ], "eps_diluted": [ "10-Q:0000753308-23-000058" ], "shares_basic": [ "10-Q:0000753308-23-000058" ], "shares_diluted": [ "10-Q:0000753308-23-000058" ], "dps_declared": [ "10-Q:0000753308-23-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 6164000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2046000000.0, "interest_expense": null, "pretax_income": 1596000000.0, "income_tax": 329000000.0, "net_income_incl_nci": 1267000000.0, "nci_profit": null, "net_income": 1522000000.0, "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:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "value_sources": { "revenue": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "operating_income": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "pretax_income": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "income_tax": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "net_income_incl_nci": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "net_income": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 6716000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2942000000.0, "interest_expense": null, "pretax_income": 2171000000.0, "income_tax": 386000000.0, "net_income_incl_nci": 1785000000.0, "nci_profit": null, "net_income": 2086000000.0, "net_income_common": null, "eps_basic": 1.04, "eps_diluted": 1.04, "shares_basic": 1999900000.0, "shares_diluted": 2005100000.0, "dps_declared": 0.4675, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-24-000023" ], "value_sources": { "revenue": [ "10-Q:0000753308-24-000023" ], "operating_income": [ "10-Q:0000753308-24-000023" ], "pretax_income": [ "10-Q:0000753308-24-000023" ], "income_tax": [ "10-Q:0000753308-24-000023" ], "net_income_incl_nci": [ "10-Q:0000753308-24-000023" ], "net_income": [ "10-Q:0000753308-24-000023" ], "eps_basic": [ "10-Q:0000753308-24-000023" ], "eps_diluted": [ "10-Q:0000753308-24-000023" ], "shares_basic": [ "10-Q:0000753308-24-000023" ], "shares_diluted": [ "10-Q:0000753308-24-000023" ], "dps_declared": [ "10-Q:0000753308-24-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 7349000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2799000000.0, "interest_expense": null, "pretax_income": 3061000000.0, "income_tax": 497000000.0, "net_income_incl_nci": 2564000000.0, "nci_profit": null, "net_income": 2795000000.0, "net_income_common": null, "eps_basic": 1.38, "eps_diluted": 1.38, "shares_basic": 2022000000.0, "shares_diluted": 2027200000.0, "dps_declared": 0.4675, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-24-000050" ], "value_sources": { "revenue": [ "10-Q:0000753308-24-000050" ], "operating_income": [ "10-Q:0000753308-24-000050" ], "pretax_income": [ "10-Q:0000753308-24-000050" ], "income_tax": [ "10-Q:0000753308-24-000050" ], "net_income_incl_nci": [ "10-Q:0000753308-24-000050" ], "net_income": [ "10-Q:0000753308-24-000050" ], "eps_basic": [ "10-Q:0000753308-24-000050" ], "eps_diluted": [ "10-Q:0000753308-24-000050" ], "shares_basic": [ "10-Q:0000753308-24-000050" ], "shares_diluted": [ "10-Q:0000753308-24-000050" ], "dps_declared": [ "10-Q:0000753308-24-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 7172000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1836000000.0, "interest_expense": null, "pretax_income": 973000000.0, "income_tax": -46000000.0, "net_income_incl_nci": 1019000000.0, "nci_profit": null, "net_income": 1219000000.0, "net_income_common": null, "eps_basic": 0.6, "eps_diluted": 0.6, "shares_basic": 2031300000.0, "shares_diluted": 2036200000.0, "dps_declared": 0.4675, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-24-000057" ], "value_sources": { "revenue": [ "10-Q:0000753308-24-000057" ], "operating_income": [ "10-Q:0000753308-24-000057" ], "pretax_income": [ "10-Q:0000753308-24-000057" ], "income_tax": [ "10-Q:0000753308-24-000057" ], "net_income_incl_nci": [ "10-Q:0000753308-24-000057" ], "net_income": [ "10-Q:0000753308-24-000057" ], "eps_basic": [ "10-Q:0000753308-24-000057" ], "eps_diluted": [ "10-Q:0000753308-24-000057" ], "shares_basic": [ "10-Q:0000753308-24-000057" ], "shares_diluted": [ "10-Q:0000753308-24-000057" ], "dps_declared": [ "10-Q:0000753308-24-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 6878000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2660000000.0, "interest_expense": null, "pretax_income": 1083000000.0, "income_tax": 168000000.0, "net_income_incl_nci": 915000000.0, "nci_profit": null, "net_income": 1210000000.0, "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:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "value_sources": { "revenue": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "operating_income": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "pretax_income": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "income_tax": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "net_income_incl_nci": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "net_income": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 5731000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2013000000.0, "interest_expense": null, "pretax_income": 2164000000.0, "income_tax": 227000000.0, "net_income_incl_nci": 1937000000.0, "nci_profit": null, "net_income": 2268000000.0, "net_income_common": null, "eps_basic": 1.11, "eps_diluted": 1.1, "shares_basic": 2051500000.0, "shares_diluted": 2055200000.0, "dps_declared": 0.515, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-25-000024" ], "value_sources": { "revenue": [ "10-Q:0000753308-25-000024" ], "operating_income": [ "10-Q:0000753308-25-000024" ], "pretax_income": [ "10-Q:0000753308-25-000024" ], "income_tax": [ "10-Q:0000753308-25-000024" ], "net_income_incl_nci": [ "10-Q:0000753308-25-000024" ], "net_income": [ "10-Q:0000753308-25-000024" ], "eps_basic": [ "10-Q:0000753308-25-000024" ], "eps_diluted": [ "10-Q:0000753308-25-000024" ], "shares_basic": [ "10-Q:0000753308-25-000024" ], "shares_diluted": [ "10-Q:0000753308-25-000024" ], "dps_declared": [ "10-Q:0000753308-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 6069000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1670000000.0, "interest_expense": null, "pretax_income": 1232000000.0, "income_tax": -64000000.0, "net_income_incl_nci": 1296000000.0, "nci_profit": null, "net_income": 1622000000.0, "net_income_common": null, "eps_basic": 0.79, "eps_diluted": 0.79, "shares_basic": 2052500000.0, "shares_diluted": 2058200000.0, "dps_declared": 0.515, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-25-000040" ], "value_sources": { "revenue": [ "10-Q:0000753308-25-000040" ], "operating_income": [ "10-Q:0000753308-25-000040" ], "pretax_income": [ "10-Q:0000753308-25-000040" ], "income_tax": [ "10-Q:0000753308-25-000040" ], "net_income_incl_nci": [ "10-Q:0000753308-25-000040" ], "net_income": [ "10-Q:0000753308-25-000040" ], "eps_basic": [ "10-Q:0000753308-25-000040" ], "eps_diluted": [ "10-Q:0000753308-25-000040" ], "shares_basic": [ "10-Q:0000753308-25-000040" ], "shares_diluted": [ "10-Q:0000753308-25-000040" ], "dps_declared": [ "10-Q:0000753308-25-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 7567000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2856000000.0, "interest_expense": null, "pretax_income": 1596000000.0, "income_tax": 5000000.0, "net_income_incl_nci": 1591000000.0, "nci_profit": null, "net_income": 1852000000.0, "net_income_common": null, "eps_basic": 0.9, "eps_diluted": 0.9, "shares_basic": 2053500000.0, "shares_diluted": 2061400000.0, "dps_declared": 0.515, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-25-000056" ], "value_sources": { "revenue": [ "10-Q:0000753308-25-000056" ], "operating_income": [ "10-Q:0000753308-25-000056" ], "pretax_income": [ "10-Q:0000753308-25-000056" ], "income_tax": [ "10-Q:0000753308-25-000056" ], "net_income_incl_nci": [ "10-Q:0000753308-25-000056" ], "net_income": [ "10-Q:0000753308-25-000056" ], "eps_basic": [ "10-Q:0000753308-25-000056" ], "eps_diluted": [ "10-Q:0000753308-25-000056" ], "shares_basic": [ "10-Q:0000753308-25-000056" ], "shares_diluted": [ "10-Q:0000753308-25-000056" ], "dps_declared": [ "10-Q:0000753308-25-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 5385000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 941000000.0, "interest_expense": null, "pretax_income": 1044000000.0, "income_tax": 171000000.0, "net_income_incl_nci": 873000000.0, "nci_profit": null, "net_income": 1203000000.0, "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:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "value_sources": { "revenue": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "operating_income": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "pretax_income": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "income_tax": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "net_income_incl_nci": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "net_income": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 6247000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2256000000.0, "interest_expense": null, "pretax_income": -57000000.0, "income_tax": -521000000.0, "net_income_incl_nci": 464000000.0, "nci_profit": null, "net_income": 833000000.0, "net_income_common": null, "eps_basic": 0.41, "eps_diluted": 0.4, "shares_basic": 2055500000.0, "shares_diluted": 2060700000.0, "dps_declared": 0.5665, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-26-000031" ], "value_sources": { "revenue": [ "10-Q:0000753308-26-000031" ], "operating_income": [ "10-Q:0000753308-26-000031" ], "pretax_income": [ "10-Q:0000753308-26-000031" ], "income_tax": [ "10-Q:0000753308-26-000031" ], "net_income_incl_nci": [ "10-Q:0000753308-26-000031" ], "net_income": [ "10-Q:0000753308-26-000031" ], "eps_basic": [ "10-Q:0000753308-26-000031" ], "eps_diluted": [ "10-Q:0000753308-26-000031" ], "shares_basic": [ "10-Q:0000753308-26-000031" ], "shares_diluted": [ "10-Q:0000753308-26-000031" ], "dps_declared": [ "10-Q:0000753308-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 6700000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1911000000.0, "interest_expense": null, "pretax_income": 1383000000.0, "income_tax": -256000000.0, "net_income_incl_nci": 1639000000.0, "nci_profit": null, "net_income": 2028000000.0, "net_income_common": null, "eps_basic": 0.99, "eps_diluted": 0.98, "shares_basic": 2056700000.0, "shares_diluted": 2061300000.0, "dps_declared": 0.5665, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-26-000060" ], "value_sources": { "revenue": [ "10-Q:0000753308-26-000060" ], "operating_income": [ "10-Q:0000753308-26-000060" ], "pretax_income": [ "10-Q:0000753308-26-000060" ], "income_tax": [ "10-Q:0000753308-26-000060" ], "net_income_incl_nci": [ "10-Q:0000753308-26-000060" ], "net_income": [ "10-Q:0000753308-26-000060" ], "eps_basic": [ "10-Q:0000753308-26-000060" ], "eps_diluted": [ "10-Q:0000753308-26-000060" ], "shares_basic": [ "10-Q:0000753308-26-000060" ], "shares_diluted": [ "10-Q:0000753308-26-000060" ], "dps_declared": [ "10-Q:0000753308-26-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 7966000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2527000000.0, "interest_expense": null, "pretax_income": 1885000000.0, "income_tax": -250000000.0, "net_income_incl_nci": 2135000000.0, "nci_profit": null, "net_income": 2438000000.0, "net_income_common": null, "eps_basic": 1.18, "eps_diluted": 1.18, "shares_basic": 2064600000.0, "shares_diluted": 2070600000.0, "dps_declared": 0.5665, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-26-000081" ], "value_sources": { "revenue": [ "10-Q:0000753308-26-000081" ], "operating_income": [ "10-Q:0000753308-26-000081" ], "pretax_income": [ "10-Q:0000753308-26-000081" ], "income_tax": [ "10-Q:0000753308-26-000081" ], "net_income_incl_nci": [ "10-Q:0000753308-26-000081" ], "net_income": [ "10-Q:0000753308-26-000081" ], "eps_basic": [ "10-Q:0000753308-26-000081" ], "eps_diluted": [ "10-Q:0000753308-26-000081" ], "shares_basic": [ "10-Q:0000753308-26-000081" ], "shares_diluted": [ "10-Q:0000753308-26-000081" ], "dps_declared": [ "10-Q:0000753308-26-000081" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 6500000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1586000000.0, "interest_expense": null, "pretax_income": 1318000000.0, "income_tax": 225000000.0, "net_income_incl_nci": 1093000000.0, "nci_profit": null, "net_income": 1535000000.0, "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:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "value_sources": { "revenue": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "operating_income": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "pretax_income": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "income_tax": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "net_income_incl_nci": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "net_income": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 6701000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2208000000.0, "interest_expense": null, "pretax_income": 1199000000.0, "income_tax": -489000000.0, "net_income_incl_nci": 1688000000.0, "nci_profit": null, "net_income": 2182000000.0, "net_income_common": null, "eps_basic": 1.05, "eps_diluted": 1.04, "shares_basic": 2082500000.0, "shares_diluted": 2092400000.0, "dps_declared": 0.6232, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-26-000031" ], "value_sources": { "revenue": [ "10-Q:0000753308-26-000031" ], "operating_income": [ "10-Q:0000753308-26-000031" ], "pretax_income": [ "10-Q:0000753308-26-000031" ], "income_tax": [ "10-Q:0000753308-26-000031" ], "net_income_incl_nci": [ "10-Q:0000753308-26-000031" ], "net_income": [ "10-Q:0000753308-26-000031" ], "eps_basic": [ "10-Q:0000753308-26-000031" ], "eps_diluted": [ "10-Q:0000753308-26-000031" ], "shares_basic": [ "10-Q:0000753308-26-000031" ], "shares_diluted": [ "10-Q:0000753308-26-000031" ], "dps_declared": [ "10-Q:0000753308-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 7534000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2238000000.0, "interest_expense": null, "pretax_income": 2538000000.0, "income_tax": -84000000.0, "net_income_incl_nci": 2622000000.0, "nci_profit": null, "net_income": 3144000000.0, "net_income_common": null, "eps_basic": 1.51, "eps_diluted": 1.5, "shares_basic": 2083500000.0, "shares_diluted": 2093400000.0, "dps_declared": 0.6232, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-26-000060" ], "value_sources": { "revenue": [ "10-Q:0000753308-26-000060" ], "operating_income": [ "10-Q:0000753308-26-000060" ], "pretax_income": [ "10-Q:0000753308-26-000060" ], "income_tax": [ "10-Q:0000753308-26-000060" ], "net_income_incl_nci": [ "10-Q:0000753308-26-000060" ], "net_income": [ "10-Q:0000753308-26-000060" ], "eps_basic": [ "10-Q:0000753308-26-000060" ], "eps_diluted": [ "10-Q:0000753308-26-000060" ], "shares_basic": [ "10-Q:0000753308-26-000060" ], "shares_diluted": [ "10-Q:0000753308-26-000060" ], "dps_declared": [ "10-Q:0000753308-26-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 8090000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2624000000.0, "interest_expense": null, "pretax_income": 5029000000.0, "income_tax": 662000000.0, "net_income_incl_nci": 4367000000.0, "nci_profit": null, "net_income": 4775000000.0, "net_income_common": null, "eps_basic": 2.29, "eps_diluted": 2.28, "shares_basic": 2089200000.0, "shares_diluted": 2097600000.0, "dps_declared": 0.6232, "operating_lease_cost": null }, "sources": [ "10-Q:0000753308-26-000081" ], "value_sources": { "revenue": [ "10-Q:0000753308-26-000081" ], "operating_income": [ "10-Q:0000753308-26-000081" ], "pretax_income": [ "10-Q:0000753308-26-000081" ], "income_tax": [ "10-Q:0000753308-26-000081" ], "net_income_incl_nci": [ "10-Q:0000753308-26-000081" ], "net_income": [ "10-Q:0000753308-26-000081" ], "eps_basic": [ "10-Q:0000753308-26-000081" ], "eps_diluted": [ "10-Q:0000753308-26-000081" ], "shares_basic": [ "10-Q:0000753308-26-000081" ], "shares_diluted": [ "10-Q:0000753308-26-000081" ], "dps_declared": [ "10-Q:0000753308-26-000081" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 17997000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5116000000.0, "interest_expense": null, "pretax_income": 2413000000.0, "income_tax": 44000000.0, "net_income_incl_nci": 2369000000.0, "nci_profit": -550000000.0, "net_income": 2919000000.0, "net_income_common": null, "eps_basic": 1.49, "eps_diluted": 1.48, "shares_basic": 1959000000.0, "shares_diluted": 1968800000.0, "dps_declared": 1.4, "operating_lease_cost": null }, "sources": [ "10-K:0000753308-23-000019" ], "value_sources": { "revenue": [ "10-K:0000753308-23-000019" ], "operating_income": [ "10-K:0000753308-23-000019" ], "pretax_income": [ "10-K:0000753308-23-000019" ], "income_tax": [ "10-K:0000753308-23-000019" ], "net_income_incl_nci": [ "10-K:0000753308-23-000019" ], "nci_profit": [ "10-K:0000753308-23-000019" ], "net_income": [ "10-K:0000753308-23-000019" ], "eps_basic": [ "10-K:0000753308-23-000019" ], "eps_diluted": [ "10-K:0000753308-23-000019" ], "shares_basic": [ "10-K:0000753308-23-000019" ], "shares_diluted": [ "10-K:0000753308-23-000019" ], "dps_declared": [ "10-K:0000753308-23-000019" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 17069000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2913000000.0, "interest_expense": null, "pretax_income": 3175000000.0, "income_tax": 348000000.0, "net_income_incl_nci": 2827000000.0, "nci_profit": -746000000.0, "net_income": 3573000000.0, "net_income_common": null, "eps_basic": 1.82, "eps_diluted": 1.81, "shares_basic": 1962500000.0, "shares_diluted": 1972200000.0, "dps_declared": 1.54, "operating_lease_cost": null }, "sources": [ "10-K:0000753308-24-000008" ], "value_sources": { "revenue": [ "10-K:0000753308-24-000008" ], "operating_income": [ "10-K:0000753308-24-000008" ], "pretax_income": [ "10-K:0000753308-24-000008" ], "income_tax": [ "10-K:0000753308-24-000008" ], "net_income_incl_nci": [ "10-K:0000753308-24-000008" ], "nci_profit": [ "10-K:0000753308-24-000008" ], "net_income": [ "10-K:0000753308-24-000008" ], "eps_basic": [ "10-K:0000753308-24-000008" ], "eps_diluted": [ "10-K:0000753308-24-000008" ], "shares_basic": [ "10-K:0000753308-24-000008" ], "shares_diluted": [ "10-K:0000753308-24-000008" ], "dps_declared": [ "10-K:0000753308-24-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 20956000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4081000000.0, "interest_expense": null, "pretax_income": 3832000000.0, "income_tax": 586000000.0, "net_income_incl_nci": 3246000000.0, "nci_profit": -901000000.0, "net_income": 4147000000.0, "net_income_common": null, "eps_basic": 2.1, "eps_diluted": 2.1, "shares_basic": 1972600000.0, "shares_diluted": 1978600000.0, "dps_declared": 1.7, "operating_lease_cost": null }, "sources": [ "10-K:0000753308-24-000008", "10-K:0000753308-25-000011" ], "value_sources": { "revenue": [ "10-K:0000753308-25-000011" ], "operating_income": [ "10-K:0000753308-25-000011" ], "pretax_income": [ "10-K:0000753308-25-000011" ], "income_tax": [ "10-K:0000753308-25-000011" ], "net_income_incl_nci": [ "10-K:0000753308-25-000011" ], "nci_profit": [ "10-K:0000753308-24-000008" ], "net_income": [ "10-K:0000753308-25-000011" ], "eps_basic": [ "10-K:0000753308-25-000011" ], "eps_diluted": [ "10-K:0000753308-25-000011" ], "shares_basic": [ "10-K:0000753308-25-000011" ], "shares_diluted": [ "10-K:0000753308-25-000011" ], "dps_declared": [ "10-K:0000753308-25-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 28114000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 10237000000.0, "interest_expense": null, "pretax_income": 7288000000.0, "income_tax": 1006000000.0, "net_income_incl_nci": 6282000000.0, "nci_profit": -1028000000.0, "net_income": 7310000000.0, "net_income_common": null, "eps_basic": 3.61, "eps_diluted": 3.6, "shares_basic": 2026100000.0, "shares_diluted": 2030800000.0, "dps_declared": 1.87, "operating_lease_cost": null }, "sources": [ "10-K:0000753308-24-000008", "10-K:0000753308-26-000015" ], "value_sources": { "revenue": [ "10-K:0000753308-26-000015" ], "operating_income": [ "10-K:0000753308-26-000015" ], "pretax_income": [ "10-K:0000753308-26-000015" ], "income_tax": [ "10-K:0000753308-26-000015" ], "net_income_incl_nci": [ "10-K:0000753308-26-000015" ], "nci_profit": [ "10-K:0000753308-24-000008" ], "net_income": [ "10-K:0000753308-26-000015" ], "eps_basic": [ "10-K:0000753308-26-000015" ], "eps_diluted": [ "10-K:0000753308-26-000015" ], "shares_basic": [ "10-K:0000753308-26-000015" ], "shares_diluted": [ "10-K:0000753308-26-000015" ], "dps_declared": [ "10-K:0000753308-26-000015" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 24753000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 7479000000.0, "interest_expense": null, "pretax_income": 6037000000.0, "income_tax": 339000000.0, "net_income_incl_nci": 5698000000.0, "nci_profit": null, "net_income": 6946000000.0, "net_income_common": null, "eps_basic": 3.38, "eps_diluted": 3.37, "shares_basic": 2052900000.0, "shares_diluted": 2059200000.0, "dps_declared": 2.06, "operating_lease_cost": null }, "sources": [ "10-K:0000753308-26-000015" ], "value_sources": { "revenue": [ "10-K:0000753308-26-000015" ], "operating_income": [ "10-K:0000753308-26-000015" ], "pretax_income": [ "10-K:0000753308-26-000015" ], "income_tax": [ "10-K:0000753308-26-000015" ], "net_income_incl_nci": [ "10-K:0000753308-26-000015" ], "net_income": [ "10-K:0000753308-26-000015" ], "eps_basic": [ "10-K:0000753308-26-000015" ], "eps_diluted": [ "10-K:0000753308-26-000015" ], "shares_basic": [ "10-K:0000753308-26-000015" ], "shares_diluted": [ "10-K:0000753308-26-000015" ], "dps_declared": [ "10-K:0000753308-26-000015" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 27412000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 8280000000.0, "interest_expense": null, "pretax_income": 4530000000.0, "income_tax": -802000000.0, "net_income_incl_nci": 5332000000.0, "nci_profit": null, "net_income": 6835000000.0, "net_income_common": null, "eps_basic": 3.31, "eps_diluted": 3.3, "shares_basic": 2064500000.0, "shares_diluted": 2070600000.0, "dps_declared": 2.27, "operating_lease_cost": null }, "sources": [ "10-K:0000753308-26-000015" ], "value_sources": { "revenue": [ "10-K:0000753308-26-000015" ], "operating_income": [ "10-K:0000753308-26-000015" ], "pretax_income": [ "10-K:0000753308-26-000015" ], "income_tax": [ "10-K:0000753308-26-000015" ], "net_income_incl_nci": [ "10-K:0000753308-26-000015" ], "net_income": [ "10-K:0000753308-26-000015" ], "eps_basic": [ "10-K:0000753308-26-000015" ], "eps_diluted": [ "10-K:0000753308-26-000015" ], "shares_basic": [ "10-K:0000753308-26-000015" ], "shares_diluted": [ "10-K:0000753308-26-000015" ], "dps_declared": [ "10-K:0000753308-26-000015" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 3335000000.0, "short_term_investments": null, "receivables": 2068000000.0, "inventory": 1371000000.0, "current_assets": 9725000000.0, "ppe_net": 83873000000.0, "goodwill": 4201000000.0, "intangibles": null, "total_assets": 120637000000.0, "accounts_payable": null, "short_term_borrowings": 1576000000.0, "debt_current": 2489000000.0, "current_liabilities": 13722000000.0, "long_term_debt": 41116000000.0, "total_liabilities": null, "temporary_equity": 238000000.0, "equity_parent": 36403000000.0, "nci": 4472000000.0, "equity_total": 40875000000.0, "liabilities_and_equity": 120637000000.0, "shares_outstanding": 489000000.0, "retained_earnings": 24922000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6862000000.0, "accrued_taxes_current": null, "commercial_paper": 1576000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-20-000113", "10-Q:0000753308-21-000148" ], "value_sources": { "cash": [ "10-Q:0000753308-20-000113" ], "receivables": [ "10-Q:0000753308-20-000113" ], "inventory": [ "10-Q:0000753308-20-000113" ], "current_assets": [ "10-Q:0000753308-20-000113" ], "ppe_net": [ "10-Q:0000753308-20-000113" ], "goodwill": [ "10-Q:0000753308-20-000113" ], "total_assets": [ "10-Q:0000753308-20-000113" ], "short_term_borrowings": [ "10-Q:0000753308-20-000113" ], "debt_current": [ "10-Q:0000753308-20-000113" ], "current_liabilities": [ "10-Q:0000753308-20-000113" ], "long_term_debt": [ "10-Q:0000753308-20-000113" ], "temporary_equity": [ "10-Q:0000753308-21-000148" ], "equity_parent": [ "10-Q:0000753308-20-000113" ], "nci": [ "10-Q:0000753308-20-000113" ], "equity_total": [ "10-Q:0000753308-20-000113" ], "liabilities_and_equity": [ "10-Q:0000753308-20-000113" ], "shares_outstanding": [ "10-Q:0000753308-20-000113" ], "retained_earnings": [ "10-Q:0000753308-20-000113" ], "equity_method_investments": [ "10-Q:0000753308-20-000113" ], "commercial_paper": [ "10-Q:0000753308-20-000113" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 1009000000.0, "short_term_investments": null, "receivables": 2391000000.0, "inventory": 1367000000.0, "current_assets": 7581000000.0, "ppe_net": 86326000000.0, "goodwill": 4213000000.0, "intangibles": null, "total_assets": 121961000000.0, "accounts_payable": null, "short_term_borrowings": 101000000.0, "debt_current": 3068000000.0, "current_liabilities": 12365000000.0, "long_term_debt": 42667000000.0, "total_liabilities": null, "temporary_equity": 291000000.0, "equity_parent": 37073000000.0, "nci": 4501000000.0, "equity_total": 41574000000.0, "liabilities_and_equity": 121961000000.0, "shares_outstanding": 490000000.0, "retained_earnings": 25511000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6957000000.0, "accrued_taxes_current": null, "commercial_paper": 101000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-20-000150" ], "value_sources": { "cash": [ "10-Q:0000753308-20-000150" ], "receivables": [ "10-Q:0000753308-20-000150" ], "inventory": [ "10-Q:0000753308-20-000150" ], "current_assets": [ "10-Q:0000753308-20-000150" ], "ppe_net": [ "10-Q:0000753308-20-000150" ], "goodwill": [ "10-Q:0000753308-20-000150" ], "total_assets": [ "10-Q:0000753308-20-000150" ], "short_term_borrowings": [ "10-Q:0000753308-20-000150" ], "debt_current": [ "10-Q:0000753308-20-000150" ], "current_liabilities": [ "10-Q:0000753308-20-000150" ], "long_term_debt": [ "10-Q:0000753308-20-000150" ], "temporary_equity": [ "10-Q:0000753308-20-000150" ], "equity_parent": [ "10-Q:0000753308-20-000150" ], "nci": [ "10-Q:0000753308-20-000150" ], "equity_total": [ "10-Q:0000753308-20-000150" ], "liabilities_and_equity": [ "10-Q:0000753308-20-000150" ], "shares_outstanding": [ "10-Q:0000753308-20-000150" ], "retained_earnings": [ "10-Q:0000753308-20-000150" ], "equity_method_investments": [ "10-Q:0000753308-20-000150" ], "commercial_paper": [ "10-Q:0000753308-20-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 1961000000.0, "short_term_investments": null, "receivables": 2572000000.0, "inventory": 1414000000.0, "current_assets": 9026000000.0, "ppe_net": 88855000000.0, "goodwill": 4214000000.0, "intangibles": null, "total_assets": 126382000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 5044000000.0, "current_liabilities": 15712000000.0, "long_term_debt": 42794000000.0, "total_liabilities": null, "temporary_equity": 165000000.0, "equity_parent": 37287000000.0, "nci": 4775000000.0, "equity_total": 42062000000.0, "liabilities_and_equity": 126382000000.0, "shares_outstanding": 490000000.0, "retained_earnings": 26054000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 7144000000.0, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-20-000186" ], "value_sources": { "cash": [ "10-Q:0000753308-20-000186" ], "receivables": [ "10-Q:0000753308-20-000186" ], "inventory": [ "10-Q:0000753308-20-000186" ], "current_assets": [ "10-Q:0000753308-20-000186" ], "ppe_net": [ "10-Q:0000753308-20-000186" ], "goodwill": [ "10-Q:0000753308-20-000186" ], "total_assets": [ "10-Q:0000753308-20-000186" ], "short_term_borrowings": [ "10-Q:0000753308-20-000186" ], "debt_current": [ "10-Q:0000753308-20-000186" ], "current_liabilities": [ "10-Q:0000753308-20-000186" ], "long_term_debt": [ "10-Q:0000753308-20-000186" ], "temporary_equity": [ "10-Q:0000753308-20-000186" ], "equity_parent": [ "10-Q:0000753308-20-000186" ], "nci": [ "10-Q:0000753308-20-000186" ], "equity_total": [ "10-Q:0000753308-20-000186" ], "liabilities_and_equity": [ "10-Q:0000753308-20-000186" ], "shares_outstanding": [ "10-Q:0000753308-20-000186" ], "retained_earnings": [ "10-Q:0000753308-20-000186" ], "equity_method_investments": [ "10-Q:0000753308-20-000186" ], "commercial_paper": [ "10-Q:0000753308-20-000186" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 1105000000.0, "short_term_investments": null, "receivables": 2263000000.0, "inventory": 1552000000.0, "current_assets": 7382000000.0, "ppe_net": 91803000000.0, "goodwill": 4254000000.0, "intangibles": 558000000.0, "total_assets": 127684000000.0, "accounts_payable": null, "short_term_borrowings": 1551000000.0, "debt_current": 4138000000.0, "current_liabilities": 15558000000.0, "long_term_debt": 41944000000.0, "total_liabilities": 82755000000.0, "temporary_equity": 0.0, "equity_parent": 36513000000.0, "nci": 8416000000.0, "equity_total": 44929000000.0, "liabilities_and_equity": 127684000000.0, "shares_outstanding": 1960000000.0, "retained_earnings": 25363000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5728000000.0, "accrued_taxes_current": null, "commercial_paper": 1551000000.0, "operating_lease_liability": 541000000.0, "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": 4138000000.0, "debt_maturity_y2": 2471000000.0, "debt_maturity_y3": 3329000000.0, "debt_maturity_y4": 3564000000.0, "debt_maturity_y5": 7640000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000753308-21-000014", "10-K:0000753308-22-000014" ], "value_sources": { "cash": [ "10-K:0000753308-22-000014" ], "receivables": [ "10-K:0000753308-22-000014" ], "inventory": [ "10-K:0000753308-22-000014" ], "current_assets": [ "10-K:0000753308-22-000014" ], "ppe_net": [ "10-K:0000753308-22-000014" ], "goodwill": [ "10-K:0000753308-22-000014" ], "intangibles": [ "10-K:0000753308-22-000014" ], "total_assets": [ "10-K:0000753308-22-000014" ], "short_term_borrowings": [ "10-K:0000753308-22-000014" ], "debt_current": [ "10-K:0000753308-22-000014" ], "current_liabilities": [ "10-K:0000753308-22-000014" ], "long_term_debt": [ "10-K:0000753308-22-000014" ], "total_liabilities": [ "10-K:0000753308-22-000014" ], "temporary_equity": [ "10-K:0000753308-22-000014" ], "equity_parent": [ "10-K:0000753308-22-000014" ], "nci": [ "10-K:0000753308-22-000014" ], "equity_total": [ "10-K:0000753308-22-000014" ], "liabilities_and_equity": [ "10-K:0000753308-22-000014" ], "shares_outstanding": [ "10-K:0000753308-22-000014" ], "retained_earnings": [ "10-K:0000753308-22-000014" ], "equity_method_investments": [ "10-K:0000753308-22-000014" ], "commercial_paper": [ "10-K:0000753308-22-000014" ], "operating_lease_liability": [ "10-K:0000753308-22-000014" ], "debt_maturity_y1": [ "10-K:0000753308-21-000014" ], "debt_maturity_y2": [ "10-K:0000753308-21-000014" ], "debt_maturity_y3": [ "10-K:0000753308-21-000014" ], "debt_maturity_y4": [ "10-K:0000753308-21-000014" ], "debt_maturity_y5": [ "10-K:0000753308-21-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 1462000000.0, "short_term_investments": null, "receivables": 2648000000.0, "inventory": 1604000000.0, "current_assets": 8237000000.0, "ppe_net": 94304000000.0, "goodwill": 4853000000.0, "intangibles": null, "total_assets": 132441000000.0, "accounts_payable": null, "short_term_borrowings": 2008000000.0, "debt_current": 3837000000.0, "current_liabilities": 15783000000.0, "long_term_debt": 46065000000.0, "total_liabilities": 86711000000.0, "temporary_equity": null, "equity_parent": 37378000000.0, "nci": 8352000000.0, "equity_total": 45730000000.0, "liabilities_and_equity": 132441000000.0, "shares_outstanding": 1961000000.0, "retained_earnings": 26273000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6049000000.0, "accrued_taxes_current": null, "commercial_paper": 2008000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-21-000108" ], "value_sources": { "cash": [ "10-Q:0000753308-21-000108" ], "receivables": [ "10-Q:0000753308-21-000108" ], "inventory": [ "10-Q:0000753308-21-000108" ], "current_assets": [ "10-Q:0000753308-21-000108" ], "ppe_net": [ "10-Q:0000753308-21-000108" ], "goodwill": [ "10-Q:0000753308-21-000108" ], "total_assets": [ "10-Q:0000753308-21-000108" ], "short_term_borrowings": [ "10-Q:0000753308-21-000108" ], "debt_current": [ "10-Q:0000753308-21-000108" ], "current_liabilities": [ "10-Q:0000753308-21-000108" ], "long_term_debt": [ "10-Q:0000753308-21-000108" ], "total_liabilities": [ "10-Q:0000753308-21-000108" ], "equity_parent": [ "10-Q:0000753308-21-000108" ], "nci": [ "10-Q:0000753308-21-000108" ], "equity_total": [ "10-Q:0000753308-21-000108" ], "liabilities_and_equity": [ "10-Q:0000753308-21-000108" ], "shares_outstanding": [ "10-Q:0000753308-21-000108" ], "retained_earnings": [ "10-Q:0000753308-21-000108" ], "equity_method_investments": [ "10-Q:0000753308-21-000108" ], "commercial_paper": [ "10-Q:0000753308-21-000108" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 884000000.0, "short_term_investments": null, "receivables": 2727000000.0, "inventory": 1596000000.0, "current_assets": 8061000000.0, "ppe_net": 96811000000.0, "goodwill": 4846000000.0, "intangibles": null, "total_assets": 135013000000.0, "accounts_payable": null, "short_term_borrowings": 559000000.0, "debt_current": 4504000000.0, "current_liabilities": 16818000000.0, "long_term_debt": 47559000000.0, "total_liabilities": 89899000000.0, "temporary_equity": 0.0, "equity_parent": 36932000000.0, "nci": 8182000000.0, "equity_total": 45114000000.0, "liabilities_and_equity": 135013000000.0, "shares_outstanding": 1962000000.0, "retained_earnings": 25773000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5907000000.0, "accrued_taxes_current": null, "commercial_paper": 559000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-21-000148", "10-Q:0000753308-22-000081" ], "value_sources": { "cash": [ "10-Q:0000753308-21-000148" ], "receivables": [ "10-Q:0000753308-21-000148" ], "inventory": [ "10-Q:0000753308-21-000148" ], "current_assets": [ "10-Q:0000753308-21-000148" ], "ppe_net": [ "10-Q:0000753308-21-000148" ], "goodwill": [ "10-Q:0000753308-21-000148" ], "total_assets": [ "10-Q:0000753308-21-000148" ], "short_term_borrowings": [ "10-Q:0000753308-21-000148" ], "debt_current": [ "10-Q:0000753308-21-000148" ], "current_liabilities": [ "10-Q:0000753308-21-000148" ], "long_term_debt": [ "10-Q:0000753308-21-000148" ], "total_liabilities": [ "10-Q:0000753308-21-000148" ], "temporary_equity": [ "10-Q:0000753308-22-000081" ], "equity_parent": [ "10-Q:0000753308-21-000148" ], "nci": [ "10-Q:0000753308-21-000148" ], "equity_total": [ "10-Q:0000753308-21-000148" ], "liabilities_and_equity": [ "10-Q:0000753308-21-000148" ], "shares_outstanding": [ "10-Q:0000753308-21-000148" ], "retained_earnings": [ "10-Q:0000753308-21-000148" ], "equity_method_investments": [ "10-Q:0000753308-21-000148" ], "commercial_paper": [ "10-Q:0000753308-21-000148" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 692000000.0, "short_term_investments": null, "receivables": 3205000000.0, "inventory": 1744000000.0, "current_assets": 9572000000.0, "ppe_net": 99141000000.0, "goodwill": 4844000000.0, "intangibles": null, "total_assets": 139163000000.0, "accounts_payable": null, "short_term_borrowings": 3594000000.0, "debt_current": 2955000000.0, "current_liabilities": 20456000000.0, "long_term_debt": 48092000000.0, "total_liabilities": 94437000000.0, "temporary_equity": 79000000.0, "equity_parent": 36649000000.0, "nci": 7998000000.0, "equity_total": 44647000000.0, "liabilities_and_equity": 139163000000.0, "shares_outstanding": 1962000000.0, "retained_earnings": 25464000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5942000000.0, "accrued_taxes_current": null, "commercial_paper": 3594000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-21-000167" ], "value_sources": { "cash": [ "10-Q:0000753308-21-000167" ], "receivables": [ "10-Q:0000753308-21-000167" ], "inventory": [ "10-Q:0000753308-21-000167" ], "current_assets": [ "10-Q:0000753308-21-000167" ], "ppe_net": [ "10-Q:0000753308-21-000167" ], "goodwill": [ "10-Q:0000753308-21-000167" ], "total_assets": [ "10-Q:0000753308-21-000167" ], "short_term_borrowings": [ "10-Q:0000753308-21-000167" ], "debt_current": [ "10-Q:0000753308-21-000167" ], "current_liabilities": [ "10-Q:0000753308-21-000167" ], "long_term_debt": [ "10-Q:0000753308-21-000167" ], "total_liabilities": [ "10-Q:0000753308-21-000167" ], "temporary_equity": [ "10-Q:0000753308-21-000167" ], "equity_parent": [ "10-Q:0000753308-21-000167" ], "nci": [ "10-Q:0000753308-21-000167" ], "equity_total": [ "10-Q:0000753308-21-000167" ], "liabilities_and_equity": [ "10-Q:0000753308-21-000167" ], "shares_outstanding": [ "10-Q:0000753308-21-000167" ], "retained_earnings": [ "10-Q:0000753308-21-000167" ], "equity_method_investments": [ "10-Q:0000753308-21-000167" ], "commercial_paper": [ "10-Q:0000753308-21-000167" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 639000000.0, "short_term_investments": null, "receivables": 3378000000.0, "inventory": 1561000000.0, "current_assets": 9288000000.0, "ppe_net": 99348000000.0, "goodwill": 4844000000.0, "intangibles": 606000000.0, "total_assets": 140912000000.0, "accounts_payable": null, "short_term_borrowings": 1382000000.0, "debt_current": 1785000000.0, "current_liabilities": 17437000000.0, "long_term_debt": 50960000000.0, "total_liabilities": 95243000000.0, "temporary_equity": 245000000.0, "equity_parent": 37202000000.0, "nci": 8222000000.0, "equity_total": 45424000000.0, "liabilities_and_equity": 140912000000.0, "shares_outstanding": 1963000000.0, "retained_earnings": 25911000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6159000000.0, "accrued_taxes_current": null, "commercial_paper": 1382000000.0, "operating_lease_liability": 555000000.0, "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": 1785000000.0, "debt_maturity_y2": 8394000000.0, "debt_maturity_y3": 3672000000.0, "debt_maturity_y4": 6536000000.0, "debt_maturity_y5": 1322000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000753308-22-000014", "10-K:0000753308-23-000019" ], "value_sources": { "cash": [ "10-K:0000753308-23-000019" ], "receivables": [ "10-K:0000753308-23-000019" ], "inventory": [ "10-K:0000753308-23-000019" ], "current_assets": [ "10-K:0000753308-23-000019" ], "ppe_net": [ "10-K:0000753308-23-000019" ], "goodwill": [ "10-K:0000753308-23-000019" ], "intangibles": [ "10-K:0000753308-23-000019" ], "total_assets": [ "10-K:0000753308-23-000019" ], "short_term_borrowings": [ "10-K:0000753308-23-000019" ], "debt_current": [ "10-K:0000753308-23-000019" ], "current_liabilities": [ "10-K:0000753308-23-000019" ], "long_term_debt": [ "10-K:0000753308-23-000019" ], "total_liabilities": [ "10-K:0000753308-23-000019" ], "temporary_equity": [ "10-K:0000753308-23-000019" ], "equity_parent": [ "10-K:0000753308-23-000019" ], "nci": [ "10-K:0000753308-23-000019" ], "equity_total": [ "10-K:0000753308-23-000019" ], "liabilities_and_equity": [ "10-K:0000753308-23-000019" ], "shares_outstanding": [ "10-K:0000753308-23-000019" ], "retained_earnings": [ "10-K:0000753308-23-000019" ], "equity_method_investments": [ "10-K:0000753308-23-000019" ], "commercial_paper": [ "10-K:0000753308-23-000019" ], "operating_lease_liability": [ "10-K:0000753308-23-000019" ], "debt_maturity_y1": [ "10-K:0000753308-22-000014" ], "debt_maturity_y2": [ "10-K:0000753308-22-000014" ], "debt_maturity_y3": [ "10-K:0000753308-22-000014" ], "debt_maturity_y4": [ "10-K:0000753308-22-000014" ], "debt_maturity_y5": [ "10-K:0000753308-22-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1477000000.0, "short_term_investments": null, "receivables": 3298000000.0, "inventory": 1586000000.0, "current_assets": 10988000000.0, "ppe_net": 101935000000.0, "goodwill": 4844000000.0, "intangibles": null, "total_assets": 144945000000.0, "accounts_payable": null, "short_term_borrowings": 1755000000.0, "debt_current": 5564000000.0, "current_liabilities": 22423000000.0, "long_term_debt": 50974000000.0, "total_liabilities": 100693000000.0, "temporary_equity": 203000000.0, "equity_parent": 35887000000.0, "nci": 8162000000.0, "equity_total": 44049000000.0, "liabilities_and_equity": 144945000000.0, "shares_outstanding": 1964000000.0, "retained_earnings": 24625000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5752000000.0, "accrued_taxes_current": null, "commercial_paper": 1755000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-22-000033" ], "value_sources": { "cash": [ "10-Q:0000753308-22-000033" ], "receivables": [ "10-Q:0000753308-22-000033" ], "inventory": [ "10-Q:0000753308-22-000033" ], "current_assets": [ "10-Q:0000753308-22-000033" ], "ppe_net": [ "10-Q:0000753308-22-000033" ], "goodwill": [ "10-Q:0000753308-22-000033" ], "total_assets": [ "10-Q:0000753308-22-000033" ], "short_term_borrowings": [ "10-Q:0000753308-22-000033" ], "debt_current": [ "10-Q:0000753308-22-000033" ], "current_liabilities": [ "10-Q:0000753308-22-000033" ], "long_term_debt": [ "10-Q:0000753308-22-000033" ], "total_liabilities": [ "10-Q:0000753308-22-000033" ], "temporary_equity": [ "10-Q:0000753308-22-000033" ], "equity_parent": [ "10-Q:0000753308-22-000033" ], "nci": [ "10-Q:0000753308-22-000033" ], "equity_total": [ "10-Q:0000753308-22-000033" ], "liabilities_and_equity": [ "10-Q:0000753308-22-000033" ], "shares_outstanding": [ "10-Q:0000753308-22-000033" ], "retained_earnings": [ "10-Q:0000753308-22-000033" ], "equity_method_investments": [ "10-Q:0000753308-22-000033" ], "commercial_paper": [ "10-Q:0000753308-22-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 2861000000.0, "short_term_investments": null, "receivables": 4461000000.0, "inventory": 1642000000.0, "current_assets": 14332000000.0, "ppe_net": 105393000000.0, "goodwill": 4843000000.0, "intangibles": null, "total_assets": 151770000000.0, "accounts_payable": null, "short_term_borrowings": 1011000000.0, "debt_current": 7250000000.0, "current_liabilities": 26821000000.0, "long_term_debt": 53382000000.0, "total_liabilities": 107163000000.0, "temporary_equity": 53000000.0, "equity_parent": 36439000000.0, "nci": 8115000000.0, "equity_total": 44554000000.0, "liabilities_and_equity": 151770000000.0, "shares_outstanding": 1965000000.0, "retained_earnings": 25169000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6064000000.0, "accrued_taxes_current": null, "commercial_paper": 1011000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-22-000055" ], "value_sources": { "cash": [ "10-Q:0000753308-22-000055" ], "receivables": [ "10-Q:0000753308-22-000055" ], "inventory": [ "10-Q:0000753308-22-000055" ], "current_assets": [ "10-Q:0000753308-22-000055" ], "ppe_net": [ "10-Q:0000753308-22-000055" ], "goodwill": [ "10-Q:0000753308-22-000055" ], "total_assets": [ "10-Q:0000753308-22-000055" ], "short_term_borrowings": [ "10-Q:0000753308-22-000055" ], "debt_current": [ "10-Q:0000753308-22-000055" ], "current_liabilities": [ "10-Q:0000753308-22-000055" ], "long_term_debt": [ "10-Q:0000753308-22-000055" ], "total_liabilities": [ "10-Q:0000753308-22-000055" ], "temporary_equity": [ "10-Q:0000753308-22-000055" ], "equity_parent": [ "10-Q:0000753308-22-000055" ], "nci": [ "10-Q:0000753308-22-000055" ], "equity_total": [ "10-Q:0000753308-22-000055" ], "liabilities_and_equity": [ "10-Q:0000753308-22-000055" ], "shares_outstanding": [ "10-Q:0000753308-22-000055" ], "retained_earnings": [ "10-Q:0000753308-22-000055" ], "equity_method_investments": [ "10-Q:0000753308-22-000055" ], "commercial_paper": [ "10-Q:0000753308-22-000055" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 2508000000.0, "short_term_investments": null, "receivables": 4553000000.0, "inventory": 1791000000.0, "current_assets": 12891000000.0, "ppe_net": 108447000000.0, "goodwill": 4872000000.0, "intangibles": null, "total_assets": 156409000000.0, "accounts_payable": null, "short_term_borrowings": 925000000.0, "debt_current": 7292000000.0, "current_liabilities": 27793000000.0, "long_term_debt": 54670000000.0, "total_liabilities": 109663000000.0, "temporary_equity": 0.0, "equity_parent": 38629000000.0, "nci": 8117000000.0, "equity_total": 46746000000.0, "liabilities_and_equity": 156409000000.0, "shares_outstanding": 1987000000.0, "retained_earnings": 26029000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6316000000.0, "accrued_taxes_current": null, "commercial_paper": 925000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-22-000081" ], "value_sources": { "cash": [ "10-Q:0000753308-22-000081" ], "receivables": [ "10-Q:0000753308-22-000081" ], "inventory": [ "10-Q:0000753308-22-000081" ], "current_assets": [ "10-Q:0000753308-22-000081" ], "ppe_net": [ "10-Q:0000753308-22-000081" ], "goodwill": [ "10-Q:0000753308-22-000081" ], "total_assets": [ "10-Q:0000753308-22-000081" ], "short_term_borrowings": [ "10-Q:0000753308-22-000081" ], "debt_current": [ "10-Q:0000753308-22-000081" ], "current_liabilities": [ "10-Q:0000753308-22-000081" ], "long_term_debt": [ "10-Q:0000753308-22-000081" ], "total_liabilities": [ "10-Q:0000753308-22-000081" ], "temporary_equity": [ "10-Q:0000753308-22-000081" ], "equity_parent": [ "10-Q:0000753308-22-000081" ], "nci": [ "10-Q:0000753308-22-000081" ], "equity_total": [ "10-Q:0000753308-22-000081" ], "liabilities_and_equity": [ "10-Q:0000753308-22-000081" ], "shares_outstanding": [ "10-Q:0000753308-22-000081" ], "retained_earnings": [ "10-Q:0000753308-22-000081" ], "equity_method_investments": [ "10-Q:0000753308-22-000081" ], "commercial_paper": [ "10-Q:0000753308-22-000081" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 1601000000.0, "short_term_investments": null, "receivables": 4349000000.0, "inventory": 1934000000.0, "current_assets": 13490000000.0, "ppe_net": 111059000000.0, "goodwill": 4854000000.0, "intangibles": 623000000.0, "total_assets": 158935000000.0, "accounts_payable": null, "short_term_borrowings": 1709000000.0, "debt_current": 6633000000.0, "current_liabilities": 26695000000.0, "long_term_debt": 55256000000.0, "total_liabilities": 109499000000.0, "temporary_equity": 1110000000.0, "equity_parent": 39229000000.0, "nci": 9097000000.0, "equity_total": 48326000000.0, "liabilities_and_equity": 158935000000.0, "shares_outstanding": 1987000000.0, "retained_earnings": 26707000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6582000000.0, "accrued_taxes_current": null, "commercial_paper": 1709000000.0, "operating_lease_liability": 400000000.0, "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": 6633000000.0, "debt_maturity_y2": 6848000000.0, "debt_maturity_y3": 7702000000.0, "debt_maturity_y4": 1218000000.0, "debt_maturity_y5": 7329000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000753308-23-000019", "10-K:0000753308-24-000008" ], "value_sources": { "cash": [ "10-K:0000753308-24-000008" ], "receivables": [ "10-K:0000753308-24-000008" ], "inventory": [ "10-K:0000753308-24-000008" ], "current_assets": [ "10-K:0000753308-24-000008" ], "ppe_net": [ "10-K:0000753308-24-000008" ], "goodwill": [ "10-K:0000753308-24-000008" ], "intangibles": [ "10-K:0000753308-24-000008" ], "total_assets": [ "10-K:0000753308-24-000008" ], "short_term_borrowings": [ "10-K:0000753308-24-000008" ], "debt_current": [ "10-K:0000753308-24-000008" ], "current_liabilities": [ "10-K:0000753308-24-000008" ], "long_term_debt": [ "10-K:0000753308-24-000008" ], "total_liabilities": [ "10-K:0000753308-24-000008" ], "temporary_equity": [ "10-K:0000753308-24-000008" ], "equity_parent": [ "10-K:0000753308-24-000008" ], "nci": [ "10-K:0000753308-24-000008" ], "equity_total": [ "10-K:0000753308-24-000008" ], "liabilities_and_equity": [ "10-K:0000753308-24-000008" ], "shares_outstanding": [ "10-K:0000753308-24-000008" ], "retained_earnings": [ "10-K:0000753308-24-000008" ], "equity_method_investments": [ "10-K:0000753308-24-000008" ], "commercial_paper": [ "10-K:0000753308-24-000008" ], "operating_lease_liability": [ "10-K:0000753308-24-000008" ], "debt_maturity_y1": [ "10-K:0000753308-23-000019" ], "debt_maturity_y2": [ "10-K:0000753308-23-000019" ], "debt_maturity_y3": [ "10-K:0000753308-23-000019" ], "debt_maturity_y4": [ "10-K:0000753308-23-000019" ], "debt_maturity_y5": [ "10-K:0000753308-23-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 2275000000.0, "short_term_investments": null, "receivables": 3275000000.0, "inventory": 1915000000.0, "current_assets": 13549000000.0, "ppe_net": 114929000000.0, "goodwill": 5184000000.0, "intangibles": null, "total_assets": 165357000000.0, "accounts_payable": null, "short_term_borrowings": 2843000000.0, "debt_current": 6923000000.0, "current_liabilities": 25377000000.0, "long_term_debt": 59007000000.0, "total_liabilities": 112378000000.0, "temporary_equity": 856000000.0, "equity_parent": 42896000000.0, "nci": 9227000000.0, "equity_total": 52123000000.0, "liabilities_and_equity": 165357000000.0, "shares_outstanding": 2023000000.0, "retained_earnings": 27862000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 7004000000.0, "accrued_taxes_current": null, "commercial_paper": 2843000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-23-000033" ], "value_sources": { "cash": [ "10-Q:0000753308-23-000033" ], "receivables": [ "10-Q:0000753308-23-000033" ], "inventory": [ "10-Q:0000753308-23-000033" ], "current_assets": [ "10-Q:0000753308-23-000033" ], "ppe_net": [ "10-Q:0000753308-23-000033" ], "goodwill": [ "10-Q:0000753308-23-000033" ], "total_assets": [ "10-Q:0000753308-23-000033" ], "short_term_borrowings": [ "10-Q:0000753308-23-000033" ], "debt_current": [ "10-Q:0000753308-23-000033" ], "current_liabilities": [ "10-Q:0000753308-23-000033" ], "long_term_debt": [ "10-Q:0000753308-23-000033" ], "total_liabilities": [ "10-Q:0000753308-23-000033" ], "temporary_equity": [ "10-Q:0000753308-23-000033" ], "equity_parent": [ "10-Q:0000753308-23-000033" ], "nci": [ "10-Q:0000753308-23-000033" ], "equity_total": [ "10-Q:0000753308-23-000033" ], "liabilities_and_equity": [ "10-Q:0000753308-23-000033" ], "shares_outstanding": [ "10-Q:0000753308-23-000033" ], "retained_earnings": [ "10-Q:0000753308-23-000033" ], "equity_method_investments": [ "10-Q:0000753308-23-000033" ], "commercial_paper": [ "10-Q:0000753308-23-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 1577000000.0, "short_term_investments": null, "receivables": 3577000000.0, "inventory": 1931000000.0, "current_assets": 13122000000.0, "ppe_net": 117740000000.0, "goodwill": 5184000000.0, "intangibles": null, "total_assets": 168275000000.0, "accounts_payable": null, "short_term_borrowings": 2286000000.0, "debt_current": 6330000000.0, "current_liabilities": 24871000000.0, "long_term_debt": 60982000000.0, "total_liabilities": 113899000000.0, "temporary_equity": 812000000.0, "equity_parent": 44793000000.0, "nci": 8771000000.0, "equity_total": 53564000000.0, "liabilities_and_equity": 168275000000.0, "shares_outstanding": 2024000000.0, "retained_earnings": 29711000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 7069000000.0, "accrued_taxes_current": null, "commercial_paper": 2286000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-23-000045" ], "value_sources": { "cash": [ "10-Q:0000753308-23-000045" ], "receivables": [ "10-Q:0000753308-23-000045" ], "inventory": [ "10-Q:0000753308-23-000045" ], "current_assets": [ "10-Q:0000753308-23-000045" ], "ppe_net": [ "10-Q:0000753308-23-000045" ], "goodwill": [ "10-Q:0000753308-23-000045" ], "total_assets": [ "10-Q:0000753308-23-000045" ], "short_term_borrowings": [ "10-Q:0000753308-23-000045" ], "debt_current": [ "10-Q:0000753308-23-000045" ], "current_liabilities": [ "10-Q:0000753308-23-000045" ], "long_term_debt": [ "10-Q:0000753308-23-000045" ], "total_liabilities": [ "10-Q:0000753308-23-000045" ], "temporary_equity": [ "10-Q:0000753308-23-000045" ], "equity_parent": [ "10-Q:0000753308-23-000045" ], "nci": [ "10-Q:0000753308-23-000045" ], "equity_total": [ "10-Q:0000753308-23-000045" ], "liabilities_and_equity": [ "10-Q:0000753308-23-000045" ], "shares_outstanding": [ "10-Q:0000753308-23-000045" ], "retained_earnings": [ "10-Q:0000753308-23-000045" ], "equity_method_investments": [ "10-Q:0000753308-23-000045" ], "commercial_paper": [ "10-Q:0000753308-23-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1568000000.0, "short_term_investments": null, "receivables": 4034000000.0, "inventory": 2074000000.0, "current_assets": 14244000000.0, "ppe_net": 120883000000.0, "goodwill": 5043000000.0, "intangibles": null, "total_assets": 171674000000.0, "accounts_payable": null, "short_term_borrowings": 3985000000.0, "debt_current": 7979000000.0, "current_liabilities": 28496000000.0, "long_term_debt": 59183000000.0, "total_liabilities": 115106000000.0, "temporary_equity": 318000000.0, "equity_parent": 47095000000.0, "nci": 9155000000.0, "equity_total": 56250000000.0, "liabilities_and_equity": 171674000000.0, "shares_outstanding": 2052000000.0, "retained_earnings": 29984000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5991000000.0, "accrued_taxes_current": null, "commercial_paper": 3985000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-23-000058" ], "value_sources": { "cash": [ "10-Q:0000753308-23-000058" ], "receivables": [ "10-Q:0000753308-23-000058" ], "inventory": [ "10-Q:0000753308-23-000058" ], "current_assets": [ "10-Q:0000753308-23-000058" ], "ppe_net": [ "10-Q:0000753308-23-000058" ], "goodwill": [ "10-Q:0000753308-23-000058" ], "total_assets": [ "10-Q:0000753308-23-000058" ], "short_term_borrowings": [ "10-Q:0000753308-23-000058" ], "debt_current": [ "10-Q:0000753308-23-000058" ], "current_liabilities": [ "10-Q:0000753308-23-000058" ], "long_term_debt": [ "10-Q:0000753308-23-000058" ], "total_liabilities": [ "10-Q:0000753308-23-000058" ], "temporary_equity": [ "10-Q:0000753308-23-000058" ], "equity_parent": [ "10-Q:0000753308-23-000058" ], "nci": [ "10-Q:0000753308-23-000058" ], "equity_total": [ "10-Q:0000753308-23-000058" ], "liabilities_and_equity": [ "10-Q:0000753308-23-000058" ], "shares_outstanding": [ "10-Q:0000753308-23-000058" ], "retained_earnings": [ "10-Q:0000753308-23-000058" ], "equity_method_investments": [ "10-Q:0000753308-23-000058" ], "commercial_paper": [ "10-Q:0000753308-23-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2690000000.0, "short_term_investments": null, "receivables": 3609000000.0, "inventory": 2106000000.0, "current_assets": 15361000000.0, "ppe_net": 125776000000.0, "goodwill": 5091000000.0, "intangibles": 1556000000.0, "total_assets": 177489000000.0, "accounts_payable": null, "short_term_borrowings": 4650000000.0, "debt_current": 6901000000.0, "current_liabilities": 27963000000.0, "long_term_debt": 61405000000.0, "total_liabilities": 118465000000.0, "temporary_equity": 1256000000.0, "equity_parent": 47468000000.0, "nci": 10300000000.0, "equity_total": 57768000000.0, "liabilities_and_equity": 177489000000.0, "shares_outstanding": 2052000000.0, "retained_earnings": 30235000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6156000000.0, "accrued_taxes_current": null, "commercial_paper": 4650000000.0, "operating_lease_liability": 412000000.0, "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": 6901000000.0, "debt_maturity_y2": 8037000000.0, "debt_maturity_y3": 1874000000.0, "debt_maturity_y4": 7731000000.0, "debt_maturity_y5": 7685000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000753308-24-000008", "10-K:0000753308-25-000011" ], "value_sources": { "cash": [ "10-K:0000753308-25-000011" ], "receivables": [ "10-K:0000753308-25-000011" ], "inventory": [ "10-K:0000753308-25-000011" ], "current_assets": [ "10-K:0000753308-25-000011" ], "ppe_net": [ "10-K:0000753308-25-000011" ], "goodwill": [ "10-K:0000753308-25-000011" ], "intangibles": [ "10-K:0000753308-25-000011" ], "total_assets": [ "10-K:0000753308-25-000011" ], "short_term_borrowings": [ "10-K:0000753308-25-000011" ], "debt_current": [ "10-K:0000753308-25-000011" ], "current_liabilities": [ "10-K:0000753308-25-000011" ], "long_term_debt": [ "10-K:0000753308-25-000011" ], "total_liabilities": [ "10-K:0000753308-25-000011" ], "temporary_equity": [ "10-K:0000753308-25-000011" ], "equity_parent": [ "10-K:0000753308-25-000011" ], "nci": [ "10-K:0000753308-25-000011" ], "equity_total": [ "10-K:0000753308-25-000011" ], "liabilities_and_equity": [ "10-K:0000753308-25-000011" ], "shares_outstanding": [ "10-K:0000753308-25-000011" ], "retained_earnings": [ "10-K:0000753308-25-000011" ], "equity_method_investments": [ "10-K:0000753308-25-000011" ], "commercial_paper": [ "10-K:0000753308-25-000011" ], "operating_lease_liability": [ "10-K:0000753308-25-000011" ], "debt_maturity_y1": [ "10-K:0000753308-24-000008" ], "debt_maturity_y2": [ "10-K:0000753308-24-000008" ], "debt_maturity_y3": [ "10-K:0000753308-24-000008" ], "debt_maturity_y4": [ "10-K:0000753308-24-000008" ], "debt_maturity_y5": [ "10-K:0000753308-24-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 1642000000.0, "short_term_investments": null, "receivables": 3119000000.0, "inventory": 2131000000.0, "current_assets": 12680000000.0, "ppe_net": 129193000000.0, "goodwill": 5085000000.0, "intangibles": null, "total_assets": 179950000000.0, "accounts_payable": null, "short_term_borrowings": 4342000000.0, "debt_current": 6219000000.0, "current_liabilities": 24803000000.0, "long_term_debt": 65868000000.0, "total_liabilities": 120561000000.0, "temporary_equity": 453000000.0, "equity_parent": 48641000000.0, "nci": 10295000000.0, "equity_total": 58936000000.0, "liabilities_and_equity": 179950000000.0, "shares_outstanding": 2055000000.0, "retained_earnings": 31445000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6533000000.0, "accrued_taxes_current": null, "commercial_paper": 4342000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-24-000023" ], "value_sources": { "cash": [ "10-Q:0000753308-24-000023" ], "receivables": [ "10-Q:0000753308-24-000023" ], "inventory": [ "10-Q:0000753308-24-000023" ], "current_assets": [ "10-Q:0000753308-24-000023" ], "ppe_net": [ "10-Q:0000753308-24-000023" ], "goodwill": [ "10-Q:0000753308-24-000023" ], "total_assets": [ "10-Q:0000753308-24-000023" ], "short_term_borrowings": [ "10-Q:0000753308-24-000023" ], "debt_current": [ "10-Q:0000753308-24-000023" ], "current_liabilities": [ "10-Q:0000753308-24-000023" ], "long_term_debt": [ "10-Q:0000753308-24-000023" ], "total_liabilities": [ "10-Q:0000753308-24-000023" ], "temporary_equity": [ "10-Q:0000753308-24-000023" ], "equity_parent": [ "10-Q:0000753308-24-000023" ], "nci": [ "10-Q:0000753308-24-000023" ], "equity_total": [ "10-Q:0000753308-24-000023" ], "liabilities_and_equity": [ "10-Q:0000753308-24-000023" ], "shares_outstanding": [ "10-Q:0000753308-24-000023" ], "retained_earnings": [ "10-Q:0000753308-24-000023" ], "equity_method_investments": [ "10-Q:0000753308-24-000023" ], "commercial_paper": [ "10-Q:0000753308-24-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 1551000000.0, "short_term_investments": null, "receivables": 3601000000.0, "inventory": 2155000000.0, "current_assets": 12803000000.0, "ppe_net": 133113000000.0, "goodwill": 5087000000.0, "intangibles": null, "total_assets": 184724000000.0, "accounts_payable": null, "short_term_borrowings": 4178000000.0, "debt_current": 7303000000.0, "current_liabilities": 26231000000.0, "long_term_debt": 68494000000.0, "total_liabilities": 125288000000.0, "temporary_equity": 0.0, "equity_parent": 49140000000.0, "nci": 10296000000.0, "equity_total": 59436000000.0, "liabilities_and_equity": 184724000000.0, "shares_outstanding": 2055000000.0, "retained_earnings": 32008000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6657000000.0, "accrued_taxes_current": null, "commercial_paper": 4178000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-24-000050" ], "value_sources": { "cash": [ "10-Q:0000753308-24-000050" ], "receivables": [ "10-Q:0000753308-24-000050" ], "inventory": [ "10-Q:0000753308-24-000050" ], "current_assets": [ "10-Q:0000753308-24-000050" ], "ppe_net": [ "10-Q:0000753308-24-000050" ], "goodwill": [ "10-Q:0000753308-24-000050" ], "total_assets": [ "10-Q:0000753308-24-000050" ], "short_term_borrowings": [ "10-Q:0000753308-24-000050" ], "debt_current": [ "10-Q:0000753308-24-000050" ], "current_liabilities": [ "10-Q:0000753308-24-000050" ], "long_term_debt": [ "10-Q:0000753308-24-000050" ], "total_liabilities": [ "10-Q:0000753308-24-000050" ], "temporary_equity": [ "10-Q:0000753308-24-000050" ], "equity_parent": [ "10-Q:0000753308-24-000050" ], "nci": [ "10-Q:0000753308-24-000050" ], "equity_total": [ "10-Q:0000753308-24-000050" ], "liabilities_and_equity": [ "10-Q:0000753308-24-000050" ], "shares_outstanding": [ "10-Q:0000753308-24-000050" ], "retained_earnings": [ "10-Q:0000753308-24-000050" ], "equity_method_investments": [ "10-Q:0000753308-24-000050" ], "commercial_paper": [ "10-Q:0000753308-24-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 2263000000.0, "short_term_investments": null, "receivables": 3553000000.0, "inventory": 2258000000.0, "current_assets": 12180000000.0, "ppe_net": 134309000000.0, "goodwill": 4919000000.0, "intangibles": null, "total_assets": 186013000000.0, "accounts_payable": null, "short_term_borrowings": 3970000000.0, "debt_current": 7557000000.0, "current_liabilities": 29647000000.0, "long_term_debt": 66100000000.0, "total_liabilities": 126475000000.0, "temporary_equity": 0.0, "equity_parent": 50051000000.0, "nci": 9487000000.0, "equity_total": 59538000000.0, "liabilities_and_equity": 186013000000.0, "shares_outstanding": 2056000000.0, "retained_earnings": 32802000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 7259000000.0, "accrued_taxes_current": null, "commercial_paper": 3970000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-24-000057" ], "value_sources": { "cash": [ "10-Q:0000753308-24-000057" ], "receivables": [ "10-Q:0000753308-24-000057" ], "inventory": [ "10-Q:0000753308-24-000057" ], "current_assets": [ "10-Q:0000753308-24-000057" ], "ppe_net": [ "10-Q:0000753308-24-000057" ], "goodwill": [ "10-Q:0000753308-24-000057" ], "total_assets": [ "10-Q:0000753308-24-000057" ], "short_term_borrowings": [ "10-Q:0000753308-24-000057" ], "debt_current": [ "10-Q:0000753308-24-000057" ], "current_liabilities": [ "10-Q:0000753308-24-000057" ], "long_term_debt": [ "10-Q:0000753308-24-000057" ], "total_liabilities": [ "10-Q:0000753308-24-000057" ], "temporary_equity": [ "10-Q:0000753308-24-000057" ], "equity_parent": [ "10-Q:0000753308-24-000057" ], "nci": [ "10-Q:0000753308-24-000057" ], "equity_total": [ "10-Q:0000753308-24-000057" ], "liabilities_and_equity": [ "10-Q:0000753308-24-000057" ], "shares_outstanding": [ "10-Q:0000753308-24-000057" ], "retained_earnings": [ "10-Q:0000753308-24-000057" ], "equity_method_investments": [ "10-Q:0000753308-24-000057" ], "commercial_paper": [ "10-Q:0000753308-24-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1487000000.0, "short_term_investments": null, "receivables": 3336000000.0, "inventory": 2214000000.0, "current_assets": 11951000000.0, "ppe_net": 138852000000.0, "goodwill": 4866000000.0, "intangibles": 1578000000.0, "total_assets": 190144000000.0, "accounts_payable": null, "short_term_borrowings": 1670000000.0, "debt_current": 8061000000.0, "current_liabilities": 25355000000.0, "long_term_debt": 72385000000.0, "total_liabilities": 129283000000.0, "temporary_equity": 401000000.0, "equity_parent": 50101000000.0, "nci": 10359000000.0, "equity_total": 60460000000.0, "liabilities_and_equity": 190144000000.0, "shares_outstanding": 2057000000.0, "retained_earnings": 32946000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6118000000.0, "accrued_taxes_current": null, "commercial_paper": 1670000000.0, "operating_lease_liability": 387000000.0, "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": 8064000000.0, "debt_maturity_y2": 3358000000.0, "debt_maturity_y3": 11519000000.0, "debt_maturity_y4": 7357000000.0, "debt_maturity_y5": 9919000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000753308-25-000011", "10-K:0000753308-26-000015" ], "value_sources": { "cash": [ "10-K:0000753308-26-000015" ], "receivables": [ "10-K:0000753308-26-000015" ], "inventory": [ "10-K:0000753308-26-000015" ], "current_assets": [ "10-K:0000753308-26-000015" ], "ppe_net": [ "10-K:0000753308-26-000015" ], "goodwill": [ "10-K:0000753308-26-000015" ], "intangibles": [ "10-K:0000753308-26-000015" ], "total_assets": [ "10-K:0000753308-26-000015" ], "short_term_borrowings": [ "10-K:0000753308-26-000015" ], "debt_current": [ "10-K:0000753308-26-000015" ], "current_liabilities": [ "10-K:0000753308-26-000015" ], "long_term_debt": [ "10-K:0000753308-26-000015" ], "total_liabilities": [ "10-K:0000753308-26-000015" ], "temporary_equity": [ "10-K:0000753308-26-000015" ], "equity_parent": [ "10-K:0000753308-26-000015" ], "nci": [ "10-K:0000753308-26-000015" ], "equity_total": [ "10-K:0000753308-26-000015" ], "liabilities_and_equity": [ "10-K:0000753308-26-000015" ], "shares_outstanding": [ "10-K:0000753308-26-000015" ], "retained_earnings": [ "10-K:0000753308-26-000015" ], "equity_method_investments": [ "10-K:0000753308-26-000015" ], "commercial_paper": [ "10-K:0000753308-26-000015" ], "operating_lease_liability": [ "10-K:0000753308-26-000015" ], "debt_maturity_y1": [ "10-K:0000753308-25-000011" ], "debt_maturity_y2": [ "10-K:0000753308-25-000011" ], "debt_maturity_y3": [ "10-K:0000753308-25-000011" ], "debt_maturity_y4": [ "10-K:0000753308-25-000011" ], "debt_maturity_y5": [ "10-K:0000753308-25-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 2419000000.0, "short_term_investments": null, "receivables": 3153000000.0, "inventory": 2326000000.0, "current_assets": 12648000000.0, "ppe_net": 142223000000.0, "goodwill": 4866000000.0, "intangibles": null, "total_assets": 194264000000.0, "accounts_payable": null, "short_term_borrowings": 2005000000.0, "debt_current": 7642000000.0, "current_liabilities": 22861000000.0, "long_term_debt": 79814000000.0, "total_liabilities": 133898000000.0, "temporary_equity": 61000000.0, "equity_parent": 49812000000.0, "nci": 10493000000.0, "equity_total": 60305000000.0, "liabilities_and_equity": 194264000000.0, "shares_outstanding": 2059000000.0, "retained_earnings": 32613000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5270000000.0, "accrued_taxes_current": null, "commercial_paper": 2005000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-25-000024" ], "value_sources": { "cash": [ "10-Q:0000753308-25-000024" ], "receivables": [ "10-Q:0000753308-25-000024" ], "inventory": [ "10-Q:0000753308-25-000024" ], "current_assets": [ "10-Q:0000753308-25-000024" ], "ppe_net": [ "10-Q:0000753308-25-000024" ], "goodwill": [ "10-Q:0000753308-25-000024" ], "total_assets": [ "10-Q:0000753308-25-000024" ], "short_term_borrowings": [ "10-Q:0000753308-25-000024" ], "debt_current": [ "10-Q:0000753308-25-000024" ], "current_liabilities": [ "10-Q:0000753308-25-000024" ], "long_term_debt": [ "10-Q:0000753308-25-000024" ], "total_liabilities": [ "10-Q:0000753308-25-000024" ], "temporary_equity": [ "10-Q:0000753308-25-000024" ], "equity_parent": [ "10-Q:0000753308-25-000024" ], "nci": [ "10-Q:0000753308-25-000024" ], "equity_total": [ "10-Q:0000753308-25-000024" ], "liabilities_and_equity": [ "10-Q:0000753308-25-000024" ], "shares_outstanding": [ "10-Q:0000753308-25-000024" ], "retained_earnings": [ "10-Q:0000753308-25-000024" ], "equity_method_investments": [ "10-Q:0000753308-25-000024" ], "commercial_paper": [ "10-Q:0000753308-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 1728000000.0, "short_term_investments": null, "receivables": 3871000000.0, "inventory": 2207000000.0, "current_assets": 12493000000.0, "ppe_net": 145742000000.0, "goodwill": 4867000000.0, "intangibles": null, "total_assets": 198830000000.0, "accounts_payable": null, "short_term_borrowings": 4027000000.0, "debt_current": 5705000000.0, "current_liabilities": 23047000000.0, "long_term_debt": 82690000000.0, "total_liabilities": 137898000000.0, "temporary_equity": 49000000.0, "equity_parent": 50797000000.0, "nci": 10086000000.0, "equity_total": 60883000000.0, "liabilities_and_equity": 198830000000.0, "shares_outstanding": 2059000000.0, "retained_earnings": 33476000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5401000000.0, "accrued_taxes_current": null, "commercial_paper": 4027000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-25-000040" ], "value_sources": { "cash": [ "10-Q:0000753308-25-000040" ], "receivables": [ "10-Q:0000753308-25-000040" ], "inventory": [ "10-Q:0000753308-25-000040" ], "current_assets": [ "10-Q:0000753308-25-000040" ], "ppe_net": [ "10-Q:0000753308-25-000040" ], "goodwill": [ "10-Q:0000753308-25-000040" ], "total_assets": [ "10-Q:0000753308-25-000040" ], "short_term_borrowings": [ "10-Q:0000753308-25-000040" ], "debt_current": [ "10-Q:0000753308-25-000040" ], "current_liabilities": [ "10-Q:0000753308-25-000040" ], "long_term_debt": [ "10-Q:0000753308-25-000040" ], "total_liabilities": [ "10-Q:0000753308-25-000040" ], "temporary_equity": [ "10-Q:0000753308-25-000040" ], "equity_parent": [ "10-Q:0000753308-25-000040" ], "nci": [ "10-Q:0000753308-25-000040" ], "equity_total": [ "10-Q:0000753308-25-000040" ], "liabilities_and_equity": [ "10-Q:0000753308-25-000040" ], "shares_outstanding": [ "10-Q:0000753308-25-000040" ], "retained_earnings": [ "10-Q:0000753308-25-000040" ], "equity_method_investments": [ "10-Q:0000753308-25-000040" ], "commercial_paper": [ "10-Q:0000753308-25-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 2391000000.0, "short_term_investments": null, "receivables": 3942000000.0, "inventory": 2426000000.0, "current_assets": 12671000000.0, "ppe_net": 150043000000.0, "goodwill": 4849000000.0, "intangibles": null, "total_assets": 204354000000.0, "accounts_payable": null, "short_term_borrowings": 4262000000.0, "debt_current": 3591000000.0, "current_liabilities": 22911000000.0, "long_term_debt": 84169000000.0, "total_liabilities": 139758000000.0, "temporary_equity": 0.0, "equity_parent": 54181000000.0, "nci": 10415000000.0, "equity_total": 64596000000.0, "liabilities_and_equity": 204354000000.0, "shares_outstanding": 2083000000.0, "retained_earnings": 34747000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5451000000.0, "accrued_taxes_current": null, "commercial_paper": 4262000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-25-000056" ], "value_sources": { "cash": [ "10-Q:0000753308-25-000056" ], "receivables": [ "10-Q:0000753308-25-000056" ], "inventory": [ "10-Q:0000753308-25-000056" ], "current_assets": [ "10-Q:0000753308-25-000056" ], "ppe_net": [ "10-Q:0000753308-25-000056" ], "goodwill": [ "10-Q:0000753308-25-000056" ], "total_assets": [ "10-Q:0000753308-25-000056" ], "short_term_borrowings": [ "10-Q:0000753308-25-000056" ], "debt_current": [ "10-Q:0000753308-25-000056" ], "current_liabilities": [ "10-Q:0000753308-25-000056" ], "long_term_debt": [ "10-Q:0000753308-25-000056" ], "total_liabilities": [ "10-Q:0000753308-25-000056" ], "temporary_equity": [ "10-Q:0000753308-25-000056" ], "equity_parent": [ "10-Q:0000753308-25-000056" ], "nci": [ "10-Q:0000753308-25-000056" ], "equity_total": [ "10-Q:0000753308-25-000056" ], "liabilities_and_equity": [ "10-Q:0000753308-25-000056" ], "shares_outstanding": [ "10-Q:0000753308-25-000056" ], "retained_earnings": [ "10-Q:0000753308-25-000056" ], "equity_method_investments": [ "10-Q:0000753308-25-000056" ], "commercial_paper": [ "10-Q:0000753308-25-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 2812000000.0, "short_term_investments": null, "receivables": 4018000000.0, "inventory": 2420000000.0, "current_assets": 13584000000.0, "ppe_net": 156197000000.0, "goodwill": 4849000000.0, "intangibles": 1630000000.0, "total_assets": 212721000000.0, "accounts_payable": null, "short_term_borrowings": 1955000000.0, "debt_current": 3500000000.0, "current_liabilities": 22817000000.0, "long_term_debt": 89556000000.0, "total_liabilities": 146242000000.0, "temporary_equity": 0.0, "equity_parent": 54608000000.0, "nci": 11871000000.0, "equity_total": 66479000000.0, "liabilities_and_equity": 212721000000.0, "shares_outstanding": 2083000000.0, "retained_earnings": 35102000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5528000000.0, "accrued_taxes_current": null, "commercial_paper": 1955000000.0, "operating_lease_liability": 458000000.0, "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": 3499000000.0, "debt_maturity_y2": 10343000000.0, "debt_maturity_y3": 10588000000.0, "debt_maturity_y4": 9916000000.0, "debt_maturity_y5": 7270000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000753308-26-000015", "10-Q:0000753308-26-000081" ], "value_sources": { "cash": [ "10-Q:0000753308-26-000081" ], "receivables": [ "10-Q:0000753308-26-000081" ], "inventory": [ "10-Q:0000753308-26-000081" ], "current_assets": [ "10-Q:0000753308-26-000081" ], "ppe_net": [ "10-Q:0000753308-26-000081" ], "goodwill": [ "10-Q:0000753308-26-000081" ], "intangibles": [ "10-K:0000753308-26-000015" ], "total_assets": [ "10-Q:0000753308-26-000081" ], "short_term_borrowings": [ "10-Q:0000753308-26-000081" ], "debt_current": [ "10-Q:0000753308-26-000081" ], "current_liabilities": [ "10-Q:0000753308-26-000081" ], "long_term_debt": [ "10-Q:0000753308-26-000081" ], "total_liabilities": [ "10-Q:0000753308-26-000081" ], "temporary_equity": [ "10-Q:0000753308-26-000081" ], "equity_parent": [ "10-Q:0000753308-26-000081" ], "nci": [ "10-Q:0000753308-26-000081" ], "equity_total": [ "10-Q:0000753308-26-000081" ], "liabilities_and_equity": [ "10-Q:0000753308-26-000081" ], "shares_outstanding": [ "10-Q:0000753308-26-000081" ], "retained_earnings": [ "10-Q:0000753308-26-000081" ], "equity_method_investments": [ "10-Q:0000753308-26-000081" ], "commercial_paper": [ "10-Q:0000753308-26-000081" ], "operating_lease_liability": [ "10-K:0000753308-26-000015" ], "debt_maturity_y1": [ "10-K:0000753308-26-000015" ], "debt_maturity_y2": [ "10-K:0000753308-26-000015" ], "debt_maturity_y3": [ "10-K:0000753308-26-000015" ], "debt_maturity_y4": [ "10-K:0000753308-26-000015" ], "debt_maturity_y5": [ "10-K:0000753308-26-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 1998000000.0, "short_term_investments": null, "receivables": 4131000000.0, "inventory": 2577000000.0, "current_assets": 13858000000.0, "ppe_net": 162361000000.0, "goodwill": 5150000000.0, "intangibles": null, "total_assets": 221424000000.0, "accounts_payable": null, "short_term_borrowings": 5360000000.0, "debt_current": 3837000000.0, "current_liabilities": 25573000000.0, "long_term_debt": 93948000000.0, "total_liabilities": 154792000000.0, "temporary_equity": 0.0, "equity_parent": 55222000000.0, "nci": 11410000000.0, "equity_total": 66632000000.0, "liabilities_and_equity": 221424000000.0, "shares_outstanding": 2085000000.0, "retained_earnings": 35984000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5989000000.0, "accrued_taxes_current": null, "commercial_paper": 5360000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "value_sources": { "cash": [ "10-Q:0000753308-26-000031" ], "receivables": [ "10-Q:0000753308-26-000031" ], "inventory": [ "10-Q:0000753308-26-000031" ], "current_assets": [ "10-Q:0000753308-26-000031" ], "ppe_net": [ "10-Q:0000753308-26-000031" ], "goodwill": [ "10-Q:0000753308-26-000031" ], "total_assets": [ "10-Q:0000753308-26-000031" ], "short_term_borrowings": [ "10-Q:0000753308-26-000031" ], "debt_current": [ "10-Q:0000753308-26-000031" ], "current_liabilities": [ "10-Q:0000753308-26-000031" ], "long_term_debt": [ "10-Q:0000753308-26-000031" ], "total_liabilities": [ "10-Q:0000753308-26-000031" ], "temporary_equity": [ "10-Q:0000753308-26-000060" ], "equity_parent": [ "10-Q:0000753308-26-000031" ], "nci": [ "10-Q:0000753308-26-000031" ], "equity_total": [ "10-Q:0000753308-26-000031" ], "liabilities_and_equity": [ "10-Q:0000753308-26-000031" ], "shares_outstanding": [ "10-Q:0000753308-26-000031" ], "retained_earnings": [ "10-Q:0000753308-26-000031" ], "equity_method_investments": [ "10-Q:0000753308-26-000031" ], "commercial_paper": [ "10-Q:0000753308-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 2866000000.0, "short_term_investments": null, "receivables": 4708000000.0, "inventory": 2616000000.0, "current_assets": 15467000000.0, "ppe_net": 170452000000.0, "goodwill": 5152000000.0, "intangibles": null, "total_assets": 232807000000.0, "accounts_payable": null, "short_term_borrowings": 1736000000.0, "debt_current": 5413000000.0, "current_liabilities": 28974000000.0, "long_term_debt": 98790000000.0, "total_liabilities": 164648000000.0, "temporary_equity": 64000000.0, "equity_parent": 57126000000.0, "nci": 10969000000.0, "equity_total": 68095000000.0, "liabilities_and_equity": 232807000000.0, "shares_outstanding": 2086000000.0, "retained_earnings": 37828000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5971000000.0, "accrued_taxes_current": null, "commercial_paper": 1736000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-26-000060" ], "value_sources": { "cash": [ "10-Q:0000753308-26-000060" ], "receivables": [ "10-Q:0000753308-26-000060" ], "inventory": [ "10-Q:0000753308-26-000060" ], "current_assets": [ "10-Q:0000753308-26-000060" ], "ppe_net": [ "10-Q:0000753308-26-000060" ], "goodwill": [ "10-Q:0000753308-26-000060" ], "total_assets": [ "10-Q:0000753308-26-000060" ], "short_term_borrowings": [ "10-Q:0000753308-26-000060" ], "debt_current": [ "10-Q:0000753308-26-000060" ], "current_liabilities": [ "10-Q:0000753308-26-000060" ], "long_term_debt": [ "10-Q:0000753308-26-000060" ], "total_liabilities": [ "10-Q:0000753308-26-000060" ], "temporary_equity": [ "10-Q:0000753308-26-000060" ], "equity_parent": [ "10-Q:0000753308-26-000060" ], "nci": [ "10-Q:0000753308-26-000060" ], "equity_total": [ "10-Q:0000753308-26-000060" ], "liabilities_and_equity": [ "10-Q:0000753308-26-000060" ], "shares_outstanding": [ "10-Q:0000753308-26-000060" ], "retained_earnings": [ "10-Q:0000753308-26-000060" ], "equity_method_investments": [ "10-Q:0000753308-26-000060" ], "commercial_paper": [ "10-Q:0000753308-26-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 5579000000.0, "short_term_investments": null, "receivables": 4841000000.0, "inventory": 2836000000.0, "current_assets": 18586000000.0, "ppe_net": 177078000000.0, "goodwill": 5152000000.0, "intangibles": null, "total_assets": 245052000000.0, "accounts_payable": null, "short_term_borrowings": 3716000000.0, "debt_current": 8833000000.0, "current_liabilities": 35138000000.0, "long_term_debt": 97125000000.0, "total_liabilities": 170710000000.0, "temporary_equity": 1477000000.0, "equity_parent": 61498000000.0, "nci": 11367000000.0, "equity_total": 72865000000.0, "liabilities_and_equity": 245052000000.0, "shares_outstanding": 2097000000.0, "retained_earnings": 41297000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 6087000000.0, "accrued_taxes_current": null, "commercial_paper": 3716000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000753308-26-000081" ], "value_sources": { "cash": [ "10-Q:0000753308-26-000081" ], "receivables": [ "10-Q:0000753308-26-000081" ], "inventory": [ "10-Q:0000753308-26-000081" ], "current_assets": [ "10-Q:0000753308-26-000081" ], "ppe_net": [ "10-Q:0000753308-26-000081" ], "goodwill": [ "10-Q:0000753308-26-000081" ], "total_assets": [ "10-Q:0000753308-26-000081" ], "short_term_borrowings": [ "10-Q:0000753308-26-000081" ], "debt_current": [ "10-Q:0000753308-26-000081" ], "current_liabilities": [ "10-Q:0000753308-26-000081" ], "long_term_debt": [ "10-Q:0000753308-26-000081" ], "total_liabilities": [ "10-Q:0000753308-26-000081" ], "temporary_equity": [ "10-Q:0000753308-26-000081" ], "equity_parent": [ "10-Q:0000753308-26-000081" ], "nci": [ "10-Q:0000753308-26-000081" ], "equity_total": [ "10-Q:0000753308-26-000081" ], "liabilities_and_equity": [ "10-Q:0000753308-26-000081" ], "shares_outstanding": [ "10-Q:0000753308-26-000081" ], "retained_earnings": [ "10-Q:0000753308-26-000081" ], "equity_method_investments": [ "10-Q:0000753308-26-000081" ], "commercial_paper": [ "10-Q:0000753308-26-000081" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 1894000000.0, "cfi": -3135000000.0, "cff": 3961000000.0, "capex": null, "d_and_a": 848000000.0, "sbc": null, "dividends_paid": 685000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -180000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4353000000.0 }, "sources": [ "10-Q:0000753308-21-000108" ], "value_sources": { "cfo": [ "10-Q:0000753308-21-000108" ], "cfi": [ "10-Q:0000753308-21-000108" ], "cff": [ "10-Q:0000753308-21-000108" ], "d_and_a": [ "10-Q:0000753308-21-000108" ], "dividends_paid": [ "10-Q:0000753308-21-000108" ], "deferred_tax": [ "10-Q:0000753308-21-000108" ], "proceeds_debt_issuance": [ "10-Q:0000753308-21-000108" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 1898000000.0, "cfi": -3050000000.0, "cff": -1238000000.0, "capex": null, "d_and_a": 981000000.0, "sbc": null, "dividends_paid": 686000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 47000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4117000000.0 }, "sources": [ "10-Q:0000753308-21-000108", "10-Q:0000753308-21-000148" ], "value_sources": { "cfo": [ "10-Q:0000753308-21-000108", "10-Q:0000753308-21-000148" ], "cfi": [ "10-Q:0000753308-21-000108", "10-Q:0000753308-21-000148" ], "cff": [ "10-Q:0000753308-21-000108", "10-Q:0000753308-21-000148" ], "d_and_a": [ "10-Q:0000753308-21-000108", "10-Q:0000753308-21-000148" ], "dividends_paid": [ "10-Q:0000753308-21-000108", "10-Q:0000753308-21-000148" ], "deferred_tax": [ "10-Q:0000753308-21-000108", "10-Q:0000753308-21-000148" ], "proceeds_debt_issuance": [ "10-Q:0000753308-21-000108", "10-Q:0000753308-21-000148" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 2839000000.0, "cfi": -3021000000.0, "cff": 1191000000.0, "capex": null, "d_and_a": 1279000000.0, "sbc": null, "dividends_paid": 686000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 89000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3428000000.0 }, "sources": [ "10-Q:0000753308-21-000148", "10-Q:0000753308-21-000167" ], "value_sources": { "cfo": [ "10-Q:0000753308-21-000148", "10-Q:0000753308-21-000167" ], "cfi": [ "10-Q:0000753308-21-000148", "10-Q:0000753308-21-000167" ], "cff": [ "10-Q:0000753308-21-000148", "10-Q:0000753308-21-000167" ], "d_and_a": [ "10-Q:0000753308-21-000148", "10-Q:0000753308-21-000167" ], "dividends_paid": [ "10-Q:0000753308-21-000148", "10-Q:0000753308-21-000167" ], "deferred_tax": [ "10-Q:0000753308-21-000148", "10-Q:0000753308-21-000167" ], "proceeds_debt_issuance": [ "10-Q:0000753308-21-000148", "10-Q:0000753308-21-000167" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1352000000.0, "cfi": -4493000000.0, "cff": 2260000000.0, "capex": null, "d_and_a": 944000000.0, "sbc": null, "dividends_paid": 686000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -34000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 506000000.0 }, "sources": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "value_sources": { "cfo": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "cfi": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "cff": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "d_and_a": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "dividends_paid": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "deferred_tax": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ], "proceeds_debt_issuance": [ "10-K:0000753308-22-000014", "10-Q:0000753308-21-000167" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 1292000000.0, "cfi": -4420000000.0, "cff": 3743000000.0, "capex": null, "d_and_a": 749000000.0, "sbc": null, "dividends_paid": 755000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 297000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 4000000.0, "proceeds_debt_issuance": 4616000000.0 }, "sources": [ "10-Q:0000753308-22-000033" ], "value_sources": { "cfo": [ "10-Q:0000753308-22-000033" ], "cfi": [ "10-Q:0000753308-22-000033" ], "cff": [ "10-Q:0000753308-22-000033" ], "d_and_a": [ "10-Q:0000753308-22-000033" ], "dividends_paid": [ "10-Q:0000753308-22-000033" ], "deferred_tax": [ "10-Q:0000753308-22-000033" ], "proceeds_equity_issuance": [ "10-Q:0000753308-22-000033" ], "proceeds_debt_issuance": [ "10-Q:0000753308-22-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 2203000000.0, "cfi": -3741000000.0, "cff": 806000000.0, "capex": null, "d_and_a": 981000000.0, "sbc": null, "dividends_paid": 756000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -103000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 1000000.0, "proceeds_debt_issuance": 2743000000.0 }, "sources": [ "10-Q:0000753308-22-000033", "10-Q:0000753308-22-000055" ], "value_sources": { "cfo": [ "10-Q:0000753308-22-000033", "10-Q:0000753308-22-000055" ], "cfi": [ "10-Q:0000753308-22-000033", "10-Q:0000753308-22-000055" ], "cff": [ "10-Q:0000753308-22-000033", "10-Q:0000753308-22-000055" ], "d_and_a": [ "10-Q:0000753308-22-000033", "10-Q:0000753308-22-000055" ], "dividends_paid": [ "10-Q:0000753308-22-000033", "10-Q:0000753308-22-000055" ], "deferred_tax": [ "10-Q:0000753308-22-000033", "10-Q:0000753308-22-000055" ], "proceeds_equity_issuance": [ "10-Q:0000753308-22-000033", "10-Q:0000753308-22-000055" ], "proceeds_debt_issuance": [ "10-Q:0000753308-22-000033", "10-Q:0000753308-22-000055" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 2741000000.0, "cfi": -3684000000.0, "cff": 517000000.0, "capex": null, "d_and_a": 1230000000.0, "sbc": null, "dividends_paid": 756000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -54000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": 2255000000.0 }, "sources": [ "10-Q:0000753308-22-000055", "10-Q:0000753308-22-000081" ], "value_sources": { "cfo": [ "10-Q:0000753308-22-000055", "10-Q:0000753308-22-000081" ], "cfi": [ "10-Q:0000753308-22-000055", "10-Q:0000753308-22-000081" ], "cff": [ "10-Q:0000753308-22-000055", "10-Q:0000753308-22-000081" ], "d_and_a": [ "10-Q:0000753308-22-000055", "10-Q:0000753308-22-000081" ], "dividends_paid": [ "10-Q:0000753308-22-000055", "10-Q:0000753308-22-000081" ], "deferred_tax": [ "10-Q:0000753308-22-000055", "10-Q:0000753308-22-000081" ], "proceeds_equity_issuance": [ "10-Q:0000753308-22-000055", "10-Q:0000753308-22-000081" ], "proceeds_debt_issuance": [ "10-Q:0000753308-22-000055", "10-Q:0000753308-22-000081" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 1317000000.0, "cfi": -1746000000.0, "cff": 741000000.0, "capex": null, "d_and_a": 964000000.0, "sbc": null, "dividends_paid": 757000000.0, "buybacks": null, "interest_paid": 445000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 296000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 7000000.0, "proceeds_debt_issuance": 7069000000.0 }, "sources": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "value_sources": { "cfo": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "cfi": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "cff": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "d_and_a": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "dividends_paid": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "interest_paid": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "deferred_tax": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "proceeds_equity_issuance": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ], "proceeds_debt_issuance": [ "10-K:0000753308-23-000019", "10-Q:0000753308-22-000081" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 1962000000.0, "cfi": -4693000000.0, "cff": 4153000000.0, "capex": null, "d_and_a": 885000000.0, "sbc": null, "dividends_paid": 836000000.0, "buybacks": null, "interest_paid": 243000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -14000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 1000000.0, "proceeds_debt_issuance": 4309000000.0 }, "sources": [ "10-Q:0000753308-23-000033" ], "value_sources": { "cfo": [ "10-Q:0000753308-23-000033" ], "cfi": [ "10-Q:0000753308-23-000033" ], "cff": [ "10-Q:0000753308-23-000033" ], "d_and_a": [ "10-Q:0000753308-23-000033" ], "dividends_paid": [ "10-Q:0000753308-23-000033" ], "interest_paid": [ "10-Q:0000753308-23-000033" ], "deferred_tax": [ "10-Q:0000753308-23-000033" ], "proceeds_equity_issuance": [ "10-Q:0000753308-23-000033" ], "proceeds_debt_issuance": [ "10-Q:0000753308-23-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 2831000000.0, "cfi": -4615000000.0, "cff": 3542000000.0, "capex": null, "d_and_a": 1158000000.0, "sbc": null, "dividends_paid": 835000000.0, "buybacks": null, "interest_paid": 423000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -83000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 5306000000.0 }, "sources": [ "10-Q:0000753308-23-000033", "10-Q:0000753308-23-000045" ], "value_sources": { "cfo": [ "10-Q:0000753308-23-000033", "10-Q:0000753308-23-000045" ], "cfi": [ "10-Q:0000753308-23-000033", "10-Q:0000753308-23-000045" ], "cff": [ "10-Q:0000753308-23-000033", "10-Q:0000753308-23-000045" ], "d_and_a": [ "10-Q:0000753308-23-000033", "10-Q:0000753308-23-000045" ], "dividends_paid": [ "10-Q:0000753308-23-000033", "10-Q:0000753308-23-000045" ], "interest_paid": [ "10-Q:0000753308-23-000033", "10-Q:0000753308-23-000045" ], "deferred_tax": [ "10-Q:0000753308-23-000033", "10-Q:0000753308-23-000045" ], "proceeds_equity_issuance": [ "10-Q:0000753308-23-000033", "10-Q:0000753308-23-000045" ], "proceeds_debt_issuance": [ "10-Q:0000753308-23-000033", "10-Q:0000753308-23-000045" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 2474000000.0, "cfi": -4541000000.0, "cff": 1543000000.0, "capex": null, "d_and_a": 1289000000.0, "sbc": null, "dividends_paid": 836000000.0, "buybacks": null, "interest_paid": 162000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 305000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 1457000000.0, "proceeds_debt_issuance": 2001000000.0 }, "sources": [ "10-Q:0000753308-23-000045", "10-Q:0000753308-23-000058" ], "value_sources": { "cfo": [ "10-Q:0000753308-23-000045", "10-Q:0000753308-23-000058" ], "cfi": [ "10-Q:0000753308-23-000045", "10-Q:0000753308-23-000058" ], "cff": [ "10-Q:0000753308-23-000045", "10-Q:0000753308-23-000058" ], "d_and_a": [ "10-Q:0000753308-23-000045", "10-Q:0000753308-23-000058" ], "dividends_paid": [ "10-Q:0000753308-23-000045", "10-Q:0000753308-23-000058" ], "interest_paid": [ "10-Q:0000753308-23-000045", "10-Q:0000753308-23-000058" ], "deferred_tax": [ "10-Q:0000753308-23-000045", "10-Q:0000753308-23-000058" ], "proceeds_equity_issuance": [ "10-Q:0000753308-23-000045", "10-Q:0000753308-23-000058" ], "proceeds_debt_issuance": [ "10-Q:0000753308-23-000045", "10-Q:0000753308-23-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 995000000.0, "cfi": -4510000000.0, "cff": 2991000000.0, "capex": null, "d_and_a": 1171000000.0, "sbc": null, "dividends_paid": 845000000.0, "buybacks": null, "interest_paid": 547000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 326000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": 2240000000.0 }, "sources": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "value_sources": { "cfo": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "cfi": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "cff": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "d_and_a": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "dividends_paid": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "interest_paid": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "deferred_tax": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "proceeds_equity_issuance": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ], "proceeds_debt_issuance": [ "10-K:0000753308-24-000008", "10-Q:0000753308-23-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1673000000.0, "cfi": -7817000000.0, "cff": 6890000000.0, "capex": null, "d_and_a": 822000000.0, "sbc": null, "dividends_paid": 930000000.0, "buybacks": null, "interest_paid": 549000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 349000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 2502000000.0, "proceeds_debt_issuance": 6655000000.0 }, "sources": [ "10-Q:0000753308-24-000023" ], "value_sources": { "cfo": [ "10-Q:0000753308-24-000023" ], "cfi": [ "10-Q:0000753308-24-000023" ], "cff": [ "10-Q:0000753308-24-000023" ], "d_and_a": [ "10-Q:0000753308-24-000023" ], "dividends_paid": [ "10-Q:0000753308-24-000023" ], "interest_paid": [ "10-Q:0000753308-24-000023" ], "deferred_tax": [ "10-Q:0000753308-24-000023" ], "proceeds_equity_issuance": [ "10-Q:0000753308-24-000023" ], "proceeds_debt_issuance": [ "10-Q:0000753308-24-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 3086000000.0, "cfi": -4997000000.0, "cff": 478000000.0, "capex": null, "d_and_a": 1493000000.0, "sbc": null, "dividends_paid": 946000000.0, "buybacks": null, "interest_paid": 602000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 281000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 1000000.0, "proceeds_debt_issuance": 3323000000.0 }, "sources": [ "10-Q:0000753308-24-000023", "10-Q:0000753308-24-000050" ], "value_sources": { "cfo": [ "10-Q:0000753308-24-000023", "10-Q:0000753308-24-000050" ], "cfi": [ "10-Q:0000753308-24-000023", "10-Q:0000753308-24-000050" ], "cff": [ "10-Q:0000753308-24-000023", "10-Q:0000753308-24-000050" ], "d_and_a": [ "10-Q:0000753308-24-000023", "10-Q:0000753308-24-000050" ], "dividends_paid": [ "10-Q:0000753308-24-000023", "10-Q:0000753308-24-000050" ], "interest_paid": [ "10-Q:0000753308-24-000023", "10-Q:0000753308-24-000050" ], "deferred_tax": [ "10-Q:0000753308-24-000023", "10-Q:0000753308-24-000050" ], "proceeds_equity_issuance": [ "10-Q:0000753308-24-000023", "10-Q:0000753308-24-000050" ], "proceeds_debt_issuance": [ "10-Q:0000753308-24-000023", "10-Q:0000753308-24-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 3664000000.0, "cfi": -5963000000.0, "cff": 2335000000.0, "capex": null, "d_and_a": 1957000000.0, "sbc": null, "dividends_paid": 947000000.0, "buybacks": null, "interest_paid": 646000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -164000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 2002000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000753308-24-000050", "10-Q:0000753308-24-000057" ], "value_sources": { "cfo": [ "10-Q:0000753308-24-000050", "10-Q:0000753308-24-000057" ], "cfi": [ "10-Q:0000753308-24-000050", "10-Q:0000753308-24-000057" ], "cff": [ "10-Q:0000753308-24-000050", "10-Q:0000753308-24-000057" ], "d_and_a": [ "10-Q:0000753308-24-000050", "10-Q:0000753308-24-000057" ], "dividends_paid": [ "10-Q:0000753308-24-000050", "10-Q:0000753308-24-000057" ], "interest_paid": [ "10-Q:0000753308-24-000050", "10-Q:0000753308-24-000057" ], "deferred_tax": [ "10-Q:0000753308-24-000050", "10-Q:0000753308-24-000057" ], "proceeds_equity_issuance": [ "10-Q:0000753308-24-000050", "10-Q:0000753308-24-000057" ], "proceeds_debt_issuance": [ "10-Q:0000753308-24-000050", "10-Q:0000753308-24-000057" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 2878000000.0, "cfi": -4690000000.0, "cff": 2446000000.0, "capex": null, "d_and_a": 1607000000.0, "sbc": null, "dividends_paid": 959000000.0, "buybacks": null, "interest_paid": 666000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 242000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 9000000.0, "proceeds_debt_issuance": 3879000000.0 }, "sources": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "value_sources": { "cfo": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "cfi": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "cff": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "d_and_a": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "dividends_paid": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "interest_paid": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "deferred_tax": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "proceeds_equity_issuance": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ], "proceeds_debt_issuance": [ "10-K:0000753308-25-000011", "10-Q:0000753308-24-000057" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 3077000000.0, "cfi": -9321000000.0, "cff": 5038000000.0, "capex": null, "d_and_a": 898000000.0, "sbc": null, "dividends_paid": 1058000000.0, "buybacks": null, "interest_paid": 519000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 398000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 6000000.0, "proceeds_debt_issuance": 7811000000.0 }, "sources": [ "10-Q:0000753308-25-000024" ], "value_sources": { "cfo": [ "10-Q:0000753308-25-000024" ], "cfi": [ "10-Q:0000753308-25-000024" ], "cff": [ "10-Q:0000753308-25-000024" ], "d_and_a": [ "10-Q:0000753308-25-000024" ], "dividends_paid": [ "10-Q:0000753308-25-000024" ], "interest_paid": [ "10-Q:0000753308-25-000024" ], "deferred_tax": [ "10-Q:0000753308-25-000024" ], "proceeds_equity_issuance": [ "10-Q:0000753308-25-000024" ], "proceeds_debt_issuance": [ "10-Q:0000753308-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 3933000000.0, "cfi": -4805000000.0, "cff": 762000000.0, "capex": null, "d_and_a": 1409000000.0, "sbc": null, "dividends_paid": 1057000000.0, "buybacks": null, "interest_paid": 487000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 224000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 14000000.0, "proceeds_debt_issuance": 6300000000.0 }, "sources": [ "10-Q:0000753308-25-000024", "10-Q:0000753308-25-000040" ], "value_sources": { "cfo": [ "10-Q:0000753308-25-000024", "10-Q:0000753308-25-000040" ], "cfi": [ "10-Q:0000753308-25-000024", "10-Q:0000753308-25-000040" ], "cff": [ "10-Q:0000753308-25-000024", "10-Q:0000753308-25-000040" ], "d_and_a": [ "10-Q:0000753308-25-000024", "10-Q:0000753308-25-000040" ], "dividends_paid": [ "10-Q:0000753308-25-000024", "10-Q:0000753308-25-000040" ], "interest_paid": [ "10-Q:0000753308-25-000024", "10-Q:0000753308-25-000040" ], "deferred_tax": [ "10-Q:0000753308-25-000024", "10-Q:0000753308-25-000040" ], "proceeds_equity_issuance": [ "10-Q:0000753308-25-000024", "10-Q:0000753308-25-000040" ], "proceeds_debt_issuance": [ "10-Q:0000753308-25-000024", "10-Q:0000753308-25-000040" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 4269000000.0, "cfi": -4258000000.0, "cff": 459000000.0, "capex": null, "d_and_a": 1642000000.0, "sbc": null, "dividends_paid": 1061000000.0, "buybacks": null, "interest_paid": 918000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -72000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 27000000.0, "proceeds_debt_issuance": 2064000000.0 }, "sources": [ "10-Q:0000753308-25-000040", "10-Q:0000753308-25-000056" ], "value_sources": { "cfo": [ "10-Q:0000753308-25-000040", "10-Q:0000753308-25-000056" ], "cfi": [ "10-Q:0000753308-25-000040", "10-Q:0000753308-25-000056" ], "cff": [ "10-Q:0000753308-25-000040", "10-Q:0000753308-25-000056" ], "d_and_a": [ "10-Q:0000753308-25-000040", "10-Q:0000753308-25-000056" ], "dividends_paid": [ "10-Q:0000753308-25-000040", "10-Q:0000753308-25-000056" ], "interest_paid": [ "10-Q:0000753308-25-000040", "10-Q:0000753308-25-000056" ], "deferred_tax": [ "10-Q:0000753308-25-000040", "10-Q:0000753308-25-000056" ], "proceeds_equity_issuance": [ "10-Q:0000753308-25-000040", "10-Q:0000753308-25-000056" ], "proceeds_debt_issuance": [ "10-Q:0000753308-25-000040", "10-Q:0000753308-25-000056" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 1981000000.0, "cfi": -3880000000.0, "cff": 741000000.0, "capex": null, "d_and_a": 1513000000.0, "sbc": null, "dividends_paid": 1059000000.0, "buybacks": null, "interest_paid": 813000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 758000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 1000000.0, "proceeds_debt_issuance": 8594000000.0 }, "sources": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "value_sources": { "cfo": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "cfi": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "cff": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "d_and_a": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "dividends_paid": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "interest_paid": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "deferred_tax": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "proceeds_equity_issuance": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "proceeds_debt_issuance": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 2769000000.0, "cfi": -7724000000.0, "cff": 6103000000.0, "capex": null, "d_and_a": 1095000000.0, "sbc": null, "dividends_paid": 1166000000.0, "buybacks": null, "interest_paid": 631000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -400000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 11000000.0, "proceeds_debt_issuance": 9840000000.0 }, "sources": [ "10-Q:0000753308-26-000031" ], "value_sources": { "cfo": [ "10-Q:0000753308-26-000031" ], "cfi": [ "10-Q:0000753308-26-000031" ], "cff": [ "10-Q:0000753308-26-000031" ], "d_and_a": [ "10-Q:0000753308-26-000031" ], "dividends_paid": [ "10-Q:0000753308-26-000031" ], "interest_paid": [ "10-Q:0000753308-26-000031" ], "deferred_tax": [ "10-Q:0000753308-26-000031" ], "proceeds_equity_issuance": [ "10-Q:0000753308-26-000031" ], "proceeds_debt_issuance": [ "10-Q:0000753308-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 3189000000.0, "cfi": -5821000000.0, "cff": 2057000000.0, "capex": null, "d_and_a": 1773000000.0, "sbc": null, "dividends_paid": 1166000000.0, "buybacks": null, "interest_paid": 871000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -112000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 11000000.0, "proceeds_debt_issuance": 3156000000.0 }, "sources": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "value_sources": { "cfo": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "cfi": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "cff": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "d_and_a": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "dividends_paid": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "interest_paid": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "deferred_tax": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "proceeds_equity_issuance": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "proceeds_debt_issuance": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 4028000000.0, "cfi": -5108000000.0, "cff": 1816000000.0, "capex": null, "d_and_a": 2096000000.0, "sbc": null, "dividends_paid": 1167000000.0, "buybacks": null, "interest_paid": 1121000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 52000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 2006000000.0, "proceeds_debt_issuance": 2250000000.0 }, "sources": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "value_sources": { "cfo": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "cfi": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "cff": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "d_and_a": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "dividends_paid": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "interest_paid": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "deferred_tax": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "proceeds_equity_issuance": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "proceeds_debt_issuance": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 2499000000.0, "cfi": -5212000000.0, "cff": 3003000000.0, "capex": null, "d_and_a": 1616000000.0, "sbc": null, "dividends_paid": 1181000000.0, "buybacks": null, "interest_paid": 878000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 913000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 10000000.0, "proceeds_debt_issuance": 8148000000.0 }, "sources": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "value_sources": { "cfo": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "cfi": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "cff": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "d_and_a": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "dividends_paid": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "interest_paid": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "deferred_tax": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "proceeds_equity_issuance": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ], "proceeds_debt_issuance": [ "10-K:0000753308-26-000015", "10-Q:0000753308-25-000056" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 2614000000.0, "cfi": -10821000000.0, "cff": 7679000000.0, "capex": null, "d_and_a": 1371000000.0, "sbc": null, "dividends_paid": 1300000000.0, "buybacks": null, "interest_paid": 1031000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 409000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 23000000.0, "proceeds_debt_issuance": 8307000000.0 }, "sources": [ "10-Q:0000753308-26-000031" ], "value_sources": { "cfo": [ "10-Q:0000753308-26-000031" ], "cfi": [ "10-Q:0000753308-26-000031" ], "cff": [ "10-Q:0000753308-26-000031" ], "d_and_a": [ "10-Q:0000753308-26-000031" ], "dividends_paid": [ "10-Q:0000753308-26-000031" ], "interest_paid": [ "10-Q:0000753308-26-000031" ], "deferred_tax": [ "10-Q:0000753308-26-000031" ], "proceeds_equity_issuance": [ "10-Q:0000753308-26-000031" ], "proceeds_debt_issuance": [ "10-Q:0000753308-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 4662000000.0, "cfi": -8292000000.0, "cff": 4378000000.0, "capex": null, "d_and_a": 1757000000.0, "sbc": null, "dividends_paid": 1299000000.0, "buybacks": null, "interest_paid": 949000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 210000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 8000000.0, "proceeds_debt_issuance": 7259000000.0 }, "sources": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "value_sources": { "cfo": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "cfi": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "cff": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "d_and_a": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "dividends_paid": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "interest_paid": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "deferred_tax": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "proceeds_equity_issuance": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ], "proceeds_debt_issuance": [ "10-Q:0000753308-26-000031", "10-Q:0000753308-26-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 5046000000.0, "cfi": -7873000000.0, "cff": 5465000000.0, "capex": null, "d_and_a": 1652000000.0, "sbc": null, "dividends_paid": 1308000000.0, "buybacks": null, "interest_paid": 1150000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1080000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 938000000.0, "proceeds_debt_issuance": 2666000000.0 }, "sources": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "value_sources": { "cfo": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "cfi": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "cff": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "d_and_a": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "dividends_paid": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "interest_paid": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "deferred_tax": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "proceeds_equity_issuance": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ], "proceeds_debt_issuance": [ "10-Q:0000753308-26-000060", "10-Q:0000753308-26-000081" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 7983000000.0, "cfi": -13699000000.0, "cff": 6174000000.0, "capex": null, "d_and_a": 4052000000.0, "sbc": 107000000.0, "dividends_paid": 2743000000.0, "buybacks": null, "interest_paid": 1432000000.0, "taxes_paid": 235000000.0, "depreciation": null, "amortisation_intangibles": 27000000.0, "goodwill_impairment": null, "deferred_tax": -78000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 12404000000.0 }, "sources": [ "10-K:0000753308-23-000019" ], "value_sources": { "cfo": [ "10-K:0000753308-23-000019" ], "cfi": [ "10-K:0000753308-23-000019" ], "cff": [ "10-K:0000753308-23-000019" ], "d_and_a": [ "10-K:0000753308-23-000019" ], "sbc": [ "10-K:0000753308-23-000019" ], "dividends_paid": [ "10-K:0000753308-23-000019" ], "interest_paid": [ "10-K:0000753308-23-000019" ], "taxes_paid": [ "10-K:0000753308-23-000019" ], "amortisation_intangibles": [ "10-K:0000753308-23-000019" ], "deferred_tax": [ "10-K:0000753308-23-000019" ], "proceeds_debt_issuance": [ "10-K:0000753308-23-000019" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 7553000000.0, "cfi": -13591000000.0, "cff": 5807000000.0, "capex": null, "d_and_a": 3924000000.0, "sbc": 119000000.0, "dividends_paid": 3024000000.0, "buybacks": null, "interest_paid": 1323000000.0, "taxes_paid": -69000000.0, "depreciation": null, "amortisation_intangibles": 25000000.0, "goodwill_impairment": null, "deferred_tax": 436000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 14000000.0, "proceeds_debt_issuance": 16683000000.0 }, "sources": [ "10-K:0000753308-23-000019", "10-K:0000753308-24-000008" ], "value_sources": { "cfo": [ "10-K:0000753308-24-000008" ], "cfi": [ "10-K:0000753308-24-000008" ], "cff": [ "10-K:0000753308-24-000008" ], "d_and_a": [ "10-K:0000753308-24-000008" ], "sbc": [ "10-K:0000753308-24-000008" ], "dividends_paid": [ "10-K:0000753308-24-000008" ], "interest_paid": [ "10-K:0000753308-24-000008" ], "taxes_paid": [ "10-K:0000753308-23-000019" ], "amortisation_intangibles": [ "10-K:0000753308-24-000008" ], "deferred_tax": [ "10-K:0000753308-24-000008" ], "proceeds_equity_issuance": [ "10-K:0000753308-24-000008" ], "proceeds_debt_issuance": [ "10-K:0000753308-24-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 8262000000.0, "cfi": -18359000000.0, "cff": 12229000000.0, "capex": null, "d_and_a": 4503000000.0, "sbc": 142000000.0, "dividends_paid": 3352000000.0, "buybacks": null, "interest_paid": 1375000000.0, "taxes_paid": -32000000.0, "depreciation": null, "amortisation_intangibles": 18000000.0, "goodwill_impairment": null, "deferred_tax": 534000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 1514000000.0, "proceeds_debt_issuance": 13856000000.0 }, "sources": [ "10-K:0000753308-23-000019", "10-K:0000753308-25-000011" ], "value_sources": { "cfo": [ "10-K:0000753308-25-000011" ], "cfi": [ "10-K:0000753308-25-000011" ], "cff": [ "10-K:0000753308-25-000011" ], "d_and_a": [ "10-K:0000753308-25-000011" ], "sbc": [ "10-K:0000753308-25-000011" ], "dividends_paid": [ "10-K:0000753308-25-000011" ], "interest_paid": [ "10-K:0000753308-25-000011" ], "taxes_paid": [ "10-K:0000753308-23-000019" ], "amortisation_intangibles": [ "10-K:0000753308-25-000011" ], "deferred_tax": [ "10-K:0000753308-25-000011" ], "proceeds_equity_issuance": [ "10-K:0000753308-25-000011" ], "proceeds_debt_issuance": [ "10-K:0000753308-25-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 11301000000.0, "cfi": -23467000000.0, "cff": 12149000000.0, "capex": null, "d_and_a": 5879000000.0, "sbc": 139000000.0, "dividends_paid": 3782000000.0, "buybacks": null, "interest_paid": 2463000000.0, "taxes_paid": 321000000.0, "depreciation": null, "amortisation_intangibles": 58000000.0, "goodwill_impairment": null, "deferred_tax": 708000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 4514000000.0, "proceeds_debt_issuance": 13857000000.0 }, "sources": [ "10-K:0000753308-26-000015" ], "value_sources": { "cfo": [ "10-K:0000753308-26-000015" ], "cfi": [ "10-K:0000753308-26-000015" ], "cff": [ "10-K:0000753308-26-000015" ], "d_and_a": [ "10-K:0000753308-26-000015" ], "sbc": [ "10-K:0000753308-26-000015" ], "dividends_paid": [ "10-K:0000753308-26-000015" ], "interest_paid": [ "10-K:0000753308-26-000015" ], "taxes_paid": [ "10-K:0000753308-26-000015" ], "amortisation_intangibles": [ "10-K:0000753308-26-000015" ], "deferred_tax": [ "10-K:0000753308-26-000015" ], "proceeds_equity_issuance": [ "10-K:0000753308-26-000015" ], "proceeds_debt_issuance": [ "10-K:0000753308-26-000015" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 13260000000.0, "cfi": -22264000000.0, "cff": 7000000000.0, "capex": null, "d_and_a": 5462000000.0, "sbc": 138000000.0, "dividends_paid": 4235000000.0, "buybacks": null, "interest_paid": 2737000000.0, "taxes_paid": -760000000.0, "depreciation": null, "amortisation_intangibles": 62000000.0, "goodwill_impairment": null, "deferred_tax": 1308000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 48000000.0, "proceeds_debt_issuance": 24769000000.0 }, "sources": [ "10-K:0000753308-26-000015" ], "value_sources": { "cfo": [ "10-K:0000753308-26-000015" ], "cfi": [ "10-K:0000753308-26-000015" ], "cff": [ "10-K:0000753308-26-000015" ], "d_and_a": [ "10-K:0000753308-26-000015" ], "sbc": [ "10-K:0000753308-26-000015" ], "dividends_paid": [ "10-K:0000753308-26-000015" ], "interest_paid": [ "10-K:0000753308-26-000015" ], "taxes_paid": [ "10-K:0000753308-26-000015" ], "amortisation_intangibles": [ "10-K:0000753308-26-000015" ], "deferred_tax": [ "10-K:0000753308-26-000015" ], "proceeds_equity_issuance": [ "10-K:0000753308-26-000015" ], "proceeds_debt_issuance": [ "10-K:0000753308-26-000015" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 12485000000.0, "cfi": -23865000000.0, "cff": 12979000000.0, "capex": null, "d_and_a": 6580000000.0, "sbc": 185000000.0, "dividends_paid": 4680000000.0, "buybacks": null, "interest_paid": 3501000000.0, "taxes_paid": -1275000000.0, "depreciation": null, "amortisation_intangibles": 65000000.0, "goodwill_impairment": null, "deferred_tax": 453000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 2038000000.0, "proceeds_debt_issuance": 23394000000.0 }, "sources": [ "10-K:0000753308-26-000015" ], "value_sources": { "cfo": [ "10-K:0000753308-26-000015" ], "cfi": [ "10-K:0000753308-26-000015" ], "cff": [ "10-K:0000753308-26-000015" ], "d_and_a": [ "10-K:0000753308-26-000015" ], "sbc": [ "10-K:0000753308-26-000015" ], "dividends_paid": [ "10-K:0000753308-26-000015" ], "interest_paid": [ "10-K:0000753308-26-000015" ], "taxes_paid": [ "10-K:0000753308-26-000015" ], "amortisation_intangibles": [ "10-K:0000753308-26-000015" ], "deferred_tax": [ "10-K:0000753308-26-000015" ], "proceeds_equity_issuance": [ "10-K:0000753308-26-000015" ], "proceeds_debt_issuance": [ "10-K:0000753308-26-000015" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000753308-21-000014": { "kind": "filing", "form": "10-K", "accession": "0000753308-21-000014", "report_date": "2020-12-31", "filed": "2021-02-12", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330821000014/nee-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330821000014/" }, "10-K:0000753308-22-000014": { "kind": "filing", "form": "10-K", "accession": "0000753308-22-000014", "report_date": "2021-12-31", "filed": "2022-02-18", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330822000014/nee-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330822000014/" }, "10-K:0000753308-23-000019": { "kind": "filing", "form": "10-K", "accession": "0000753308-23-000019", "report_date": "2022-12-31", "filed": "2023-02-17", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330823000019/nee-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330823000019/" }, "10-K:0000753308-24-000008": { "kind": "filing", "form": "10-K", "accession": "0000753308-24-000008", "report_date": "2023-12-31", "filed": "2024-02-16", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330824000008/nee-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330824000008/" }, "10-K:0000753308-25-000011": { "kind": "filing", "form": "10-K", "accession": "0000753308-25-000011", "report_date": "2024-12-31", "filed": "2025-02-14", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330825000011/nee-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330825000011/" }, "10-K:0000753308-26-000015": { "kind": "filing", "form": "10-K", "accession": "0000753308-26-000015", "report_date": "2025-12-31", "filed": "2026-02-13", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330826000015/nee-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330826000015/" }, "10-Q:0000753308-20-000113": { "kind": "filing", "form": "10-Q", "accession": "0000753308-20-000113", "report_date": "2020-03-31", "filed": "2020-04-23", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330820000113/nee10q1q2020.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330820000113/" }, "10-Q:0000753308-20-000150": { "kind": "filing", "form": "10-Q", "accession": "0000753308-20-000150", "report_date": "2020-06-30", "filed": "2020-07-24", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330820000150/nee10q2q2020.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330820000150/" }, "10-Q:0000753308-20-000186": { "kind": "filing", "form": "10-Q", "accession": "0000753308-20-000186", "report_date": "2020-09-30", "filed": "2020-10-23", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330820000186/nee10q3q2020.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330820000186/" }, "10-Q:0000753308-21-000108": { "kind": "filing", "form": "10-Q", "accession": "0000753308-21-000108", "report_date": "2021-03-31", "filed": "2021-04-23", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330821000108/nee-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330821000108/" }, "10-Q:0000753308-21-000148": { "kind": "filing", "form": "10-Q", "accession": "0000753308-21-000148", "report_date": "2021-06-30", "filed": "2021-07-26", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330821000148/nee-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330821000148/" }, "10-Q:0000753308-21-000167": { "kind": "filing", "form": "10-Q", "accession": "0000753308-21-000167", "report_date": "2021-09-30", "filed": "2021-10-25", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330821000167/nee-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330821000167/" }, "10-Q:0000753308-22-000033": { "kind": "filing", "form": "10-Q", "accession": "0000753308-22-000033", "report_date": "2022-03-31", "filed": "2022-04-22", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330822000033/nee-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330822000033/" }, "10-Q:0000753308-22-000055": { "kind": "filing", "form": "10-Q", "accession": "0000753308-22-000055", "report_date": "2022-06-30", "filed": "2022-07-27", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330822000055/nee-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330822000055/" }, "10-Q:0000753308-22-000081": { "kind": "filing", "form": "10-Q", "accession": "0000753308-22-000081", "report_date": "2022-09-30", "filed": "2022-11-03", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330822000081/nee-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330822000081/" }, "10-Q:0000753308-23-000033": { "kind": "filing", "form": "10-Q", "accession": "0000753308-23-000033", "report_date": "2023-03-31", "filed": "2023-04-26", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330823000033/nee-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330823000033/" }, "10-Q:0000753308-23-000045": { "kind": "filing", "form": "10-Q", "accession": "0000753308-23-000045", "report_date": "2023-06-30", "filed": "2023-07-26", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330823000045/nee-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330823000045/" }, "10-Q:0000753308-23-000058": { "kind": "filing", "form": "10-Q", "accession": "0000753308-23-000058", "report_date": "2023-09-30", "filed": "2023-11-07", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330823000058/nee-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330823000058/" }, "10-Q:0000753308-24-000023": { "kind": "filing", "form": "10-Q", "accession": "0000753308-24-000023", "report_date": "2024-03-31", "filed": "2024-04-23", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330824000023/nee-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330824000023/" }, "10-Q:0000753308-24-000050": { "kind": "filing", "form": "10-Q", "accession": "0000753308-24-000050", "report_date": "2024-06-30", "filed": "2024-07-24", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330824000050/nee-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330824000050/" }, "10-Q:0000753308-24-000057": { "kind": "filing", "form": "10-Q", "accession": "0000753308-24-000057", "report_date": "2024-09-30", "filed": "2024-10-23", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330824000057/nee-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330824000057/" }, "10-Q:0000753308-25-000024": { "kind": "filing", "form": "10-Q", "accession": "0000753308-25-000024", "report_date": "2025-03-31", "filed": "2025-04-23", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330825000024/nee-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330825000024/" }, "10-Q:0000753308-25-000040": { "kind": "filing", "form": "10-Q", "accession": "0000753308-25-000040", "report_date": "2025-06-30", "filed": "2025-07-23", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330825000040/nee-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330825000040/" }, "10-Q:0000753308-25-000056": { "kind": "filing", "form": "10-Q", "accession": "0000753308-25-000056", "report_date": "2025-09-30", "filed": "2025-10-28", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330825000056/nee-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330825000056/" }, "10-Q:0000753308-26-000031": { "kind": "filing", "form": "10-Q", "accession": "0000753308-26-000031", "report_date": "2026-03-31", "filed": "2026-04-23", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330826000031/nee-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330826000031/" }, "10-Q:0000753308-26-000060": { "kind": "filing", "form": "10-Q", "accession": "0000753308-26-000060", "report_date": "2026-06-30", "filed": "2026-07-24", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330826000060/nee-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330826000060/" }, "10-Q:0000753308-26-000081": { "kind": "filing", "form": "10-Q", "accession": "0000753308-26-000081", "report_date": "2026-09-30", "filed": "2026-10-21", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/753308/000075330826000081/nee-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/753308/000075330826000081/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "eps_basic", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 0.86, "source": "10-Q:0000753308-20-000113", "filed": "2020-04-23" }, "latest": { "value": 0.21, "source": "10-Q:0000753308-21-000108", "filed": "2021-04-23" }, "used": { "value": 0.21, "source": "10-Q:0000753308-21-000108", "filed": "2021-04-23" } }, { "period": "FY2020 Q1", "item": "eps_diluted", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 0.86, "source": "10-Q:0000753308-20-000113", "filed": "2020-04-23" }, "latest": { "value": 0.21, "source": "10-Q:0000753308-21-000108", "filed": "2021-04-23" }, "used": { "value": 0.21, "source": "10-Q:0000753308-21-000108", "filed": "2021-04-23" } }, { "period": "FY2020 Q1", "item": "proceeds_debt_issuance", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 4354000000.0, "source": "10-Q:0000753308-20-000113", "filed": "2020-04-23" }, "latest": { "value": 4353000000.0, "source": "10-Q:0000753308-21-000108", "filed": "2021-04-23" }, "used": { "value": 4353000000.0, "source": "10-Q:0000753308-21-000108", "filed": "2021-04-23" } }, { "period": "FY2020 Q1", "item": "shares_basic", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 489300000.0, "source": "10-Q:0000753308-20-000113", "filed": "2020-04-23" }, "latest": { "value": 1957000000.0, "source": "10-Q:0000753308-21-000108", "filed": "2021-04-23" }, "used": { "value": 1957000000.0, "source": "10-Q:0000753308-21-000108", "filed": "2021-04-23" } }, { "period": "FY2020 Q1", "item": "shares_diluted", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 491700000.0, "source": "10-Q:0000753308-20-000113", "filed": "2020-04-23" }, "latest": { "value": 1967000000.0, "source": "10-Q:0000753308-21-000108", "filed": "2021-04-23" }, "used": { "value": 1967000000.0, "source": "10-Q:0000753308-21-000108", "filed": "2021-04-23" } }, { "period": "FY2020 Q2", "item": "dps_declared", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 1.4, "source": "10-Q:0000753308-20-000150", "filed": "2020-07-24" }, "latest": { "value": 0.35, "source": "10-Q:0000753308-21-000167", "filed": "2021-10-25" }, "used": { "value": 0.35, "source": "10-Q:0000753308-21-000148", "filed": "2021-07-26" } }, { "period": "FY2020 Q2", "item": "eps_basic", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 2.6, "source": "10-Q:0000753308-20-000150", "filed": "2020-07-24" }, "latest": { "value": 0.65, "source": "10-Q:0000753308-21-000148", "filed": "2021-07-26" }, "used": { "value": 0.65, "source": "10-Q:0000753308-21-000148", "filed": "2021-07-26" } }, { "period": "FY2020 Q2", "item": "eps_diluted", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 2.59, "source": "10-Q:0000753308-20-000150", "filed": "2020-07-24" }, "latest": { "value": 0.65, "source": "10-Q:0000753308-21-000148", "filed": "2021-07-26" }, "used": { "value": 0.65, "source": "10-Q:0000753308-21-000148", "filed": "2021-07-26" } }, { "period": "FY2020 Q2", "item": "shares_basic", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 489700000.0, "source": "10-Q:0000753308-20-000150", "filed": "2020-07-24" }, "latest": { "value": 1958800000.0, "source": "10-Q:0000753308-21-000148", "filed": "2021-07-26" }, "used": { "value": 1958800000.0, "source": "10-Q:0000753308-21-000148", "filed": "2021-07-26" } }, { "period": "FY2020 Q2", "item": "shares_diluted", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 491800000.0, "source": "10-Q:0000753308-20-000150", "filed": "2020-07-24" }, "latest": { "value": 1967300000.0, "source": "10-Q:0000753308-21-000148", "filed": "2021-07-26" }, "used": { "value": 1967300000.0, "source": "10-Q:0000753308-21-000148", "filed": "2021-07-26" } }, { "period": "FY2020 Q3", "item": "dps_declared", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 1.4, "source": "10-Q:0000753308-20-000186", "filed": "2020-10-23" }, "latest": { "value": 0.35, "source": "10-Q:0000753308-21-000167", "filed": "2021-10-25" }, "used": { "value": 0.35, "source": "10-Q:0000753308-21-000167", "filed": "2021-10-25" } }, { "period": "FY2020 Q3", "item": "eps_basic", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 2.51, "source": "10-Q:0000753308-20-000186", "filed": "2020-10-23" }, "latest": { "value": 0.63, "source": "10-Q:0000753308-21-000167", "filed": "2021-10-25" }, "used": { "value": 0.63, "source": "10-Q:0000753308-21-000167", "filed": "2021-10-25" } }, { "period": "FY2020 Q3", "item": "eps_diluted", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 2.5, "source": "10-Q:0000753308-20-000186", "filed": "2020-10-23" }, "latest": { "value": 0.62, "source": "10-Q:0000753308-21-000167", "filed": "2021-10-25" }, "used": { "value": 0.62, "source": "10-Q:0000753308-21-000167", "filed": "2021-10-25" } }, { "period": "FY2020 Q3", "item": "shares_basic", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 489900000.0, "source": "10-Q:0000753308-20-000186", "filed": "2020-10-23" }, "latest": { "value": 1959400000.0, "source": "10-Q:0000753308-21-000167", "filed": "2021-10-25" }, "used": { "value": 1959400000.0, "source": "10-Q:0000753308-21-000167", "filed": "2021-10-25" } }, { "period": "FY2020 Q3", "item": "shares_diluted", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 492200000.0, "source": "10-Q:0000753308-20-000186", "filed": "2020-10-23" }, "latest": { "value": 1968900000.0, "source": "10-Q:0000753308-21-000167", "filed": "2021-10-25" }, "used": { "value": 1968900000.0, "source": "10-Q:0000753308-21-000167", "filed": "2021-10-25" } }, { "period": "FY2020 Q4", "item": "dps_declared", "start": "2020-10-01", "end": "2020-12-31", "first": { "value": 0.35, "source": "10-K:0000753308-21-000014", "filed": "2021-02-12" }, "latest": { "value": 0.385, "source": "10-Q:0000753308-21-000108", "filed": "2021-04-23" }, "used": { "value": 0.35, "source": "10-K:0000753308-21-000014", "filed": "2021-02-12" } }, { "period": "FY2022", "item": "proceeds_equity_issuance", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1460000000.0, "source": "10-K:0000753308-23-000019", "filed": "2023-02-17" }, "latest": { "value": 1514000000.0, "source": "10-K:0000753308-25-000011", "filed": "2025-02-14" }, "used": { "value": 1460000000.0, "source": "10-K:0000753308-24-000008", "filed": "2024-02-16" } }, { "period": "FY2024 Q2", "item": "proceeds_equity_issuance", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": -34000000.0, "source": "10-Q:0000753308-24-000050", "filed": "2024-07-24" }, "latest": { "value": 20000000.0, "source": "10-Q:0000753308-25-000040", "filed": "2025-07-23" }, "used": { "value": 20000000.0, "source": "10-Q:0000753308-25-000040", "filed": "2025-07-23" } }, { "period": "FY2024 Q3", "item": "proceeds_equity_issuance", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": -7000000.0, "source": "10-Q:0000753308-24-000057", "filed": "2024-10-23" }, "latest": { "value": 47000000.0, "source": "10-Q:0000753308-25-000056", "filed": "2025-10-28" }, "used": { "value": 47000000.0, "source": "10-Q:0000753308-25-000056", "filed": "2025-10-28" } } ], "withheld": [], "events": [ { "id": "stock_split:2020-10-23:10-Q:0000753308-20-000186", "type": "stock_split", "date": "2020-10-23", "fiscal_period": "FY2020 Q4", "text": "The filing reported a stock split of 4 for 1.", "counterparty": null, "amount": null, "sources": [ "10-Q:0000753308-20-000186" ] } ] }