{ "schema": "annalist.dataset/0.1", "company": { "id": "norfolk-southern", "name": "Norfolk Southern Corporation", "country": "US", "template": "corporate", "cik": "0000702165", "tickers": [ "NSC" ], "entity_name": "NORFOLK SOUTHERN CORP", "fiscal_year_end": "1231", "sic": "4011", "sic_description": "Railroads, Line-Haul Operating", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-22" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 2625000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 568000000.0, "interest_expense": 154000000.0, "pretax_income": 436000000.0, "income_tax": 55000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 381000000.0, "net_income_common": 380000000.0, "eps_basic": 1.48, "eps_diluted": 1.47, "shares_basic": 257300000.0, "shares_diluted": 258700000.0, "dps_declared": 0.94, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-21-000011" ], "value_sources": { "revenue": [ "10-Q:0000702165-21-000011" ], "operating_income": [ "10-Q:0000702165-21-000011" ], "interest_expense": [ "10-Q:0000702165-21-000011" ], "pretax_income": [ "10-Q:0000702165-21-000011" ], "income_tax": [ "10-Q:0000702165-21-000011" ], "net_income": [ "10-Q:0000702165-21-000011" ], "net_income_common": [ "10-Q:0000702165-21-000011" ], "eps_basic": [ "10-Q:0000702165-21-000011" ], "eps_diluted": [ "10-Q:0000702165-21-000011" ], "shares_basic": [ "10-Q:0000702165-21-000011" ], "shares_diluted": [ "10-Q:0000702165-21-000011" ], "dps_declared": [ "10-Q:0000702165-21-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 2085000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 610000000.0, "interest_expense": 156000000.0, "pretax_income": 503000000.0, "income_tax": 111000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 392000000.0, "net_income_common": 392000000.0, "eps_basic": 1.53, "eps_diluted": 1.53, "shares_basic": 255400000.0, "shares_diluted": 256700000.0, "dps_declared": 0.94, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-21-000025" ], "value_sources": { "revenue": [ "10-Q:0000702165-21-000025" ], "operating_income": [ "10-Q:0000702165-21-000025" ], "interest_expense": [ "10-Q:0000702165-21-000025" ], "pretax_income": [ "10-Q:0000702165-21-000025" ], "income_tax": [ "10-Q:0000702165-21-000025" ], "net_income": [ "10-Q:0000702165-21-000025" ], "net_income_common": [ "10-Q:0000702165-21-000025" ], "eps_basic": [ "10-Q:0000702165-21-000025" ], "eps_diluted": [ "10-Q:0000702165-21-000025" ], "shares_basic": [ "10-Q:0000702165-21-000025" ], "shares_diluted": [ "10-Q:0000702165-21-000025" ], "dps_declared": [ "10-Q:0000702165-21-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 2506000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 840000000.0, "interest_expense": 155000000.0, "pretax_income": 724000000.0, "income_tax": 155000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 569000000.0, "net_income_common": 567000000.0, "eps_basic": 2.23, "eps_diluted": 2.22, "shares_basic": 254600000.0, "shares_diluted": 256100000.0, "dps_declared": 0.94, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-21-000034" ], "value_sources": { "revenue": [ "10-Q:0000702165-21-000034" ], "operating_income": [ "10-Q:0000702165-21-000034" ], "interest_expense": [ "10-Q:0000702165-21-000034" ], "pretax_income": [ "10-Q:0000702165-21-000034" ], "income_tax": [ "10-Q:0000702165-21-000034" ], "net_income": [ "10-Q:0000702165-21-000034" ], "net_income_common": [ "10-Q:0000702165-21-000034" ], "eps_basic": [ "10-Q:0000702165-21-000034" ], "eps_diluted": [ "10-Q:0000702165-21-000034" ], "shares_basic": [ "10-Q:0000702165-21-000034" ], "shares_diluted": [ "10-Q:0000702165-21-000034" ], "dps_declared": [ "10-Q:0000702165-21-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 2573000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 984000000.0, "interest_expense": 160000000.0, "pretax_income": 867000000.0, "income_tax": 196000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 671000000.0, "net_income_common": 671000000.0, "eps_basic": 2.65, "eps_diluted": 2.64, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000702165-21-000006", "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "value_sources": { "revenue": [ "10-K:0000702165-21-000006" ], "operating_income": [ "10-K:0000702165-21-000006" ], "interest_expense": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "pretax_income": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "income_tax": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "net_income": [ "10-K:0000702165-21-000006" ], "net_income_common": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "eps_basic": [ "10-K:0000702165-21-000006" ], "eps_diluted": [ "10-K:0000702165-21-000006" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 2639000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1015000000.0, "interest_expense": 156000000.0, "pretax_income": 866000000.0, "income_tax": 193000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 673000000.0, "net_income_common": 672000000.0, "eps_basic": 2.67, "eps_diluted": 2.66, "shares_basic": 251400000.0, "shares_diluted": 252600000.0, "dps_declared": 0.99, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-22-000014" ], "value_sources": { "revenue": [ "10-Q:0000702165-22-000014" ], "operating_income": [ "10-Q:0000702165-22-000014" ], "interest_expense": [ "10-Q:0000702165-22-000014" ], "pretax_income": [ "10-Q:0000702165-22-000014" ], "income_tax": [ "10-Q:0000702165-22-000014" ], "net_income": [ "10-Q:0000702165-22-000014" ], "net_income_common": [ "10-Q:0000702165-22-000014" ], "eps_basic": [ "10-Q:0000702165-22-000014" ], "eps_diluted": [ "10-Q:0000702165-22-000014" ], "shares_basic": [ "10-Q:0000702165-22-000014" ], "shares_diluted": [ "10-Q:0000702165-22-000014" ], "dps_declared": [ "10-Q:0000702165-22-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 2799000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1167000000.0, "interest_expense": 161000000.0, "pretax_income": 1041000000.0, "income_tax": 222000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 819000000.0, "net_income_common": 819000000.0, "eps_basic": 3.29, "eps_diluted": 3.28, "shares_basic": 248900000.0, "shares_diluted": 250000000.0, "dps_declared": 0.99, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-22-000028" ], "value_sources": { "revenue": [ "10-Q:0000702165-22-000028" ], "operating_income": [ "10-Q:0000702165-22-000028" ], "interest_expense": [ "10-Q:0000702165-22-000028" ], "pretax_income": [ "10-Q:0000702165-22-000028" ], "income_tax": [ "10-Q:0000702165-22-000028" ], "net_income": [ "10-Q:0000702165-22-000028" ], "net_income_common": [ "10-Q:0000702165-22-000028" ], "eps_basic": [ "10-Q:0000702165-22-000028" ], "eps_diluted": [ "10-Q:0000702165-22-000028" ], "shares_basic": [ "10-Q:0000702165-22-000028" ], "shares_diluted": [ "10-Q:0000702165-22-000028" ], "dps_declared": [ "10-Q:0000702165-22-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 2852000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1136000000.0, "interest_expense": 164000000.0, "pretax_income": 986000000.0, "income_tax": 233000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 753000000.0, "net_income_common": 752000000.0, "eps_basic": 3.07, "eps_diluted": 3.06, "shares_basic": 245300000.0, "shares_diluted": 246400000.0, "dps_declared": 1.09, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-22-000039" ], "value_sources": { "revenue": [ "10-Q:0000702165-22-000039" ], "operating_income": [ "10-Q:0000702165-22-000039" ], "interest_expense": [ "10-Q:0000702165-22-000039" ], "pretax_income": [ "10-Q:0000702165-22-000039" ], "income_tax": [ "10-Q:0000702165-22-000039" ], "net_income": [ "10-Q:0000702165-22-000039" ], "net_income_common": [ "10-Q:0000702165-22-000039" ], "eps_basic": [ "10-Q:0000702165-22-000039" ], "eps_diluted": [ "10-Q:0000702165-22-000039" ], "shares_basic": [ "10-Q:0000702165-22-000039" ], "shares_diluted": [ "10-Q:0000702165-22-000039" ], "dps_declared": [ "10-Q:0000702165-22-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 2852000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1129000000.0, "interest_expense": 165000000.0, "pretax_income": 985000000.0, "income_tax": 225000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 760000000.0, "net_income_common": 760000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "value_sources": { "revenue": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "operating_income": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "interest_expense": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "pretax_income": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "income_tax": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "net_income": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "net_income_common": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 2915000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1085000000.0, "interest_expense": 168000000.0, "pretax_income": 912000000.0, "income_tax": 209000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 703000000.0, "net_income_common": 703000000.0, "eps_basic": 2.94, "eps_diluted": 2.93, "shares_basic": 239300000.0, "shares_diluted": 240200000.0, "dps_declared": 1.24, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-23-000017" ], "value_sources": { "revenue": [ "10-Q:0000702165-23-000017" ], "operating_income": [ "10-Q:0000702165-23-000017" ], "interest_expense": [ "10-Q:0000702165-23-000017" ], "pretax_income": [ "10-Q:0000702165-23-000017" ], "income_tax": [ "10-Q:0000702165-23-000017" ], "net_income": [ "10-Q:0000702165-23-000017" ], "net_income_common": [ "10-Q:0000702165-23-000017" ], "eps_basic": [ "10-Q:0000702165-23-000017" ], "eps_diluted": [ "10-Q:0000702165-23-000017" ], "shares_basic": [ "10-Q:0000702165-23-000017" ], "shares_diluted": [ "10-Q:0000702165-23-000017" ], "dps_declared": [ "10-Q:0000702165-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 3250000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1271000000.0, "interest_expense": 170000000.0, "pretax_income": 1087000000.0, "income_tax": 268000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 819000000.0, "net_income_common": 818000000.0, "eps_basic": 3.46, "eps_diluted": 3.45, "shares_basic": 236700000.0, "shares_diluted": 237500000.0, "dps_declared": 1.24, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-23-000032" ], "value_sources": { "revenue": [ "10-Q:0000702165-23-000032" ], "operating_income": [ "10-Q:0000702165-23-000032" ], "interest_expense": [ "10-Q:0000702165-23-000032" ], "pretax_income": [ "10-Q:0000702165-23-000032" ], "income_tax": [ "10-Q:0000702165-23-000032" ], "net_income": [ "10-Q:0000702165-23-000032" ], "net_income_common": [ "10-Q:0000702165-23-000032" ], "eps_basic": [ "10-Q:0000702165-23-000032" ], "eps_diluted": [ "10-Q:0000702165-23-000032" ], "shares_basic": [ "10-Q:0000702165-23-000032" ], "shares_diluted": [ "10-Q:0000702165-23-000032" ], "dps_declared": [ "10-Q:0000702165-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 3343000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1272000000.0, "interest_expense": 177000000.0, "pretax_income": 1093000000.0, "income_tax": 135000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 958000000.0, "net_income_common": 958000000.0, "eps_basic": 4.11, "eps_diluted": 4.1, "shares_basic": 233200000.0, "shares_diluted": 234000000.0, "dps_declared": 1.24, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-23-000037" ], "value_sources": { "revenue": [ "10-Q:0000702165-23-000037" ], "operating_income": [ "10-Q:0000702165-23-000037" ], "interest_expense": [ "10-Q:0000702165-23-000037" ], "pretax_income": [ "10-Q:0000702165-23-000037" ], "income_tax": [ "10-Q:0000702165-23-000037" ], "net_income": [ "10-Q:0000702165-23-000037" ], "net_income_common": [ "10-Q:0000702165-23-000037" ], "eps_basic": [ "10-Q:0000702165-23-000037" ], "eps_diluted": [ "10-Q:0000702165-23-000037" ], "shares_basic": [ "10-Q:0000702165-23-000037" ], "shares_diluted": [ "10-Q:0000702165-23-000037" ], "dps_declared": [ "10-Q:0000702165-23-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 3237000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1181000000.0, "interest_expense": 177000000.0, "pretax_income": 1038000000.0, "income_tax": 248000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 790000000.0, "net_income_common": 789000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "value_sources": { "revenue": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "operating_income": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "interest_expense": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "pretax_income": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "income_tax": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "net_income": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "net_income_common": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 3132000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 711000000.0, "interest_expense": 175000000.0, "pretax_income": 592000000.0, "income_tax": 126000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 466000000.0, "net_income_common": 465000000.0, "eps_basic": 2.04, "eps_diluted": 2.04, "shares_basic": 227700000.0, "shares_diluted": 228300000.0, "dps_declared": 1.35, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-24-000009" ], "value_sources": { "revenue": [ "10-Q:0000702165-24-000009" ], "operating_income": [ "10-Q:0000702165-24-000009" ], "interest_expense": [ "10-Q:0000702165-24-000009" ], "pretax_income": [ "10-Q:0000702165-24-000009" ], "income_tax": [ "10-Q:0000702165-24-000009" ], "net_income": [ "10-Q:0000702165-24-000009" ], "net_income_common": [ "10-Q:0000702165-24-000009" ], "eps_basic": [ "10-Q:0000702165-24-000009" ], "eps_diluted": [ "10-Q:0000702165-24-000009" ], "shares_basic": [ "10-Q:0000702165-24-000009" ], "shares_diluted": [ "10-Q:0000702165-24-000009" ], "dps_declared": [ "10-Q:0000702165-24-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 2980000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 576000000.0, "interest_expense": 170000000.0, "pretax_income": 463000000.0, "income_tax": 107000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 356000000.0, "net_income_common": 356000000.0, "eps_basic": 1.56, "eps_diluted": 1.56, "shares_basic": 227500000.0, "shares_diluted": 228000000.0, "dps_declared": 1.35, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-24-000028" ], "value_sources": { "revenue": [ "10-Q:0000702165-24-000028" ], "operating_income": [ "10-Q:0000702165-24-000028" ], "interest_expense": [ "10-Q:0000702165-24-000028" ], "pretax_income": [ "10-Q:0000702165-24-000028" ], "income_tax": [ "10-Q:0000702165-24-000028" ], "net_income": [ "10-Q:0000702165-24-000028" ], "net_income_common": [ "10-Q:0000702165-24-000028" ], "eps_basic": [ "10-Q:0000702165-24-000028" ], "eps_diluted": [ "10-Q:0000702165-24-000028" ], "shares_basic": [ "10-Q:0000702165-24-000028" ], "shares_diluted": [ "10-Q:0000702165-24-000028" ], "dps_declared": [ "10-Q:0000702165-24-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 2971000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 756000000.0, "interest_expense": 182000000.0, "pretax_income": 614000000.0, "income_tax": 136000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 478000000.0, "net_income_common": 477000000.0, "eps_basic": 2.11, "eps_diluted": 2.1, "shares_basic": 226400000.0, "shares_diluted": 227000000.0, "dps_declared": 1.35, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-24-000035" ], "value_sources": { "revenue": [ "10-Q:0000702165-24-000035" ], "operating_income": [ "10-Q:0000702165-24-000035" ], "interest_expense": [ "10-Q:0000702165-24-000035" ], "pretax_income": [ "10-Q:0000702165-24-000035" ], "income_tax": [ "10-Q:0000702165-24-000035" ], "net_income": [ "10-Q:0000702165-24-000035" ], "net_income_common": [ "10-Q:0000702165-24-000035" ], "eps_basic": [ "10-Q:0000702165-24-000035" ], "eps_diluted": [ "10-Q:0000702165-24-000035" ], "shares_basic": [ "10-Q:0000702165-24-000035" ], "shares_diluted": [ "10-Q:0000702165-24-000035" ], "dps_declared": [ "10-Q:0000702165-24-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 3073000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 808000000.0, "interest_expense": 195000000.0, "pretax_income": 651000000.0, "income_tax": 124000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 527000000.0, "net_income_common": 526000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "value_sources": { "revenue": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "operating_income": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "interest_expense": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "pretax_income": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "income_tax": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "net_income": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "net_income_common": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 3004000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 213000000.0, "interest_expense": 201000000.0, "pretax_income": 30000000.0, "income_tax": -23000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 53000000.0, "net_income_common": 52000000.0, "eps_basic": 0.23, "eps_diluted": 0.23, "shares_basic": 225800000.0, "shares_diluted": 226200000.0, "dps_declared": 1.35, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-25-000013" ], "value_sources": { "revenue": [ "10-Q:0000702165-25-000013" ], "operating_income": [ "10-Q:0000702165-25-000013" ], "interest_expense": [ "10-Q:0000702165-25-000013" ], "pretax_income": [ "10-Q:0000702165-25-000013" ], "income_tax": [ "10-Q:0000702165-25-000013" ], "net_income": [ "10-Q:0000702165-25-000013" ], "net_income_common": [ "10-Q:0000702165-25-000013" ], "eps_basic": [ "10-Q:0000702165-25-000013" ], "eps_diluted": [ "10-Q:0000702165-25-000013" ], "shares_basic": [ "10-Q:0000702165-25-000013" ], "shares_diluted": [ "10-Q:0000702165-25-000013" ], "dps_declared": [ "10-Q:0000702165-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 3044000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1131000000.0, "interest_expense": 204000000.0, "pretax_income": 944000000.0, "income_tax": 207000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 737000000.0, "net_income_common": 736000000.0, "eps_basic": 3.26, "eps_diluted": 3.25, "shares_basic": 226000000.0, "shares_diluted": 226400000.0, "dps_declared": 1.35, "operating_lease_cost": null }, "sources": [ "10-Q:0000702165-25-000028" ], "value_sources": { "revenue": [ "10-Q:0000702165-25-000028" ], "operating_income": [ "10-Q:0000702165-25-000028" ], "interest_expense": [ "10-Q:0000702165-25-000028" ], "pretax_income": [ "10-Q:0000702165-25-000028" ], "income_tax": [ "10-Q:0000702165-25-000028" ], "net_income": [ "10-Q:0000702165-25-000028" ], "net_income_common": [ "10-Q:0000702165-25-000028" ], "eps_basic": [ "10-Q:0000702165-25-000028" ], "eps_diluted": [ "10-Q:0000702165-25-000028" ], "shares_basic": [ "10-Q:0000702165-25-000028" ], "shares_diluted": [ "10-Q:0000702165-25-000028" ], "dps_declared": [ "10-Q:0000702165-25-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 3051000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1596000000.0, "interest_expense": 203000000.0, "pretax_income": 1427000000.0, "income_tax": 328000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1099000000.0, "net_income_common": 1099000000.0, "eps_basic": 4.86, "eps_diluted": 4.85, "shares_basic": 226200000.0, "shares_diluted": 226500000.0, "dps_declared": 1.35, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-046128" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-046128" ], "operating_income": [ "10-Q:0001628280-25-046128" ], "interest_expense": [ "10-Q:0001628280-25-046128" ], "pretax_income": [ "10-Q:0001628280-25-046128" ], "income_tax": [ "10-Q:0001628280-25-046128" ], "net_income": [ "10-Q:0001628280-25-046128" ], "net_income_common": [ "10-Q:0001628280-25-046128" ], "eps_basic": [ "10-Q:0001628280-25-046128" ], "eps_diluted": [ "10-Q:0001628280-25-046128" ], "shares_basic": [ "10-Q:0001628280-25-046128" ], "shares_diluted": [ "10-Q:0001628280-25-046128" ], "dps_declared": [ "10-Q:0001628280-25-046128" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 3024000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1131000000.0, "interest_expense": 199000000.0, "pretax_income": 928000000.0, "income_tax": 195000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 733000000.0, "net_income_common": 732000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "value_sources": { "revenue": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "operating_income": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "interest_expense": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "pretax_income": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "income_tax": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "net_income": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "net_income_common": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 2993000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1146000000.0, "interest_expense": 199000000.0, "pretax_income": 978000000.0, "income_tax": 228000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 750000000.0, "net_income_common": 749000000.0, "eps_basic": 3.31, "eps_diluted": 3.31, "shares_basic": 226100000.0, "shares_diluted": 226500000.0, "dps_declared": 1.35, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-027051" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-027051" ], "operating_income": [ "10-Q:0001628280-26-027051" ], "interest_expense": [ "10-Q:0001628280-26-027051" ], "pretax_income": [ "10-Q:0001628280-26-027051" ], "income_tax": [ "10-Q:0001628280-26-027051" ], "net_income": [ "10-Q:0001628280-26-027051" ], "net_income_common": [ "10-Q:0001628280-26-027051" ], "eps_basic": [ "10-Q:0001628280-26-027051" ], "eps_diluted": [ "10-Q:0001628280-26-027051" ], "shares_basic": [ "10-Q:0001628280-26-027051" ], "shares_diluted": [ "10-Q:0001628280-26-027051" ], "dps_declared": [ "10-Q:0001628280-26-027051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 3110000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1175000000.0, "interest_expense": 201000000.0, "pretax_income": 998000000.0, "income_tax": 230000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 768000000.0, "net_income_common": 767000000.0, "eps_basic": 3.41, "eps_diluted": 3.41, "shares_basic": 225000000.0, "shares_diluted": 225200000.0, "dps_declared": 1.35, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-049326" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-049326" ], "operating_income": [ "10-Q:0001628280-26-049326" ], "interest_expense": [ "10-Q:0001628280-26-049326" ], "pretax_income": [ "10-Q:0001628280-26-049326" ], "income_tax": [ "10-Q:0001628280-26-049326" ], "net_income": [ "10-Q:0001628280-26-049326" ], "net_income_common": [ "10-Q:0001628280-26-049326" ], "eps_basic": [ "10-Q:0001628280-26-049326" ], "eps_diluted": [ "10-Q:0001628280-26-049326" ], "shares_basic": [ "10-Q:0001628280-26-049326" ], "shares_diluted": [ "10-Q:0001628280-26-049326" ], "dps_declared": [ "10-Q:0001628280-26-049326" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 3103000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1098000000.0, "interest_expense": 197000000.0, "pretax_income": 924000000.0, "income_tax": 213000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 711000000.0, "net_income_common": 711000000.0, "eps_basic": 3.16, "eps_diluted": 3.16, "shares_basic": 224400000.0, "shares_diluted": 224700000.0, "dps_declared": 1.35, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-066836" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-066836" ], "operating_income": [ "10-Q:0001628280-26-066836" ], "interest_expense": [ "10-Q:0001628280-26-066836" ], "pretax_income": [ "10-Q:0001628280-26-066836" ], "income_tax": [ "10-Q:0001628280-26-066836" ], "net_income": [ "10-Q:0001628280-26-066836" ], "net_income_common": [ "10-Q:0001628280-26-066836" ], "eps_basic": [ "10-Q:0001628280-26-066836" ], "eps_diluted": [ "10-Q:0001628280-26-066836" ], "shares_basic": [ "10-Q:0001628280-26-066836" ], "shares_diluted": [ "10-Q:0001628280-26-066836" ], "dps_declared": [ "10-Q:0001628280-26-066836" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 2974000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 937000000.0, "interest_expense": 195000000.0, "pretax_income": 765000000.0, "income_tax": 121000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 644000000.0, "net_income_common": 643000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "value_sources": { "revenue": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "operating_income": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "interest_expense": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "pretax_income": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "income_tax": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "net_income": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "net_income_common": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 2998000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 877000000.0, "interest_expense": 197000000.0, "pretax_income": 715000000.0, "income_tax": 168000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 547000000.0, "net_income_common": 546000000.0, "eps_basic": 2.43, "eps_diluted": 2.43, "shares_basic": 224500000.0, "shares_diluted": 225000000.0, "dps_declared": 1.35, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-027051" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-027051" ], "operating_income": [ "10-Q:0001628280-26-027051" ], "interest_expense": [ "10-Q:0001628280-26-027051" ], "pretax_income": [ "10-Q:0001628280-26-027051" ], "income_tax": [ "10-Q:0001628280-26-027051" ], "net_income": [ "10-Q:0001628280-26-027051" ], "net_income_common": [ "10-Q:0001628280-26-027051" ], "eps_basic": [ "10-Q:0001628280-26-027051" ], "eps_diluted": [ "10-Q:0001628280-26-027051" ], "shares_basic": [ "10-Q:0001628280-26-027051" ], "shares_diluted": [ "10-Q:0001628280-26-027051" ], "dps_declared": [ "10-Q:0001628280-26-027051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 3465000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1124000000.0, "interest_expense": 197000000.0, "pretax_income": 959000000.0, "income_tax": 225000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 734000000.0, "net_income_common": 733000000.0, "eps_basic": 3.26, "eps_diluted": 3.26, "shares_basic": 224600000.0, "shares_diluted": 225000000.0, "dps_declared": 1.35, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-049326" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-049326" ], "operating_income": [ "10-Q:0001628280-26-049326" ], "interest_expense": [ "10-Q:0001628280-26-049326" ], "pretax_income": [ "10-Q:0001628280-26-049326" ], "income_tax": [ "10-Q:0001628280-26-049326" ], "net_income": [ "10-Q:0001628280-26-049326" ], "net_income_common": [ "10-Q:0001628280-26-049326" ], "eps_basic": [ "10-Q:0001628280-26-049326" ], "eps_diluted": [ "10-Q:0001628280-26-049326" ], "shares_basic": [ "10-Q:0001628280-26-049326" ], "shares_diluted": [ "10-Q:0001628280-26-049326" ], "dps_declared": [ "10-Q:0001628280-26-049326" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 3526000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1150000000.0, "interest_expense": 193000000.0, "pretax_income": 987000000.0, "income_tax": 228000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 759000000.0, "net_income_common": 759000000.0, "eps_basic": 3.38, "eps_diluted": 3.37, "shares_basic": 224600000.0, "shares_diluted": 225200000.0, "dps_declared": 1.35, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-066836" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-066836" ], "operating_income": [ "10-Q:0001628280-26-066836" ], "interest_expense": [ "10-Q:0001628280-26-066836" ], "pretax_income": [ "10-Q:0001628280-26-066836" ], "income_tax": [ "10-Q:0001628280-26-066836" ], "net_income": [ "10-Q:0001628280-26-066836" ], "net_income_common": [ "10-Q:0001628280-26-066836" ], "eps_basic": [ "10-Q:0001628280-26-066836" ], "eps_diluted": [ "10-Q:0001628280-26-066836" ], "shares_basic": [ "10-Q:0001628280-26-066836" ], "shares_diluted": [ "10-Q:0001628280-26-066836" ], "dps_declared": [ "10-Q:0001628280-26-066836" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 9789000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3002000000.0, "interest_expense": 625000000.0, "pretax_income": 2530000000.0, "income_tax": 517000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2013000000.0, "net_income_common": 2010000000.0, "eps_basic": 7.88, "eps_diluted": 7.84, "shares_basic": 255100000.0, "shares_diluted": 256600000.0, "dps_declared": 3.76, "operating_lease_cost": 109000000.0 }, "sources": [ "10-K:0000702165-23-000010" ], "value_sources": { "revenue": [ "10-K:0000702165-23-000010" ], "operating_income": [ "10-K:0000702165-23-000010" ], "interest_expense": [ "10-K:0000702165-23-000010" ], "pretax_income": [ "10-K:0000702165-23-000010" ], "income_tax": [ "10-K:0000702165-23-000010" ], "net_income": [ "10-K:0000702165-23-000010" ], "net_income_common": [ "10-K:0000702165-23-000010" ], "eps_basic": [ "10-K:0000702165-23-000010" ], "eps_diluted": [ "10-K:0000702165-23-000010" ], "shares_basic": [ "10-K:0000702165-23-000010" ], "shares_diluted": [ "10-K:0000702165-23-000010" ], "dps_declared": [ "10-K:0000702165-23-000010" ], "operating_lease_cost": [ "10-K:0000702165-23-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 11142000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4447000000.0, "interest_expense": 646000000.0, "pretax_income": 3878000000.0, "income_tax": 873000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 3005000000.0, "net_income_common": 3003000000.0, "eps_basic": 12.16, "eps_diluted": 12.11, "shares_basic": 246900000.0, "shares_diluted": 248100000.0, "dps_declared": 4.16, "operating_lease_cost": 106000000.0 }, "sources": [ "10-K:0000702165-24-000005" ], "value_sources": { "revenue": [ "10-K:0000702165-24-000005" ], "operating_income": [ "10-K:0000702165-24-000005" ], "interest_expense": [ "10-K:0000702165-24-000005" ], "pretax_income": [ "10-K:0000702165-24-000005" ], "income_tax": [ "10-K:0000702165-24-000005" ], "net_income": [ "10-K:0000702165-24-000005" ], "net_income_common": [ "10-K:0000702165-24-000005" ], "eps_basic": [ "10-K:0000702165-24-000005" ], "eps_diluted": [ "10-K:0000702165-24-000005" ], "shares_basic": [ "10-K:0000702165-24-000005" ], "shares_diluted": [ "10-K:0000702165-24-000005" ], "dps_declared": [ "10-K:0000702165-24-000005" ], "operating_lease_cost": [ "10-K:0000702165-24-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 12745000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4809000000.0, "interest_expense": 692000000.0, "pretax_income": 4130000000.0, "income_tax": 860000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 3270000000.0, "net_income_common": 3268000000.0, "eps_basic": 13.92, "eps_diluted": 13.88, "shares_basic": 234800000.0, "shares_diluted": 235600000.0, "dps_declared": 4.96, "operating_lease_cost": 101000000.0 }, "sources": [ "10-K:0000702165-25-000008" ], "value_sources": { "revenue": [ "10-K:0000702165-25-000008" ], "operating_income": [ "10-K:0000702165-25-000008" ], "interest_expense": [ "10-K:0000702165-25-000008" ], "pretax_income": [ "10-K:0000702165-25-000008" ], "income_tax": [ "10-K:0000702165-25-000008" ], "net_income": [ "10-K:0000702165-25-000008" ], "net_income_common": [ "10-K:0000702165-25-000008" ], "eps_basic": [ "10-K:0000702165-25-000008" ], "eps_diluted": [ "10-K:0000702165-25-000008" ], "shares_basic": [ "10-K:0000702165-25-000008" ], "shares_diluted": [ "10-K:0000702165-25-000008" ], "dps_declared": [ "10-K:0000702165-25-000008" ], "operating_lease_cost": [ "10-K:0000702165-25-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 12156000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2851000000.0, "interest_expense": 722000000.0, "pretax_income": 2320000000.0, "income_tax": 493000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1827000000.0, "net_income_common": 1824000000.0, "eps_basic": 8.04, "eps_diluted": 8.02, "shares_basic": 226900000.0, "shares_diluted": 227400000.0, "dps_declared": 5.4, "operating_lease_cost": 115000000.0 }, "sources": [ "10-K:0001628280-26-006268" ], "value_sources": { "revenue": [ "10-K:0001628280-26-006268" ], "operating_income": [ "10-K:0001628280-26-006268" ], "interest_expense": [ "10-K:0001628280-26-006268" ], "pretax_income": [ "10-K:0001628280-26-006268" ], "income_tax": [ "10-K:0001628280-26-006268" ], "net_income": [ "10-K:0001628280-26-006268" ], "net_income_common": [ "10-K:0001628280-26-006268" ], "eps_basic": [ "10-K:0001628280-26-006268" ], "eps_diluted": [ "10-K:0001628280-26-006268" ], "shares_basic": [ "10-K:0001628280-26-006268" ], "shares_diluted": [ "10-K:0001628280-26-006268" ], "dps_declared": [ "10-K:0001628280-26-006268" ], "operating_lease_cost": [ "10-K:0001628280-26-006268" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 12123000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4071000000.0, "interest_expense": 807000000.0, "pretax_income": 3329000000.0, "income_tax": 707000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2622000000.0, "net_income_common": 2619000000.0, "eps_basic": 11.58, "eps_diluted": 11.57, "shares_basic": 226100000.0, "shares_diluted": 226400000.0, "dps_declared": 5.4, "operating_lease_cost": 102000000.0 }, "sources": [ "10-K:0001628280-26-006268" ], "value_sources": { "revenue": [ "10-K:0001628280-26-006268" ], "operating_income": [ "10-K:0001628280-26-006268" ], "interest_expense": [ "10-K:0001628280-26-006268" ], "pretax_income": [ "10-K:0001628280-26-006268" ], "income_tax": [ "10-K:0001628280-26-006268" ], "net_income": [ "10-K:0001628280-26-006268" ], "net_income_common": [ "10-K:0001628280-26-006268" ], "eps_basic": [ "10-K:0001628280-26-006268" ], "eps_diluted": [ "10-K:0001628280-26-006268" ], "shares_basic": [ "10-K:0001628280-26-006268" ], "shares_diluted": [ "10-K:0001628280-26-006268" ], "dps_declared": [ "10-K:0001628280-26-006268" ], "operating_lease_cost": [ "10-K:0001628280-26-006268" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 12180000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4356000000.0, "interest_expense": 792000000.0, "pretax_income": 3665000000.0, "income_tax": 792000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2873000000.0, "net_income_common": 2870000000.0, "eps_basic": 12.76, "eps_diluted": 12.75, "shares_basic": 225000000.0, "shares_diluted": 225300000.0, "dps_declared": 5.4, "operating_lease_cost": 92000000.0 }, "sources": [ "10-K:0001628280-26-006268" ], "value_sources": { "revenue": [ "10-K:0001628280-26-006268" ], "operating_income": [ "10-K:0001628280-26-006268" ], "interest_expense": [ "10-K:0001628280-26-006268" ], "pretax_income": [ "10-K:0001628280-26-006268" ], "income_tax": [ "10-K:0001628280-26-006268" ], "net_income": [ "10-K:0001628280-26-006268" ], "net_income_common": [ "10-K:0001628280-26-006268" ], "eps_basic": [ "10-K:0001628280-26-006268" ], "eps_diluted": [ "10-K:0001628280-26-006268" ], "shares_basic": [ "10-K:0001628280-26-006268" ], "shares_diluted": [ "10-K:0001628280-26-006268" ], "dps_declared": [ "10-K:0001628280-26-006268" ], "operating_lease_cost": [ "10-K:0001628280-26-006268" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 608000000.0, "short_term_investments": null, "receivables": 889000000.0, "inventory": null, "current_assets": 2002000000.0, "ppe_net": 31179000000.0, "goodwill": null, "intangibles": null, "total_assets": 37438000000.0, "accounts_payable": 1284000000.0, "short_term_borrowings": null, "debt_current": 400000000.0, "current_liabilities": 2236000000.0, "long_term_debt": 11807000000.0, "total_liabilities": 22554000000.0, "temporary_equity": null, "equity_parent": 14884000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 37438000000.0, "shares_outstanding": 256179130.0, "retained_earnings": 12902000000.0, "preferred_stock": null, "long_term_investments": 3470000000.0, "equity_method_investments": null, "accrued_taxes_current": 200000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-20-000016" ], "value_sources": { "cash": [ "10-Q:0000702165-20-000016" ], "receivables": [ "10-Q:0000702165-20-000016" ], "current_assets": [ "10-Q:0000702165-20-000016" ], "ppe_net": [ "10-Q:0000702165-20-000016" ], "total_assets": [ "10-Q:0000702165-20-000016" ], "accounts_payable": [ "10-Q:0000702165-20-000016" ], "debt_current": [ "10-Q:0000702165-20-000016" ], "current_liabilities": [ "10-Q:0000702165-20-000016" ], "long_term_debt": [ "10-Q:0000702165-20-000016" ], "total_liabilities": [ "10-Q:0000702165-20-000016" ], "equity_parent": [ "10-Q:0000702165-20-000016" ], "liabilities_and_equity": [ "10-Q:0000702165-20-000016" ], "shares_outstanding": [ "10-Q:0000702165-20-000016" ], "retained_earnings": [ "10-Q:0000702165-20-000016" ], "long_term_investments": [ "10-Q:0000702165-20-000016" ], "accrued_taxes_current": [ "10-Q:0000702165-20-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 1143000000.0, "short_term_investments": null, "receivables": 822000000.0, "inventory": null, "current_assets": 2350000000.0, "ppe_net": 31217000000.0, "goodwill": null, "intangibles": null, "total_assets": 37962000000.0, "accounts_payable": 1268000000.0, "short_term_borrowings": null, "debt_current": 85000000.0, "current_liabilities": 1935000000.0, "long_term_debt": 12612000000.0, "total_liabilities": 23101000000.0, "temporary_equity": null, "equity_parent": 14861000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 37962000000.0, "shares_outstanding": 255109247.0, "retained_earnings": 12863000000.0, "preferred_stock": null, "long_term_investments": 3590000000.0, "equity_method_investments": null, "accrued_taxes_current": 239000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-20-000033" ], "value_sources": { "cash": [ "10-Q:0000702165-20-000033" ], "receivables": [ "10-Q:0000702165-20-000033" ], "current_assets": [ "10-Q:0000702165-20-000033" ], "ppe_net": [ "10-Q:0000702165-20-000033" ], "total_assets": [ "10-Q:0000702165-20-000033" ], "accounts_payable": [ "10-Q:0000702165-20-000033" ], "debt_current": [ "10-Q:0000702165-20-000033" ], "current_liabilities": [ "10-Q:0000702165-20-000033" ], "long_term_debt": [ "10-Q:0000702165-20-000033" ], "total_liabilities": [ "10-Q:0000702165-20-000033" ], "equity_parent": [ "10-Q:0000702165-20-000033" ], "liabilities_and_equity": [ "10-Q:0000702165-20-000033" ], "shares_outstanding": [ "10-Q:0000702165-20-000033" ], "retained_earnings": [ "10-Q:0000702165-20-000033" ], "long_term_investments": [ "10-Q:0000702165-20-000033" ], "accrued_taxes_current": [ "10-Q:0000702165-20-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 1359000000.0, "short_term_investments": null, "receivables": 883000000.0, "inventory": null, "current_assets": 2579000000.0, "ppe_net": 31239000000.0, "goodwill": null, "intangibles": null, "total_assets": 38179000000.0, "accounts_payable": 1273000000.0, "short_term_borrowings": null, "debt_current": 89000000.0, "current_liabilities": 2005000000.0, "long_term_debt": 12634000000.0, "total_liabilities": 23238000000.0, "temporary_equity": null, "equity_parent": 14941000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 38179000000.0, "shares_outstanding": 253985338.0, "retained_earnings": 12911000000.0, "preferred_stock": null, "long_term_investments": 3566000000.0, "equity_method_investments": null, "accrued_taxes_current": 257000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-20-000042" ], "value_sources": { "cash": [ "10-Q:0000702165-20-000042" ], "receivables": [ "10-Q:0000702165-20-000042" ], "current_assets": [ "10-Q:0000702165-20-000042" ], "ppe_net": [ "10-Q:0000702165-20-000042" ], "total_assets": [ "10-Q:0000702165-20-000042" ], "accounts_payable": [ "10-Q:0000702165-20-000042" ], "debt_current": [ "10-Q:0000702165-20-000042" ], "current_liabilities": [ "10-Q:0000702165-20-000042" ], "long_term_debt": [ "10-Q:0000702165-20-000042" ], "total_liabilities": [ "10-Q:0000702165-20-000042" ], "equity_parent": [ "10-Q:0000702165-20-000042" ], "liabilities_and_equity": [ "10-Q:0000702165-20-000042" ], "shares_outstanding": [ "10-Q:0000702165-20-000042" ], "retained_earnings": [ "10-Q:0000702165-20-000042" ], "long_term_investments": [ "10-Q:0000702165-20-000042" ], "accrued_taxes_current": [ "10-Q:0000702165-20-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 1115000000.0, "short_term_investments": null, "receivables": 848000000.0, "inventory": null, "current_assets": 2318000000.0, "ppe_net": 31345000000.0, "goodwill": null, "intangibles": null, "total_assets": 37962000000.0, "accounts_payable": 1016000000.0, "short_term_borrowings": null, "debt_current": 579000000.0, "current_liabilities": 2160000000.0, "long_term_debt": 12102000000.0, "total_liabilities": 23171000000.0, "temporary_equity": null, "equity_parent": 14791000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 37962000000.0, "shares_outstanding": 252095082.0, "retained_earnings": 12883000000.0, "preferred_stock": null, "long_term_investments": 3590000000.0, "equity_method_investments": 2662000000.0, "accrued_taxes_current": 263000000.0, "commercial_paper": null, "operating_lease_liability": 433000000.0, "operating_lease_liability_current": 89000000.0, "operating_lease_liability_noncurrent": 344000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 101000000.0, "operating_lease_payments_total": 504000000.0, "operating_lease_imputed_interest": 71000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 553000000.0, "debt_maturity_y3": 603000000.0, "debt_maturity_y4": 403000000.0, "debt_maturity_y5": 555000000.0, "debt_maturity_after_y5": 9988000000.0 }, "sources": [ "10-K:0000702165-21-000006", "10-K:0000702165-22-000007" ], "value_sources": { "cash": [ "10-K:0000702165-22-000007" ], "receivables": [ "10-K:0000702165-22-000007" ], "current_assets": [ "10-K:0000702165-22-000007" ], "ppe_net": [ "10-K:0000702165-22-000007" ], "total_assets": [ "10-K:0000702165-22-000007" ], "accounts_payable": [ "10-K:0000702165-22-000007" ], "debt_current": [ "10-K:0000702165-22-000007" ], "current_liabilities": [ "10-K:0000702165-22-000007" ], "long_term_debt": [ "10-K:0000702165-22-000007" ], "total_liabilities": [ "10-K:0000702165-22-000007" ], "equity_parent": [ "10-K:0000702165-22-000007" ], "liabilities_and_equity": [ "10-K:0000702165-22-000007" ], "shares_outstanding": [ "10-K:0000702165-22-000007" ], "retained_earnings": [ "10-K:0000702165-22-000007" ], "long_term_investments": [ "10-K:0000702165-22-000007" ], "equity_method_investments": [ "10-K:0000702165-22-000007" ], "accrued_taxes_current": [ "10-K:0000702165-22-000007" ], "operating_lease_liability": [ "10-K:0000702165-22-000007" ], "operating_lease_liability_current": [ "10-K:0000702165-22-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000702165-22-000007" ], "operating_lease_discount_rate": [ "10-K:0000702165-22-000007" ], "operating_lease_payments_y1": [ "10-K:0000702165-22-000007" ], "operating_lease_payments_total": [ "10-K:0000702165-22-000007" ], "operating_lease_imputed_interest": [ "10-K:0000702165-22-000007" ], "debt_maturity_y2": [ "10-K:0000702165-21-000006" ], "debt_maturity_y3": [ "10-K:0000702165-21-000006" ], "debt_maturity_y4": [ "10-K:0000702165-21-000006" ], "debt_maturity_y5": [ "10-K:0000702165-21-000006" ], "debt_maturity_after_y5": [ "10-K:0000702165-21-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 998000000.0, "short_term_investments": null, "receivables": 944000000.0, "inventory": null, "current_assets": 2303000000.0, "ppe_net": 31312000000.0, "goodwill": null, "intangibles": null, "total_assets": 37937000000.0, "accounts_payable": 1043000000.0, "short_term_borrowings": null, "debt_current": 501000000.0, "current_liabilities": 2249000000.0, "long_term_debt": 12116000000.0, "total_liabilities": 23294000000.0, "temporary_equity": null, "equity_parent": 14643000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 37937000000.0, "shares_outstanding": 250241009.0, "retained_earnings": 12737000000.0, "preferred_stock": null, "long_term_investments": 3604000000.0, "equity_method_investments": null, "accrued_taxes_current": 361000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-21-000011" ], "value_sources": { "cash": [ "10-Q:0000702165-21-000011" ], "receivables": [ "10-Q:0000702165-21-000011" ], "current_assets": [ "10-Q:0000702165-21-000011" ], "ppe_net": [ "10-Q:0000702165-21-000011" ], "total_assets": [ "10-Q:0000702165-21-000011" ], "accounts_payable": [ "10-Q:0000702165-21-000011" ], "debt_current": [ "10-Q:0000702165-21-000011" ], "current_liabilities": [ "10-Q:0000702165-21-000011" ], "long_term_debt": [ "10-Q:0000702165-21-000011" ], "total_liabilities": [ "10-Q:0000702165-21-000011" ], "equity_parent": [ "10-Q:0000702165-21-000011" ], "liabilities_and_equity": [ "10-Q:0000702165-21-000011" ], "shares_outstanding": [ "10-Q:0000702165-21-000011" ], "retained_earnings": [ "10-Q:0000702165-21-000011" ], "long_term_investments": [ "10-Q:0000702165-21-000011" ], "accrued_taxes_current": [ "10-Q:0000702165-21-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 1670000000.0, "short_term_investments": null, "receivables": 941000000.0, "inventory": null, "current_assets": 3012000000.0, "ppe_net": 31355000000.0, "goodwill": null, "intangibles": null, "total_assets": 38754000000.0, "accounts_payable": 1116000000.0, "short_term_borrowings": null, "debt_current": 1048000000.0, "current_liabilities": 2796000000.0, "long_term_debt": 12669000000.0, "total_liabilities": 24437000000.0, "temporary_equity": null, "equity_parent": 14317000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 38754000000.0, "shares_outstanding": 246972217.0, "retained_earnings": 12407000000.0, "preferred_stock": null, "long_term_investments": 3658000000.0, "equity_method_investments": null, "accrued_taxes_current": 302000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-21-000025" ], "value_sources": { "cash": [ "10-Q:0000702165-21-000025" ], "receivables": [ "10-Q:0000702165-21-000025" ], "current_assets": [ "10-Q:0000702165-21-000025" ], "ppe_net": [ "10-Q:0000702165-21-000025" ], "total_assets": [ "10-Q:0000702165-21-000025" ], "accounts_payable": [ "10-Q:0000702165-21-000025" ], "debt_current": [ "10-Q:0000702165-21-000025" ], "current_liabilities": [ "10-Q:0000702165-21-000025" ], "long_term_debt": [ "10-Q:0000702165-21-000025" ], "total_liabilities": [ "10-Q:0000702165-21-000025" ], "equity_parent": [ "10-Q:0000702165-21-000025" ], "liabilities_and_equity": [ "10-Q:0000702165-21-000025" ], "shares_outstanding": [ "10-Q:0000702165-21-000025" ], "retained_earnings": [ "10-Q:0000702165-21-000025" ], "long_term_investments": [ "10-Q:0000702165-21-000025" ], "accrued_taxes_current": [ "10-Q:0000702165-21-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 1465000000.0, "short_term_investments": null, "receivables": 945000000.0, "inventory": null, "current_assets": 2722000000.0, "ppe_net": 31429000000.0, "goodwill": null, "intangibles": null, "total_assets": 38604000000.0, "accounts_payable": 1196000000.0, "short_term_borrowings": null, "debt_current": 558000000.0, "current_liabilities": 2410000000.0, "long_term_debt": 13274000000.0, "total_liabilities": 24717000000.0, "temporary_equity": null, "equity_parent": 13887000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 38604000000.0, "shares_outstanding": 243344509.0, "retained_earnings": 11990000000.0, "preferred_stock": null, "long_term_investments": 3684000000.0, "equity_method_investments": null, "accrued_taxes_current": 272000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-21-000034" ], "value_sources": { "cash": [ "10-Q:0000702165-21-000034" ], "receivables": [ "10-Q:0000702165-21-000034" ], "current_assets": [ "10-Q:0000702165-21-000034" ], "ppe_net": [ "10-Q:0000702165-21-000034" ], "total_assets": [ "10-Q:0000702165-21-000034" ], "accounts_payable": [ "10-Q:0000702165-21-000034" ], "debt_current": [ "10-Q:0000702165-21-000034" ], "current_liabilities": [ "10-Q:0000702165-21-000034" ], "long_term_debt": [ "10-Q:0000702165-21-000034" ], "total_liabilities": [ "10-Q:0000702165-21-000034" ], "equity_parent": [ "10-Q:0000702165-21-000034" ], "liabilities_and_equity": [ "10-Q:0000702165-21-000034" ], "shares_outstanding": [ "10-Q:0000702165-21-000034" ], "retained_earnings": [ "10-Q:0000702165-21-000034" ], "long_term_investments": [ "10-Q:0000702165-21-000034" ], "accrued_taxes_current": [ "10-Q:0000702165-21-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 839000000.0, "short_term_investments": null, "receivables": 976000000.0, "inventory": null, "current_assets": 2167000000.0, "ppe_net": 31653000000.0, "goodwill": null, "intangibles": null, "total_assets": 38493000000.0, "accounts_payable": 1351000000.0, "short_term_borrowings": 0.0, "debt_current": 553000000.0, "current_liabilities": 2521000000.0, "long_term_debt": 13287000000.0, "total_liabilities": 24852000000.0, "temporary_equity": null, "equity_parent": 13641000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 38493000000.0, "shares_outstanding": 240162790.0, "retained_earnings": 11586000000.0, "preferred_stock": null, "long_term_investments": 3707000000.0, "equity_method_investments": 2797000000.0, "accrued_taxes_current": 305000000.0, "commercial_paper": null, "operating_lease_liability": 413000000.0, "operating_lease_liability_current": 82000000.0, "operating_lease_liability_noncurrent": 331000000.0, "operating_lease_discount_rate": 0.0304, "operating_lease_payments_y1": 92000000.0, "operating_lease_payments_total": 470000000.0, "operating_lease_imputed_interest": 57000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 603000000.0, "debt_maturity_y3": 403000000.0, "debt_maturity_y4": 554000000.0, "debt_maturity_y5": 602000000.0, "debt_maturity_after_y5": 11125000000.0 }, "sources": [ "10-K:0000702165-22-000007", "10-K:0000702165-23-000010" ], "value_sources": { "cash": [ "10-K:0000702165-23-000010" ], "receivables": [ "10-K:0000702165-23-000010" ], "current_assets": [ "10-K:0000702165-23-000010" ], "ppe_net": [ "10-K:0000702165-23-000010" ], "total_assets": [ "10-K:0000702165-23-000010" ], "accounts_payable": [ "10-K:0000702165-23-000010" ], "short_term_borrowings": [ "10-K:0000702165-23-000010" ], "debt_current": [ "10-K:0000702165-23-000010" ], "current_liabilities": [ "10-K:0000702165-23-000010" ], "long_term_debt": [ "10-K:0000702165-23-000010" ], "total_liabilities": [ "10-K:0000702165-23-000010" ], "equity_parent": [ "10-K:0000702165-23-000010" ], "liabilities_and_equity": [ "10-K:0000702165-23-000010" ], "shares_outstanding": [ "10-K:0000702165-23-000010" ], "retained_earnings": [ "10-K:0000702165-23-000010" ], "long_term_investments": [ "10-K:0000702165-23-000010" ], "equity_method_investments": [ "10-K:0000702165-23-000010" ], "accrued_taxes_current": [ "10-K:0000702165-23-000010" ], "operating_lease_liability": [ "10-K:0000702165-23-000010" ], "operating_lease_liability_current": [ "10-K:0000702165-23-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000702165-23-000010" ], "operating_lease_discount_rate": [ "10-K:0000702165-23-000010" ], "operating_lease_payments_y1": [ "10-K:0000702165-23-000010" ], "operating_lease_payments_total": [ "10-K:0000702165-23-000010" ], "operating_lease_imputed_interest": [ "10-K:0000702165-23-000010" ], "debt_maturity_y2": [ "10-K:0000702165-22-000007" ], "debt_maturity_y3": [ "10-K:0000702165-22-000007" ], "debt_maturity_y4": [ "10-K:0000702165-22-000007" ], "debt_maturity_y5": [ "10-K:0000702165-22-000007" ], "debt_maturity_after_y5": [ "10-K:0000702165-22-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1571000000.0, "short_term_investments": null, "receivables": 1070000000.0, "inventory": null, "current_assets": 3015000000.0, "ppe_net": 31657000000.0, "goodwill": null, "intangibles": null, "total_assets": 39361000000.0, "accounts_payable": 1181000000.0, "short_term_borrowings": null, "debt_current": 1153000000.0, "current_liabilities": 3147000000.0, "long_term_debt": 13691000000.0, "total_liabilities": 25900000000.0, "temporary_equity": null, "equity_parent": 13461000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 39361000000.0, "shares_outstanding": 238332514.0, "retained_earnings": 11412000000.0, "preferred_stock": null, "long_term_investments": 3697000000.0, "equity_method_investments": null, "accrued_taxes_current": 443000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-22-000014" ], "value_sources": { "cash": [ "10-Q:0000702165-22-000014" ], "receivables": [ "10-Q:0000702165-22-000014" ], "current_assets": [ "10-Q:0000702165-22-000014" ], "ppe_net": [ "10-Q:0000702165-22-000014" ], "total_assets": [ "10-Q:0000702165-22-000014" ], "accounts_payable": [ "10-Q:0000702165-22-000014" ], "debt_current": [ "10-Q:0000702165-22-000014" ], "current_liabilities": [ "10-Q:0000702165-22-000014" ], "long_term_debt": [ "10-Q:0000702165-22-000014" ], "total_liabilities": [ "10-Q:0000702165-22-000014" ], "equity_parent": [ "10-Q:0000702165-22-000014" ], "liabilities_and_equity": [ "10-Q:0000702165-22-000014" ], "shares_outstanding": [ "10-Q:0000702165-22-000014" ], "retained_earnings": [ "10-Q:0000702165-22-000014" ], "long_term_investments": [ "10-Q:0000702165-22-000014" ], "accrued_taxes_current": [ "10-Q:0000702165-22-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 1259000000.0, "short_term_investments": null, "receivables": 1208000000.0, "inventory": null, "current_assets": 2857000000.0, "ppe_net": 31787000000.0, "goodwill": null, "intangibles": null, "total_assets": 39336000000.0, "accounts_payable": 1308000000.0, "short_term_borrowings": null, "debt_current": 605000000.0, "current_liabilities": 2609000000.0, "long_term_debt": 14449000000.0, "total_liabilities": 26182000000.0, "temporary_equity": null, "equity_parent": 13154000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 39336000000.0, "shares_outstanding": 234873651.0, "retained_earnings": 11116000000.0, "preferred_stock": null, "long_term_investments": 3671000000.0, "equity_method_investments": null, "accrued_taxes_current": 333000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-22-000028" ], "value_sources": { "cash": [ "10-Q:0000702165-22-000028" ], "receivables": [ "10-Q:0000702165-22-000028" ], "current_assets": [ "10-Q:0000702165-22-000028" ], "ppe_net": [ "10-Q:0000702165-22-000028" ], "total_assets": [ "10-Q:0000702165-22-000028" ], "accounts_payable": [ "10-Q:0000702165-22-000028" ], "debt_current": [ "10-Q:0000702165-22-000028" ], "current_liabilities": [ "10-Q:0000702165-22-000028" ], "long_term_debt": [ "10-Q:0000702165-22-000028" ], "total_liabilities": [ "10-Q:0000702165-22-000028" ], "equity_parent": [ "10-Q:0000702165-22-000028" ], "liabilities_and_equity": [ "10-Q:0000702165-22-000028" ], "shares_outstanding": [ "10-Q:0000702165-22-000028" ], "retained_earnings": [ "10-Q:0000702165-22-000028" ], "long_term_investments": [ "10-Q:0000702165-22-000028" ], "accrued_taxes_current": [ "10-Q:0000702165-22-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 1214000000.0, "short_term_investments": null, "receivables": 1151000000.0, "inventory": null, "current_assets": 2715000000.0, "ppe_net": 31838000000.0, "goodwill": null, "intangibles": null, "total_assets": 39306000000.0, "accounts_payable": 1486000000.0, "short_term_borrowings": null, "debt_current": 605000000.0, "current_liabilities": 2798000000.0, "long_term_debt": 14463000000.0, "total_liabilities": 26282000000.0, "temporary_equity": null, "equity_parent": 13024000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 39306000000.0, "shares_outstanding": 231514213.0, "retained_earnings": 10987000000.0, "preferred_stock": null, "long_term_investments": 3686000000.0, "equity_method_investments": null, "accrued_taxes_current": 299000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-22-000039" ], "value_sources": { "cash": [ "10-Q:0000702165-22-000039" ], "receivables": [ "10-Q:0000702165-22-000039" ], "current_assets": [ "10-Q:0000702165-22-000039" ], "ppe_net": [ "10-Q:0000702165-22-000039" ], "total_assets": [ "10-Q:0000702165-22-000039" ], "accounts_payable": [ "10-Q:0000702165-22-000039" ], "debt_current": [ "10-Q:0000702165-22-000039" ], "current_liabilities": [ "10-Q:0000702165-22-000039" ], "long_term_debt": [ "10-Q:0000702165-22-000039" ], "total_liabilities": [ "10-Q:0000702165-22-000039" ], "equity_parent": [ "10-Q:0000702165-22-000039" ], "liabilities_and_equity": [ "10-Q:0000702165-22-000039" ], "shares_outstanding": [ "10-Q:0000702165-22-000039" ], "retained_earnings": [ "10-Q:0000702165-22-000039" ], "long_term_investments": [ "10-Q:0000702165-22-000039" ], "accrued_taxes_current": [ "10-Q:0000702165-22-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 456000000.0, "short_term_investments": null, "receivables": 1148000000.0, "inventory": null, "current_assets": 2007000000.0, "ppe_net": 32156000000.0, "goodwill": null, "intangibles": null, "total_assets": 38885000000.0, "accounts_payable": 1293000000.0, "short_term_borrowings": 100000000.0, "debt_current": 603000000.0, "current_liabilities": 2649000000.0, "long_term_debt": 14479000000.0, "total_liabilities": 26152000000.0, "temporary_equity": null, "equity_parent": 12733000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 38885000000.0, "shares_outstanding": 228076415.0, "retained_earnings": 10697000000.0, "preferred_stock": null, "long_term_investments": 3694000000.0, "equity_method_investments": 2923000000.0, "accrued_taxes_current": 312000000.0, "commercial_paper": null, "operating_lease_liability": 410000000.0, "operating_lease_liability_current": 94000000.0, "operating_lease_liability_noncurrent": 316000000.0, "operating_lease_discount_rate": 0.0316, "operating_lease_payments_y1": 103000000.0, "operating_lease_payments_total": 462000000.0, "operating_lease_imputed_interest": 52000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 403000000.0, "debt_maturity_y3": 554000000.0, "debt_maturity_y4": 602000000.0, "debt_maturity_y5": 621000000.0, "debt_maturity_after_y5": 12299000000.0 }, "sources": [ "10-K:0000702165-23-000010", "10-K:0000702165-24-000005" ], "value_sources": { "cash": [ "10-K:0000702165-24-000005" ], "receivables": [ "10-K:0000702165-24-000005" ], "current_assets": [ "10-K:0000702165-24-000005" ], "ppe_net": [ "10-K:0000702165-24-000005" ], "total_assets": [ "10-K:0000702165-24-000005" ], "accounts_payable": [ "10-K:0000702165-24-000005" ], "short_term_borrowings": [ "10-K:0000702165-24-000005" ], "debt_current": [ "10-K:0000702165-24-000005" ], "current_liabilities": [ "10-K:0000702165-24-000005" ], "long_term_debt": [ "10-K:0000702165-24-000005" ], "total_liabilities": [ "10-K:0000702165-24-000005" ], "equity_parent": [ "10-K:0000702165-24-000005" ], "liabilities_and_equity": [ "10-K:0000702165-24-000005" ], "shares_outstanding": [ "10-K:0000702165-24-000005" ], "retained_earnings": [ "10-K:0000702165-24-000005" ], "long_term_investments": [ "10-K:0000702165-24-000005" ], "equity_method_investments": [ "10-K:0000702165-24-000005" ], "accrued_taxes_current": [ "10-K:0000702165-24-000005" ], "operating_lease_liability": [ "10-K:0000702165-24-000005" ], "operating_lease_liability_current": [ "10-K:0000702165-24-000005" ], "operating_lease_liability_noncurrent": [ "10-K:0000702165-24-000005" ], "operating_lease_discount_rate": [ "10-K:0000702165-24-000005" ], "operating_lease_payments_y1": [ "10-K:0000702165-24-000005" ], "operating_lease_payments_total": [ "10-K:0000702165-24-000005" ], "operating_lease_imputed_interest": [ "10-K:0000702165-24-000005" ], "debt_maturity_y2": [ "10-K:0000702165-23-000010" ], "debt_maturity_y3": [ "10-K:0000702165-23-000010" ], "debt_maturity_y4": [ "10-K:0000702165-23-000010" ], "debt_maturity_y5": [ "10-K:0000702165-23-000010" ], "debt_maturity_after_y5": [ "10-K:0000702165-23-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 552000000.0, "short_term_investments": null, "receivables": 1170000000.0, "inventory": null, "current_assets": 2122000000.0, "ppe_net": 32240000000.0, "goodwill": null, "intangibles": null, "total_assets": 39169000000.0, "accounts_payable": 1315000000.0, "short_term_borrowings": 0.0, "debt_current": 403000000.0, "current_liabilities": 2824000000.0, "long_term_debt": 14585000000.0, "total_liabilities": 26442000000.0, "temporary_equity": null, "equity_parent": 12727000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 39169000000.0, "shares_outstanding": 227639602.0, "retained_earnings": 10698000000.0, "preferred_stock": null, "long_term_investments": 3738000000.0, "equity_method_investments": null, "accrued_taxes_current": 438000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-23-000017" ], "value_sources": { "cash": [ "10-Q:0000702165-23-000017" ], "receivables": [ "10-Q:0000702165-23-000017" ], "current_assets": [ "10-Q:0000702165-23-000017" ], "ppe_net": [ "10-Q:0000702165-23-000017" ], "total_assets": [ "10-Q:0000702165-23-000017" ], "accounts_payable": [ "10-Q:0000702165-23-000017" ], "short_term_borrowings": [ "10-Q:0000702165-23-000017" ], "debt_current": [ "10-Q:0000702165-23-000017" ], "current_liabilities": [ "10-Q:0000702165-23-000017" ], "long_term_debt": [ "10-Q:0000702165-23-000017" ], "total_liabilities": [ "10-Q:0000702165-23-000017" ], "equity_parent": [ "10-Q:0000702165-23-000017" ], "liabilities_and_equity": [ "10-Q:0000702165-23-000017" ], "shares_outstanding": [ "10-Q:0000702165-23-000017" ], "retained_earnings": [ "10-Q:0000702165-23-000017" ], "long_term_investments": [ "10-Q:0000702165-23-000017" ], "accrued_taxes_current": [ "10-Q:0000702165-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 556000000.0, "short_term_investments": null, "receivables": 1089000000.0, "inventory": null, "current_assets": 2031000000.0, "ppe_net": 32474000000.0, "goodwill": null, "intangibles": null, "total_assets": 39261000000.0, "accounts_payable": 1416000000.0, "short_term_borrowings": 130000000.0, "debt_current": 405000000.0, "current_liabilities": 2986000000.0, "long_term_debt": 14594000000.0, "total_liabilities": 26621000000.0, "temporary_equity": null, "equity_parent": 12640000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 39261000000.0, "shares_outstanding": 227015277.0, "retained_earnings": 10611000000.0, "preferred_stock": null, "long_term_investments": 3673000000.0, "equity_method_investments": null, "accrued_taxes_current": 243000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-23-000032" ], "value_sources": { "cash": [ "10-Q:0000702165-23-000032" ], "receivables": [ "10-Q:0000702165-23-000032" ], "current_assets": [ "10-Q:0000702165-23-000032" ], "ppe_net": [ "10-Q:0000702165-23-000032" ], "total_assets": [ "10-Q:0000702165-23-000032" ], "accounts_payable": [ "10-Q:0000702165-23-000032" ], "short_term_borrowings": [ "10-Q:0000702165-23-000032" ], "debt_current": [ "10-Q:0000702165-23-000032" ], "current_liabilities": [ "10-Q:0000702165-23-000032" ], "long_term_debt": [ "10-Q:0000702165-23-000032" ], "total_liabilities": [ "10-Q:0000702165-23-000032" ], "equity_parent": [ "10-Q:0000702165-23-000032" ], "liabilities_and_equity": [ "10-Q:0000702165-23-000032" ], "shares_outstanding": [ "10-Q:0000702165-23-000032" ], "retained_earnings": [ "10-Q:0000702165-23-000032" ], "long_term_investments": [ "10-Q:0000702165-23-000032" ], "accrued_taxes_current": [ "10-Q:0000702165-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1506000000.0, "short_term_investments": null, "receivables": 1210000000.0, "inventory": null, "current_assets": 3142000000.0, "ppe_net": 32668000000.0, "goodwill": null, "intangibles": null, "total_assets": 40739000000.0, "accounts_payable": 1499000000.0, "short_term_borrowings": 0.0, "debt_current": 405000000.0, "current_liabilities": 2914000000.0, "long_term_debt": 16179000000.0, "total_liabilities": 28124000000.0, "temporary_equity": null, "equity_parent": 12615000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 40739000000.0, "shares_outstanding": 226136334.0, "retained_earnings": 10589000000.0, "preferred_stock": null, "long_term_investments": 3824000000.0, "equity_method_investments": null, "accrued_taxes_current": 213000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-23-000037" ], "value_sources": { "cash": [ "10-Q:0000702165-23-000037" ], "receivables": [ "10-Q:0000702165-23-000037" ], "current_assets": [ "10-Q:0000702165-23-000037" ], "ppe_net": [ "10-Q:0000702165-23-000037" ], "total_assets": [ "10-Q:0000702165-23-000037" ], "accounts_payable": [ "10-Q:0000702165-23-000037" ], "short_term_borrowings": [ "10-Q:0000702165-23-000037" ], "debt_current": [ "10-Q:0000702165-23-000037" ], "current_liabilities": [ "10-Q:0000702165-23-000037" ], "long_term_debt": [ "10-Q:0000702165-23-000037" ], "total_liabilities": [ "10-Q:0000702165-23-000037" ], "equity_parent": [ "10-Q:0000702165-23-000037" ], "liabilities_and_equity": [ "10-Q:0000702165-23-000037" ], "shares_outstanding": [ "10-Q:0000702165-23-000037" ], "retained_earnings": [ "10-Q:0000702165-23-000037" ], "long_term_investments": [ "10-Q:0000702165-23-000037" ], "accrued_taxes_current": [ "10-Q:0000702165-23-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1568000000.0, "short_term_investments": null, "receivables": 1147000000.0, "inventory": null, "current_assets": 3271000000.0, "ppe_net": 33326000000.0, "goodwill": null, "intangibles": null, "total_assets": 41652000000.0, "accounts_payable": 1638000000.0, "short_term_borrowings": 0.0, "debt_current": 4000000.0, "current_liabilities": 2632000000.0, "long_term_debt": 17175000000.0, "total_liabilities": 28871000000.0, "temporary_equity": null, "equity_parent": 12781000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 41652000000.0, "shares_outstanding": 225681254.0, "retained_earnings": 10695000000.0, "preferred_stock": null, "long_term_investments": 3839000000.0, "equity_method_investments": 3048000000.0, "accrued_taxes_current": 262000000.0, "commercial_paper": null, "operating_lease_liability": 392000000.0, "operating_lease_liability_current": 105000000.0, "operating_lease_liability_noncurrent": 287000000.0, "operating_lease_discount_rate": 0.0378, "operating_lease_payments_y1": 116000000.0, "operating_lease_payments_total": 444000000.0, "operating_lease_imputed_interest": 52000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 556000000.0, "debt_maturity_y3": 602000000.0, "debt_maturity_y4": 621000000.0, "debt_maturity_y5": 602000000.0, "debt_maturity_after_y5": 14794000000.0 }, "sources": [ "10-K:0000702165-24-000005", "10-K:0000702165-25-000008", "10-Q:0000702165-24-000028" ], "value_sources": { "cash": [ "10-K:0000702165-25-000008" ], "receivables": [ "10-K:0000702165-25-000008" ], "current_assets": [ "10-K:0000702165-25-000008" ], "ppe_net": [ "10-K:0000702165-25-000008" ], "total_assets": [ "10-K:0000702165-25-000008" ], "accounts_payable": [ "10-K:0000702165-25-000008" ], "short_term_borrowings": [ "10-Q:0000702165-24-000028" ], "debt_current": [ "10-K:0000702165-25-000008" ], "current_liabilities": [ "10-K:0000702165-25-000008" ], "long_term_debt": [ "10-K:0000702165-25-000008" ], "total_liabilities": [ "10-K:0000702165-25-000008" ], "equity_parent": [ "10-K:0000702165-25-000008" ], "liabilities_and_equity": [ "10-K:0000702165-25-000008" ], "shares_outstanding": [ "10-K:0000702165-25-000008" ], "retained_earnings": [ "10-K:0000702165-25-000008" ], "long_term_investments": [ "10-K:0000702165-25-000008" ], "equity_method_investments": [ "10-K:0000702165-25-000008" ], "accrued_taxes_current": [ "10-K:0000702165-25-000008" ], "operating_lease_liability": [ "10-K:0000702165-25-000008" ], "operating_lease_liability_current": [ "10-K:0000702165-25-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0000702165-25-000008" ], "operating_lease_discount_rate": [ "10-K:0000702165-25-000008" ], "operating_lease_payments_y1": [ "10-K:0000702165-25-000008" ], "operating_lease_payments_total": [ "10-K:0000702165-25-000008" ], "operating_lease_imputed_interest": [ "10-K:0000702165-25-000008" ], "debt_maturity_y2": [ "10-K:0000702165-24-000005" ], "debt_maturity_y3": [ "10-K:0000702165-24-000005" ], "debt_maturity_y4": [ "10-K:0000702165-24-000005" ], "debt_maturity_y5": [ "10-K:0000702165-24-000005" ], "debt_maturity_after_y5": [ "10-K:0000702165-24-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 652000000.0, "short_term_investments": null, "receivables": 1198000000.0, "inventory": null, "current_assets": 2356000000.0, "ppe_net": 35051000000.0, "goodwill": null, "intangibles": null, "total_assets": 42128000000.0, "accounts_payable": 1506000000.0, "short_term_borrowings": 400000000.0, "debt_current": 4000000.0, "current_liabilities": 3447000000.0, "long_term_debt": 17179000000.0, "total_liabilities": 29592000000.0, "temporary_equity": null, "equity_parent": 12536000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 42128000000.0, "shares_outstanding": 225914028.0, "retained_earnings": 10443000000.0, "preferred_stock": null, "long_term_investments": 3570000000.0, "equity_method_investments": null, "accrued_taxes_current": 222000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-24-000009" ], "value_sources": { "cash": [ "10-Q:0000702165-24-000009" ], "receivables": [ "10-Q:0000702165-24-000009" ], "current_assets": [ "10-Q:0000702165-24-000009" ], "ppe_net": [ "10-Q:0000702165-24-000009" ], "total_assets": [ "10-Q:0000702165-24-000009" ], "accounts_payable": [ "10-Q:0000702165-24-000009" ], "short_term_borrowings": [ "10-Q:0000702165-24-000009" ], "debt_current": [ "10-Q:0000702165-24-000009" ], "current_liabilities": [ "10-Q:0000702165-24-000009" ], "long_term_debt": [ "10-Q:0000702165-24-000009" ], "total_liabilities": [ "10-Q:0000702165-24-000009" ], "equity_parent": [ "10-Q:0000702165-24-000009" ], "liabilities_and_equity": [ "10-Q:0000702165-24-000009" ], "shares_outstanding": [ "10-Q:0000702165-24-000009" ], "retained_earnings": [ "10-Q:0000702165-24-000009" ], "long_term_investments": [ "10-Q:0000702165-24-000009" ], "accrued_taxes_current": [ "10-Q:0000702165-24-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 659000000.0, "short_term_investments": null, "receivables": 1189000000.0, "inventory": null, "current_assets": 2304000000.0, "ppe_net": 35280000000.0, "goodwill": null, "intangibles": null, "total_assets": 42558000000.0, "accounts_payable": 1535000000.0, "short_term_borrowings": 400000000.0, "debt_current": 255000000.0, "current_liabilities": 3667000000.0, "long_term_debt": 16937000000.0, "total_liabilities": 29579000000.0, "temporary_equity": null, "equity_parent": 12979000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 42558000000.0, "shares_outstanding": 226096433.0, "retained_earnings": 10874000000.0, "preferred_stock": null, "long_term_investments": 3812000000.0, "equity_method_investments": null, "accrued_taxes_current": 208000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-24-000028" ], "value_sources": { "cash": [ "10-Q:0000702165-24-000028" ], "receivables": [ "10-Q:0000702165-24-000028" ], "current_assets": [ "10-Q:0000702165-24-000028" ], "ppe_net": [ "10-Q:0000702165-24-000028" ], "total_assets": [ "10-Q:0000702165-24-000028" ], "accounts_payable": [ "10-Q:0000702165-24-000028" ], "short_term_borrowings": [ "10-Q:0000702165-24-000028" ], "debt_current": [ "10-Q:0000702165-24-000028" ], "current_liabilities": [ "10-Q:0000702165-24-000028" ], "long_term_debt": [ "10-Q:0000702165-24-000028" ], "total_liabilities": [ "10-Q:0000702165-24-000028" ], "equity_parent": [ "10-Q:0000702165-24-000028" ], "liabilities_and_equity": [ "10-Q:0000702165-24-000028" ], "shares_outstanding": [ "10-Q:0000702165-24-000028" ], "retained_earnings": [ "10-Q:0000702165-24-000028" ], "long_term_investments": [ "10-Q:0000702165-24-000028" ], "accrued_taxes_current": [ "10-Q:0000702165-24-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 975000000.0, "short_term_investments": null, "receivables": 1302000000.0, "inventory": null, "current_assets": 2690000000.0, "ppe_net": 35390000000.0, "goodwill": null, "intangibles": null, "total_assets": 43255000000.0, "accounts_payable": 1614000000.0, "short_term_borrowings": null, "debt_current": 555000000.0, "current_liabilities": 3677000000.0, "long_term_debt": 16644000000.0, "total_liabilities": 29470000000.0, "temporary_equity": null, "equity_parent": 13785000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 43255000000.0, "shares_outstanding": 226239662.0, "retained_earnings": 11666000000.0, "preferred_stock": null, "long_term_investments": 3968000000.0, "equity_method_investments": null, "accrued_taxes_current": 179000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-24-000035" ], "value_sources": { "cash": [ "10-Q:0000702165-24-000035" ], "receivables": [ "10-Q:0000702165-24-000035" ], "current_assets": [ "10-Q:0000702165-24-000035" ], "ppe_net": [ "10-Q:0000702165-24-000035" ], "total_assets": [ "10-Q:0000702165-24-000035" ], "accounts_payable": [ "10-Q:0000702165-24-000035" ], "debt_current": [ "10-Q:0000702165-24-000035" ], "current_liabilities": [ "10-Q:0000702165-24-000035" ], "long_term_debt": [ "10-Q:0000702165-24-000035" ], "total_liabilities": [ "10-Q:0000702165-24-000035" ], "equity_parent": [ "10-Q:0000702165-24-000035" ], "liabilities_and_equity": [ "10-Q:0000702165-24-000035" ], "shares_outstanding": [ "10-Q:0000702165-24-000035" ], "retained_earnings": [ "10-Q:0000702165-24-000035" ], "long_term_investments": [ "10-Q:0000702165-24-000035" ], "accrued_taxes_current": [ "10-Q:0000702165-24-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1641000000.0, "short_term_investments": null, "receivables": 1069000000.0, "inventory": null, "current_assets": 3188000000.0, "ppe_net": 35831000000.0, "goodwill": null, "intangibles": null, "total_assets": 43682000000.0, "accounts_payable": 1704000000.0, "short_term_borrowings": null, "debt_current": 555000000.0, "current_liabilities": 3545000000.0, "long_term_debt": 16651000000.0, "total_liabilities": 29376000000.0, "temporary_equity": null, "equity_parent": 14306000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 43682000000.0, "shares_outstanding": 226320894.0, "retained_earnings": 12093000000.0, "preferred_stock": null, "long_term_investments": 3370000000.0, "equity_method_investments": 3184000000.0, "accrued_taxes_current": 337000000.0, "commercial_paper": null, "operating_lease_liability": 272000000.0, "operating_lease_liability_current": 81000000.0, "operating_lease_liability_noncurrent": 191000000.0, "operating_lease_discount_rate": 0.0396, "operating_lease_payments_y1": 89000000.0, "operating_lease_payments_total": 314000000.0, "operating_lease_imputed_interest": 42000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 602000000.0, "debt_maturity_y3": 621000000.0, "debt_maturity_y4": 602000000.0, "debt_maturity_y5": 610000000.0, "debt_maturity_after_y5": 14216000000.0 }, "sources": [ "10-K:0000702165-25-000008", "10-K:0001628280-26-006268" ], "value_sources": { "cash": [ "10-K:0001628280-26-006268" ], "receivables": [ "10-K:0001628280-26-006268" ], "current_assets": [ "10-K:0001628280-26-006268" ], "ppe_net": [ "10-K:0001628280-26-006268" ], "total_assets": [ "10-K:0001628280-26-006268" ], "accounts_payable": [ "10-K:0001628280-26-006268" ], "debt_current": [ "10-K:0001628280-26-006268" ], "current_liabilities": [ "10-K:0001628280-26-006268" ], "long_term_debt": [ "10-K:0001628280-26-006268" ], "total_liabilities": [ "10-K:0001628280-26-006268" ], "equity_parent": [ "10-K:0001628280-26-006268" ], "liabilities_and_equity": [ "10-K:0001628280-26-006268" ], "shares_outstanding": [ "10-K:0001628280-26-006268" ], "retained_earnings": [ "10-K:0001628280-26-006268" ], "long_term_investments": [ "10-K:0001628280-26-006268" ], "equity_method_investments": [ "10-K:0001628280-26-006268" ], "accrued_taxes_current": [ "10-K:0001628280-26-006268" ], "operating_lease_liability": [ "10-K:0001628280-26-006268" ], "operating_lease_liability_current": [ "10-K:0001628280-26-006268" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-26-006268" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-006268" ], "operating_lease_payments_y1": [ "10-K:0001628280-26-006268" ], "operating_lease_payments_total": [ "10-K:0001628280-26-006268" ], "operating_lease_imputed_interest": [ "10-K:0001628280-26-006268" ], "debt_maturity_y2": [ "10-K:0000702165-25-000008" ], "debt_maturity_y3": [ "10-K:0000702165-25-000008" ], "debt_maturity_y4": [ "10-K:0000702165-25-000008" ], "debt_maturity_y5": [ "10-K:0000702165-25-000008" ], "debt_maturity_after_y5": [ "10-K:0000702165-25-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 1006000000.0, "short_term_investments": null, "receivables": 1231000000.0, "inventory": null, "current_assets": 2701000000.0, "ppe_net": 35803000000.0, "goodwill": null, "intangibles": null, "total_assets": 43800000000.0, "accounts_payable": 1445000000.0, "short_term_borrowings": null, "debt_current": 555000000.0, "current_liabilities": 3450000000.0, "long_term_debt": 16660000000.0, "total_liabilities": 29289000000.0, "temporary_equity": null, "equity_parent": 14511000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 43800000000.0, "shares_outstanding": 225443501.0, "retained_earnings": 12296000000.0, "preferred_stock": null, "long_term_investments": 4003000000.0, "equity_method_investments": null, "accrued_taxes_current": 490000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-25-000013" ], "value_sources": { "cash": [ "10-Q:0000702165-25-000013" ], "receivables": [ "10-Q:0000702165-25-000013" ], "current_assets": [ "10-Q:0000702165-25-000013" ], "ppe_net": [ "10-Q:0000702165-25-000013" ], "total_assets": [ "10-Q:0000702165-25-000013" ], "accounts_payable": [ "10-Q:0000702165-25-000013" ], "debt_current": [ "10-Q:0000702165-25-000013" ], "current_liabilities": [ "10-Q:0000702165-25-000013" ], "long_term_debt": [ "10-Q:0000702165-25-000013" ], "total_liabilities": [ "10-Q:0000702165-25-000013" ], "equity_parent": [ "10-Q:0000702165-25-000013" ], "liabilities_and_equity": [ "10-Q:0000702165-25-000013" ], "shares_outstanding": [ "10-Q:0000702165-25-000013" ], "retained_earnings": [ "10-Q:0000702165-25-000013" ], "long_term_investments": [ "10-Q:0000702165-25-000013" ], "accrued_taxes_current": [ "10-Q:0000702165-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 1303000000.0, "short_term_investments": null, "receivables": 1123000000.0, "inventory": null, "current_assets": 2907000000.0, "ppe_net": 35921000000.0, "goodwill": null, "intangibles": null, "total_assets": 44155000000.0, "accounts_payable": 1504000000.0, "short_term_borrowings": null, "debt_current": 903000000.0, "current_liabilities": 3667000000.0, "long_term_debt": 16464000000.0, "total_liabilities": 29368000000.0, "temporary_equity": null, "equity_parent": 14787000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 44155000000.0, "shares_outstanding": 224614894.0, "retained_earnings": 12563000000.0, "preferred_stock": null, "long_term_investments": 4038000000.0, "equity_method_investments": null, "accrued_taxes_current": 223000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 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:0000702165-25-000028" ], "value_sources": { "cash": [ "10-Q:0000702165-25-000028" ], "receivables": [ "10-Q:0000702165-25-000028" ], "current_assets": [ "10-Q:0000702165-25-000028" ], "ppe_net": [ "10-Q:0000702165-25-000028" ], "total_assets": [ "10-Q:0000702165-25-000028" ], "accounts_payable": [ "10-Q:0000702165-25-000028" ], "debt_current": [ "10-Q:0000702165-25-000028" ], "current_liabilities": [ "10-Q:0000702165-25-000028" ], "long_term_debt": [ "10-Q:0000702165-25-000028" ], "total_liabilities": [ "10-Q:0000702165-25-000028" ], "equity_parent": [ "10-Q:0000702165-25-000028" ], "liabilities_and_equity": [ "10-Q:0000702165-25-000028" ], "shares_outstanding": [ "10-Q:0000702165-25-000028" ], "retained_earnings": [ "10-Q:0000702165-25-000028" ], "long_term_investments": [ "10-Q:0000702165-25-000028" ], "accrued_taxes_current": [ "10-Q:0000702165-25-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 1418000000.0, "short_term_investments": null, "receivables": 1102000000.0, "inventory": null, "current_assets": 3036000000.0, "ppe_net": 36112000000.0, "goodwill": null, "intangibles": null, "total_assets": 44580000000.0, "accounts_payable": 1657000000.0, "short_term_borrowings": null, "debt_current": 607000000.0, "current_liabilities": 3524000000.0, "long_term_debt": 16476000000.0, "total_liabilities": 29439000000.0, "temporary_equity": null, "equity_parent": 15141000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 44580000000.0, "shares_outstanding": 224386617.0, "retained_earnings": 12894000000.0, "preferred_stock": null, "long_term_investments": 4081000000.0, "equity_method_investments": null, "accrued_taxes_current": 227000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-25-046128" ], "value_sources": { "cash": [ "10-Q:0001628280-25-046128" ], "receivables": [ "10-Q:0001628280-25-046128" ], "current_assets": [ "10-Q:0001628280-25-046128" ], "ppe_net": [ "10-Q:0001628280-25-046128" ], "total_assets": [ "10-Q:0001628280-25-046128" ], "accounts_payable": [ "10-Q:0001628280-25-046128" ], "debt_current": [ "10-Q:0001628280-25-046128" ], "current_liabilities": [ "10-Q:0001628280-25-046128" ], "long_term_debt": [ "10-Q:0001628280-25-046128" ], "total_liabilities": [ "10-Q:0001628280-25-046128" ], "equity_parent": [ "10-Q:0001628280-25-046128" ], "liabilities_and_equity": [ "10-Q:0001628280-25-046128" ], "shares_outstanding": [ "10-Q:0001628280-25-046128" ], "retained_earnings": [ "10-Q:0001628280-25-046128" ], "long_term_investments": [ "10-Q:0001628280-25-046128" ], "accrued_taxes_current": [ "10-Q:0001628280-25-046128" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1530000000.0, "short_term_investments": null, "receivables": 988000000.0, "inventory": null, "current_assets": 3198000000.0, "ppe_net": 36479000000.0, "goodwill": null, "intangibles": null, "total_assets": 45236000000.0, "accounts_payable": 1863000000.0, "short_term_borrowings": null, "debt_current": 607000000.0, "current_liabilities": 3775000000.0, "long_term_debt": 16480000000.0, "total_liabilities": 29689000000.0, "temporary_equity": null, "equity_parent": 15547000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 45236000000.0, "shares_outstanding": 224420699.0, "retained_earnings": 13235000000.0, "preferred_stock": null, "long_term_investments": 4089000000.0, "equity_method_investments": 3316000000.0, "accrued_taxes_current": 340000000.0, "commercial_paper": null, "operating_lease_liability": 218000000.0, "operating_lease_liability_current": 70000000.0, "operating_lease_liability_noncurrent": 148000000.0, "operating_lease_discount_rate": 0.0405, "operating_lease_payments_y1": 77000000.0, "operating_lease_payments_total": 253000000.0, "operating_lease_imputed_interest": 35000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 625000000.0, "debt_maturity_y3": 602000000.0, "debt_maturity_y4": 611000000.0, "debt_maturity_y5": 600000000.0, "debt_maturity_after_y5": 14042000000.0 }, "sources": [ "10-K:0001628280-26-006268", "10-Q:0001628280-26-066836" ], "value_sources": { "cash": [ "10-Q:0001628280-26-066836" ], "receivables": [ "10-Q:0001628280-26-066836" ], "current_assets": [ "10-Q:0001628280-26-066836" ], "ppe_net": [ "10-Q:0001628280-26-066836" ], "total_assets": [ "10-Q:0001628280-26-066836" ], "accounts_payable": [ "10-Q:0001628280-26-066836" ], "debt_current": [ "10-Q:0001628280-26-066836" ], "current_liabilities": [ "10-Q:0001628280-26-066836" ], "long_term_debt": [ "10-Q:0001628280-26-066836" ], "total_liabilities": [ "10-Q:0001628280-26-066836" ], "equity_parent": [ "10-Q:0001628280-26-066836" ], "liabilities_and_equity": [ "10-Q:0001628280-26-066836" ], "shares_outstanding": [ "10-Q:0001628280-26-066836" ], "retained_earnings": [ "10-Q:0001628280-26-066836" ], "long_term_investments": [ "10-Q:0001628280-26-066836" ], "equity_method_investments": [ "10-K:0001628280-26-006268" ], "accrued_taxes_current": [ "10-Q:0001628280-26-066836" ], "operating_lease_liability": [ "10-K:0001628280-26-006268" ], "operating_lease_liability_current": [ "10-K:0001628280-26-006268" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-26-006268" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-006268" ], "operating_lease_payments_y1": [ "10-K:0001628280-26-006268" ], "operating_lease_payments_total": [ "10-K:0001628280-26-006268" ], "operating_lease_imputed_interest": [ "10-K:0001628280-26-006268" ], "debt_maturity_y2": [ "10-K:0001628280-26-006268" ], "debt_maturity_y3": [ "10-K:0001628280-26-006268" ], "debt_maturity_y4": [ "10-K:0001628280-26-006268" ], "debt_maturity_y5": [ "10-K:0001628280-26-006268" ], "debt_maturity_after_y5": [ "10-K:0001628280-26-006268" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 1341000000.0, "short_term_investments": null, "receivables": 1123000000.0, "inventory": null, "current_assets": 3024000000.0, "ppe_net": 36442000000.0, "goodwill": null, "intangibles": null, "total_assets": 45113000000.0, "accounts_payable": 1695000000.0, "short_term_borrowings": null, "debt_current": 609000000.0, "current_liabilities": 3335000000.0, "long_term_debt": 16492000000.0, "total_liabilities": 29309000000.0, "temporary_equity": null, "equity_parent": 15804000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 45113000000.0, "shares_outstanding": 224594001.0, "retained_earnings": 13477000000.0, "preferred_stock": null, "long_term_investments": 4116000000.0, "equity_method_investments": null, "accrued_taxes_current": 320000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-027051" ], "value_sources": { "cash": [ "10-Q:0001628280-26-027051" ], "receivables": [ "10-Q:0001628280-26-027051" ], "current_assets": [ "10-Q:0001628280-26-027051" ], "ppe_net": [ "10-Q:0001628280-26-027051" ], "total_assets": [ "10-Q:0001628280-26-027051" ], "accounts_payable": [ "10-Q:0001628280-26-027051" ], "debt_current": [ "10-Q:0001628280-26-027051" ], "current_liabilities": [ "10-Q:0001628280-26-027051" ], "long_term_debt": [ "10-Q:0001628280-26-027051" ], "total_liabilities": [ "10-Q:0001628280-26-027051" ], "equity_parent": [ "10-Q:0001628280-26-027051" ], "liabilities_and_equity": [ "10-Q:0001628280-26-027051" ], "shares_outstanding": [ "10-Q:0001628280-26-027051" ], "retained_earnings": [ "10-Q:0001628280-26-027051" ], "long_term_investments": [ "10-Q:0001628280-26-027051" ], "accrued_taxes_current": [ "10-Q:0001628280-26-027051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 1069000000.0, "short_term_investments": null, "receivables": 1177000000.0, "inventory": null, "current_assets": 2801000000.0, "ppe_net": 36626000000.0, "goodwill": null, "intangibles": null, "total_assets": 45122000000.0, "accounts_payable": 1783000000.0, "short_term_borrowings": null, "debt_current": 649000000.0, "current_liabilities": 3370000000.0, "long_term_debt": 15967000000.0, "total_liabilities": 28869000000.0, "temporary_equity": null, "equity_parent": 16253000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 45122000000.0, "shares_outstanding": 224608373.0, "retained_earnings": 13907000000.0, "preferred_stock": null, "long_term_investments": 4155000000.0, "equity_method_investments": null, "accrued_taxes_current": 218000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-049326" ], "value_sources": { "cash": [ "10-Q:0001628280-26-049326" ], "receivables": [ "10-Q:0001628280-26-049326" ], "current_assets": [ "10-Q:0001628280-26-049326" ], "ppe_net": [ "10-Q:0001628280-26-049326" ], "total_assets": [ "10-Q:0001628280-26-049326" ], "accounts_payable": [ "10-Q:0001628280-26-049326" ], "debt_current": [ "10-Q:0001628280-26-049326" ], "current_liabilities": [ "10-Q:0001628280-26-049326" ], "long_term_debt": [ "10-Q:0001628280-26-049326" ], "total_liabilities": [ "10-Q:0001628280-26-049326" ], "equity_parent": [ "10-Q:0001628280-26-049326" ], "liabilities_and_equity": [ "10-Q:0001628280-26-049326" ], "shares_outstanding": [ "10-Q:0001628280-26-049326" ], "retained_earnings": [ "10-Q:0001628280-26-049326" ], "long_term_investments": [ "10-Q:0001628280-26-049326" ], "accrued_taxes_current": [ "10-Q:0001628280-26-049326" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 1598000000.0, "short_term_investments": null, "receivables": 1229000000.0, "inventory": null, "current_assets": 3325000000.0, "ppe_net": 36857000000.0, "goodwill": null, "intangibles": null, "total_assets": 45949000000.0, "accounts_payable": 2064000000.0, "short_term_borrowings": null, "debt_current": 649000000.0, "current_liabilities": 3681000000.0, "long_term_debt": 15964000000.0, "total_liabilities": 29219000000.0, "temporary_equity": null, "equity_parent": 16730000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 45949000000.0, "shares_outstanding": 224616686.0, "retained_earnings": 14361000000.0, "preferred_stock": null, "long_term_investments": 4186000000.0, "equity_method_investments": null, "accrued_taxes_current": 236000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-066836" ], "value_sources": { "cash": [ "10-Q:0001628280-26-066836" ], "receivables": [ "10-Q:0001628280-26-066836" ], "current_assets": [ "10-Q:0001628280-26-066836" ], "ppe_net": [ "10-Q:0001628280-26-066836" ], "total_assets": [ "10-Q:0001628280-26-066836" ], "accounts_payable": [ "10-Q:0001628280-26-066836" ], "debt_current": [ "10-Q:0001628280-26-066836" ], "current_liabilities": [ "10-Q:0001628280-26-066836" ], "long_term_debt": [ "10-Q:0001628280-26-066836" ], "total_liabilities": [ "10-Q:0001628280-26-066836" ], "equity_parent": [ "10-Q:0001628280-26-066836" ], "liabilities_and_equity": [ "10-Q:0001628280-26-066836" ], "shares_outstanding": [ "10-Q:0001628280-26-066836" ], "retained_earnings": [ "10-Q:0001628280-26-066836" ], "long_term_investments": [ "10-Q:0001628280-26-066836" ], "accrued_taxes_current": [ "10-Q:0001628280-26-066836" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 955000000.0, "cfi": -233000000.0, "cff": -694000000.0, "capex": 366000000.0, "d_and_a": 292000000.0, "sbc": 2000000.0, "dividends_paid": 242000000.0, "buybacks": 466000000.0, "interest_paid": 121000000.0, "taxes_paid": 16000000.0, "depreciation": 292000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 11000000.0, "change_receivables": -32000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-21-000011" ], "value_sources": { "cfo": [ "10-Q:0000702165-21-000011" ], "cfi": [ "10-Q:0000702165-21-000011" ], "cff": [ "10-Q:0000702165-21-000011" ], "capex": [ "10-Q:0000702165-21-000011" ], "d_and_a": [ "10-Q:0000702165-21-000011" ], "sbc": [ "10-Q:0000702165-21-000011" ], "dividends_paid": [ "10-Q:0000702165-21-000011" ], "buybacks": [ "10-Q:0000702165-21-000011" ], "interest_paid": [ "10-Q:0000702165-21-000011" ], "taxes_paid": [ "10-Q:0000702165-21-000011" ], "depreciation": [ "10-Q:0000702165-21-000011" ], "deferred_tax": [ "10-Q:0000702165-21-000011" ], "change_receivables": [ "10-Q:0000702165-21-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 803000000.0, "cfi": -307000000.0, "cff": 39000000.0, "capex": 369000000.0, "d_and_a": 282000000.0, "sbc": 10000000.0, "dividends_paid": 240000000.0, "buybacks": 203000000.0, "interest_paid": 166000000.0, "taxes_paid": -15000000.0, "depreciation": 282000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 45000000.0, "change_receivables": -66000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-21-000011", "10-Q:0000702165-21-000025" ], "value_sources": { "cfo": [ "10-Q:0000702165-21-000011", "10-Q:0000702165-21-000025" ], "cfi": [ "10-Q:0000702165-21-000011", "10-Q:0000702165-21-000025" ], "cff": [ "10-Q:0000702165-21-000011", "10-Q:0000702165-21-000025" ], "capex": [ "10-Q:0000702165-21-000011", "10-Q:0000702165-21-000025" ], "d_and_a": [ "10-Q:0000702165-21-000025" ], "sbc": [ "10-Q:0000702165-21-000025" ], "dividends_paid": [ "10-Q:0000702165-21-000011", "10-Q:0000702165-21-000025" ], "buybacks": [ "10-Q:0000702165-21-000011", "10-Q:0000702165-21-000025" ], "interest_paid": [ "10-Q:0000702165-21-000011", "10-Q:0000702165-21-000025" ], "taxes_paid": [ "10-Q:0000702165-21-000011", "10-Q:0000702165-21-000025" ], "depreciation": [ "10-Q:0000702165-21-000025" ], "deferred_tax": [ "10-Q:0000702165-21-000011", "10-Q:0000702165-21-000025" ], "change_receivables": [ "10-Q:0000702165-21-000011", "10-Q:0000702165-21-000025" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1009000000.0, "cfi": -278000000.0, "cff": -515000000.0, "capex": 318000000.0, "d_and_a": 293000000.0, "sbc": 13000000.0, "dividends_paid": 240000000.0, "buybacks": 291000000.0, "interest_paid": 108000000.0, "taxes_paid": 117000000.0, "depreciation": 293000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 22000000.0, "change_receivables": 62000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-21-000025", "10-Q:0000702165-21-000034" ], "value_sources": { "cfo": [ "10-Q:0000702165-21-000025", "10-Q:0000702165-21-000034" ], "cfi": [ "10-Q:0000702165-21-000025", "10-Q:0000702165-21-000034" ], "cff": [ "10-Q:0000702165-21-000025", "10-Q:0000702165-21-000034" ], "capex": [ "10-Q:0000702165-21-000025", "10-Q:0000702165-21-000034" ], "d_and_a": [ "10-Q:0000702165-21-000034" ], "sbc": [ "10-Q:0000702165-21-000034" ], "dividends_paid": [ "10-Q:0000702165-21-000025", "10-Q:0000702165-21-000034" ], "buybacks": [ "10-Q:0000702165-21-000025", "10-Q:0000702165-21-000034" ], "interest_paid": [ "10-Q:0000702165-21-000025", "10-Q:0000702165-21-000034" ], "taxes_paid": [ "10-Q:0000702165-21-000025", "10-Q:0000702165-21-000034" ], "depreciation": [ "10-Q:0000702165-21-000034" ], "deferred_tax": [ "10-Q:0000702165-21-000025", "10-Q:0000702165-21-000034" ], "change_receivables": [ "10-Q:0000702165-21-000025", "10-Q:0000702165-21-000034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 870000000.0, "cfi": -357000000.0, "cff": -757000000.0, "capex": 441000000.0, "d_and_a": 287000000.0, "sbc": 3000000.0, "dividends_paid": 238000000.0, "buybacks": 479000000.0, "interest_paid": 182000000.0, "taxes_paid": 193000000.0, "depreciation": 287000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 64000000.0, "change_receivables": -35000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "value_sources": { "cfo": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "cfi": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "cff": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "capex": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "d_and_a": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "sbc": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "dividends_paid": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "buybacks": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "interest_paid": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "taxes_paid": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "depreciation": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "deferred_tax": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ], "change_receivables": [ "10-K:0000702165-22-000007", "10-Q:0000702165-21-000034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 1015000000.0, "cfi": -202000000.0, "cff": -930000000.0, "capex": 265000000.0, "d_and_a": 292000000.0, "sbc": 16000000.0, "dividends_paid": 249000000.0, "buybacks": 591000000.0, "interest_paid": 110000000.0, "taxes_paid": 27000000.0, "depreciation": 292000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 52000000.0, "change_receivables": 95000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-22-000014" ], "value_sources": { "cfo": [ "10-Q:0000702165-22-000014" ], "cfi": [ "10-Q:0000702165-22-000014" ], "cff": [ "10-Q:0000702165-22-000014" ], "capex": [ "10-Q:0000702165-22-000014" ], "d_and_a": [ "10-Q:0000702165-22-000014" ], "sbc": [ "10-Q:0000702165-22-000014" ], "dividends_paid": [ "10-Q:0000702165-22-000014" ], "buybacks": [ "10-Q:0000702165-22-000014" ], "interest_paid": [ "10-Q:0000702165-22-000014" ], "taxes_paid": [ "10-Q:0000702165-22-000014" ], "depreciation": [ "10-Q:0000702165-22-000014" ], "deferred_tax": [ "10-Q:0000702165-22-000014" ], "change_receivables": [ "10-Q:0000702165-22-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 1082000000.0, "cfi": -327000000.0, "cff": -83000000.0, "capex": 362000000.0, "d_and_a": 294000000.0, "sbc": 16000000.0, "dividends_paid": 247000000.0, "buybacks": 934000000.0, "interest_paid": 171000000.0, "taxes_paid": 222000000.0, "depreciation": 294000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 55000000.0, "change_receivables": 1000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-22-000014", "10-Q:0000702165-22-000028" ], "value_sources": { "cfo": [ "10-Q:0000702165-22-000014", "10-Q:0000702165-22-000028" ], "cfi": [ "10-Q:0000702165-22-000014", "10-Q:0000702165-22-000028" ], "cff": [ "10-Q:0000702165-22-000014", "10-Q:0000702165-22-000028" ], "capex": [ "10-Q:0000702165-22-000014", "10-Q:0000702165-22-000028" ], "d_and_a": [ "10-Q:0000702165-22-000028" ], "sbc": [ "10-Q:0000702165-22-000028" ], "dividends_paid": [ "10-Q:0000702165-22-000014", "10-Q:0000702165-22-000028" ], "buybacks": [ "10-Q:0000702165-22-000014", "10-Q:0000702165-22-000028" ], "interest_paid": [ "10-Q:0000702165-22-000014", "10-Q:0000702165-22-000028" ], "taxes_paid": [ "10-Q:0000702165-22-000014", "10-Q:0000702165-22-000028" ], "depreciation": [ "10-Q:0000702165-22-000028" ], "deferred_tax": [ "10-Q:0000702165-22-000014", "10-Q:0000702165-22-000028" ], "change_receivables": [ "10-Q:0000702165-22-000014", "10-Q:0000702165-22-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 1216000000.0, "cfi": -318000000.0, "cff": -1103000000.0, "capex": 398000000.0, "d_and_a": 297000000.0, "sbc": 14000000.0, "dividends_paid": 268000000.0, "buybacks": 935000000.0, "interest_paid": 110000000.0, "taxes_paid": 219000000.0, "depreciation": 297000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 51000000.0, "change_receivables": 6000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-22-000028", "10-Q:0000702165-22-000039" ], "value_sources": { "cfo": [ "10-Q:0000702165-22-000028", "10-Q:0000702165-22-000039" ], "cfi": [ "10-Q:0000702165-22-000028", "10-Q:0000702165-22-000039" ], "cff": [ "10-Q:0000702165-22-000028", "10-Q:0000702165-22-000039" ], "capex": [ "10-Q:0000702165-22-000028", "10-Q:0000702165-22-000039" ], "d_and_a": [ "10-Q:0000702165-22-000039" ], "sbc": [ "10-Q:0000702165-22-000039" ], "dividends_paid": [ "10-Q:0000702165-22-000028", "10-Q:0000702165-22-000039" ], "buybacks": [ "10-Q:0000702165-22-000028", "10-Q:0000702165-22-000039" ], "interest_paid": [ "10-Q:0000702165-22-000028", "10-Q:0000702165-22-000039" ], "taxes_paid": [ "10-Q:0000702165-22-000028", "10-Q:0000702165-22-000039" ], "depreciation": [ "10-Q:0000702165-22-000039" ], "deferred_tax": [ "10-Q:0000702165-22-000028", "10-Q:0000702165-22-000039" ], "change_receivables": [ "10-Q:0000702165-22-000028", "10-Q:0000702165-22-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 942000000.0, "cfi": -375000000.0, "cff": -1193000000.0, "capex": 445000000.0, "d_and_a": 298000000.0, "sbc": 8000000.0, "dividends_paid": 264000000.0, "buybacks": 930000000.0, "interest_paid": 188000000.0, "taxes_paid": 186000000.0, "depreciation": 298000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 26000000.0, "change_receivables": 31000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "value_sources": { "cfo": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "cfi": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "cff": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "capex": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "d_and_a": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "sbc": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "dividends_paid": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "buybacks": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "interest_paid": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "taxes_paid": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "depreciation": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "deferred_tax": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ], "change_receivables": [ "10-K:0000702165-23-000010", "10-Q:0000702165-22-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 994000000.0, "cfi": -335000000.0, "cff": 73000000.0, "capex": 389000000.0, "d_and_a": 302000000.0, "sbc": 23000000.0, "dividends_paid": 297000000.0, "buybacks": 600000000.0, "interest_paid": 114000000.0, "taxes_paid": 9000000.0, "depreciation": 302000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 48000000.0, "change_receivables": 94000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-23-000017" ], "value_sources": { "cfo": [ "10-Q:0000702165-23-000017" ], "cfi": [ "10-Q:0000702165-23-000017" ], "cff": [ "10-Q:0000702165-23-000017" ], "capex": [ "10-Q:0000702165-23-000017" ], "d_and_a": [ "10-Q:0000702165-23-000017" ], "sbc": [ "10-Q:0000702165-23-000017" ], "dividends_paid": [ "10-Q:0000702165-23-000017" ], "buybacks": [ "10-Q:0000702165-23-000017" ], "interest_paid": [ "10-Q:0000702165-23-000017" ], "taxes_paid": [ "10-Q:0000702165-23-000017" ], "depreciation": [ "10-Q:0000702165-23-000017" ], "deferred_tax": [ "10-Q:0000702165-23-000017" ], "change_receivables": [ "10-Q:0000702165-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 1017000000.0, "cfi": -379000000.0, "cff": -950000000.0, "capex": 448000000.0, "d_and_a": 304000000.0, "sbc": 13000000.0, "dividends_paid": 294000000.0, "buybacks": 854000000.0, "interest_paid": 180000000.0, "taxes_paid": 312000000.0, "depreciation": 304000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 63000000.0, "change_receivables": 136000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-23-000017", "10-Q:0000702165-23-000032" ], "value_sources": { "cfo": [ "10-Q:0000702165-23-000017", "10-Q:0000702165-23-000032" ], "cfi": [ "10-Q:0000702165-23-000017", "10-Q:0000702165-23-000032" ], "cff": [ "10-Q:0000702165-23-000017", "10-Q:0000702165-23-000032" ], "capex": [ "10-Q:0000702165-23-000017", "10-Q:0000702165-23-000032" ], "d_and_a": [ "10-Q:0000702165-23-000032" ], "sbc": [ "10-Q:0000702165-23-000032" ], "dividends_paid": [ "10-Q:0000702165-23-000017", "10-Q:0000702165-23-000032" ], "buybacks": [ "10-Q:0000702165-23-000017", "10-Q:0000702165-23-000032" ], "interest_paid": [ "10-Q:0000702165-23-000017", "10-Q:0000702165-23-000032" ], "taxes_paid": [ "10-Q:0000702165-23-000017", "10-Q:0000702165-23-000032" ], "depreciation": [ "10-Q:0000702165-23-000032" ], "deferred_tax": [ "10-Q:0000702165-23-000017", "10-Q:0000702165-23-000032" ], "change_receivables": [ "10-Q:0000702165-23-000017", "10-Q:0000702165-23-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 1413000000.0, "cfi": -346000000.0, "cff": -1112000000.0, "capex": 445000000.0, "d_and_a": 306000000.0, "sbc": 13000000.0, "dividends_paid": 290000000.0, "buybacks": 830000000.0, "interest_paid": 131000000.0, "taxes_paid": 257000000.0, "depreciation": 306000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -88000000.0, "change_receivables": -56000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-23-000032", "10-Q:0000702165-23-000037" ], "value_sources": { "cfo": [ "10-Q:0000702165-23-000032", "10-Q:0000702165-23-000037" ], "cfi": [ "10-Q:0000702165-23-000032", "10-Q:0000702165-23-000037" ], "cff": [ "10-Q:0000702165-23-000032", "10-Q:0000702165-23-000037" ], "capex": [ "10-Q:0000702165-23-000032", "10-Q:0000702165-23-000037" ], "d_and_a": [ "10-Q:0000702165-23-000037" ], "sbc": [ "10-Q:0000702165-23-000037" ], "dividends_paid": [ "10-Q:0000702165-23-000032", "10-Q:0000702165-23-000037" ], "buybacks": [ "10-Q:0000702165-23-000032", "10-Q:0000702165-23-000037" ], "interest_paid": [ "10-Q:0000702165-23-000032", "10-Q:0000702165-23-000037" ], "taxes_paid": [ "10-Q:0000702165-23-000032", "10-Q:0000702165-23-000037" ], "depreciation": [ "10-Q:0000702165-23-000037" ], "deferred_tax": [ "10-Q:0000702165-23-000032", "10-Q:0000702165-23-000037" ], "change_receivables": [ "10-Q:0000702165-23-000032", "10-Q:0000702165-23-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 798000000.0, "cfi": -543000000.0, "cff": -1013000000.0, "capex": 666000000.0, "d_and_a": 309000000.0, "sbc": 4000000.0, "dividends_paid": 286000000.0, "buybacks": 826000000.0, "interest_paid": 194000000.0, "taxes_paid": 172000000.0, "depreciation": 309000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 60000000.0, "change_receivables": -3000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "value_sources": { "cfo": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "cfi": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "cff": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "capex": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "d_and_a": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "sbc": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "dividends_paid": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "buybacks": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "interest_paid": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "taxes_paid": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "depreciation": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "deferred_tax": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ], "change_receivables": [ "10-K:0000702165-24-000005", "10-Q:0000702165-23-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1173000000.0, "cfi": -391000000.0, "cff": -686000000.0, "capex": 428000000.0, "d_and_a": 321000000.0, "sbc": 11000000.0, "dividends_paid": 307000000.0, "buybacks": 163000000.0, "interest_paid": 129000000.0, "taxes_paid": -1000000.0, "depreciation": 321000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -15000000.0, "change_receivables": 22000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-24-000009" ], "value_sources": { "cfo": [ "10-Q:0000702165-24-000009" ], "cfi": [ "10-Q:0000702165-24-000009" ], "cff": [ "10-Q:0000702165-24-000009" ], "capex": [ "10-Q:0000702165-24-000009" ], "d_and_a": [ "10-Q:0000702165-24-000009" ], "sbc": [ "10-Q:0000702165-24-000009" ], "dividends_paid": [ "10-Q:0000702165-24-000009" ], "buybacks": [ "10-Q:0000702165-24-000009" ], "interest_paid": [ "10-Q:0000702165-24-000009" ], "taxes_paid": [ "10-Q:0000702165-24-000009" ], "depreciation": [ "10-Q:0000702165-24-000009" ], "deferred_tax": [ "10-Q:0000702165-24-000009" ], "change_receivables": [ "10-Q:0000702165-24-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 673000000.0, "cfi": -350000000.0, "cff": -319000000.0, "capex": 520000000.0, "d_and_a": 321000000.0, "sbc": 11000000.0, "dividends_paid": 308000000.0, "buybacks": 140000000.0, "interest_paid": 189000000.0, "taxes_paid": 316000000.0, "depreciation": 321000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -20000000.0, "change_receivables": -79000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-24-000009", "10-Q:0000702165-24-000028" ], "value_sources": { "cfo": [ "10-Q:0000702165-24-000009", "10-Q:0000702165-24-000028" ], "cfi": [ "10-Q:0000702165-24-000009", "10-Q:0000702165-24-000028" ], "cff": [ "10-Q:0000702165-24-000009", "10-Q:0000702165-24-000028" ], "capex": [ "10-Q:0000702165-24-000009", "10-Q:0000702165-24-000028" ], "d_and_a": [ "10-Q:0000702165-24-000028" ], "sbc": [ "10-Q:0000702165-24-000028" ], "dividends_paid": [ "10-Q:0000702165-24-000009", "10-Q:0000702165-24-000028" ], "buybacks": [ "10-Q:0000702165-24-000009", "10-Q:0000702165-24-000028" ], "interest_paid": [ "10-Q:0000702165-24-000009", "10-Q:0000702165-24-000028" ], "taxes_paid": [ "10-Q:0000702165-24-000009", "10-Q:0000702165-24-000028" ], "depreciation": [ "10-Q:0000702165-24-000028" ], "deferred_tax": [ "10-Q:0000702165-24-000009", "10-Q:0000702165-24-000028" ], "change_receivables": [ "10-Q:0000702165-24-000009", "10-Q:0000702165-24-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 660000000.0, "cfi": -653000000.0, "cff": 943000000.0, "capex": 543000000.0, "d_and_a": 326000000.0, "sbc": 10000000.0, "dividends_paid": 305000000.0, "buybacks": 200000000.0, "interest_paid": 133000000.0, "taxes_paid": 206000000.0, "depreciation": 326000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -18000000.0, "change_receivables": 122000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-24-000028", "10-Q:0000702165-24-000035" ], "value_sources": { "cfo": [ "10-Q:0000702165-24-000028", "10-Q:0000702165-24-000035" ], "cfi": [ "10-Q:0000702165-24-000028", "10-Q:0000702165-24-000035" ], "cff": [ "10-Q:0000702165-24-000028", "10-Q:0000702165-24-000035" ], "capex": [ "10-Q:0000702165-24-000028", "10-Q:0000702165-24-000035" ], "d_and_a": [ "10-Q:0000702165-24-000035" ], "sbc": [ "10-Q:0000702165-24-000035" ], "dividends_paid": [ "10-Q:0000702165-24-000028", "10-Q:0000702165-24-000035" ], "buybacks": [ "10-Q:0000702165-24-000028", "10-Q:0000702165-24-000035" ], "interest_paid": [ "10-Q:0000702165-24-000028", "10-Q:0000702165-24-000035" ], "taxes_paid": [ "10-Q:0000702165-24-000028", "10-Q:0000702165-24-000035" ], "depreciation": [ "10-Q:0000702165-24-000035" ], "deferred_tax": [ "10-Q:0000702165-24-000028", "10-Q:0000702165-24-000035" ], "change_receivables": [ "10-Q:0000702165-24-000028", "10-Q:0000702165-24-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 673000000.0, "cfi": -788000000.0, "cff": 177000000.0, "capex": 836000000.0, "d_and_a": 330000000.0, "sbc": 8000000.0, "dividends_paid": 305000000.0, "buybacks": 119000000.0, "interest_paid": 202000000.0, "taxes_paid": 160000000.0, "depreciation": 330000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 4000000.0, "change_receivables": -63000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "value_sources": { "cfo": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "cfi": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "cff": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "capex": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "d_and_a": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "sbc": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "dividends_paid": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "buybacks": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "interest_paid": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "taxes_paid": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "depreciation": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "deferred_tax": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ], "change_receivables": [ "10-K:0000702165-25-000008", "10-Q:0000702165-24-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 839000000.0, "cfi": -1844000000.0, "cff": 89000000.0, "capex": 557000000.0, "d_and_a": 337000000.0, "sbc": 19000000.0, "dividends_paid": 305000000.0, "buybacks": 0.0, "interest_paid": 182000000.0, "taxes_paid": -2000000.0, "depreciation": 337000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -26000000.0, "change_receivables": 51000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-25-000013" ], "value_sources": { "cfo": [ "10-Q:0000702165-25-000013" ], "cfi": [ "10-Q:0000702165-25-000013" ], "cff": [ "10-Q:0000702165-25-000013" ], "capex": [ "10-Q:0000702165-25-000013" ], "d_and_a": [ "10-Q:0000702165-25-000013" ], "sbc": [ "10-Q:0000702165-25-000013" ], "dividends_paid": [ "10-Q:0000702165-25-000013" ], "buybacks": [ "10-Q:0000702165-25-000013" ], "interest_paid": [ "10-Q:0000702165-25-000013" ], "taxes_paid": [ "10-Q:0000702165-25-000013" ], "depreciation": [ "10-Q:0000702165-25-000013" ], "deferred_tax": [ "10-Q:0000702165-25-000013" ], "change_receivables": [ "10-Q:0000702165-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1036000000.0, "cfi": -723000000.0, "cff": -306000000.0, "capex": 568000000.0, "d_and_a": 335000000.0, "sbc": 13000000.0, "dividends_paid": 305000000.0, "buybacks": 0.0, "interest_paid": 191000000.0, "taxes_paid": 109000000.0, "depreciation": 335000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 31000000.0, "change_receivables": -8000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-25-000013", "10-Q:0000702165-25-000028" ], "value_sources": { "cfo": [ "10-Q:0000702165-25-000013", "10-Q:0000702165-25-000028" ], "cfi": [ "10-Q:0000702165-25-000013", "10-Q:0000702165-25-000028" ], "cff": [ "10-Q:0000702165-25-000013", "10-Q:0000702165-25-000028" ], "capex": [ "10-Q:0000702165-25-000013", "10-Q:0000702165-25-000028" ], "d_and_a": [ "10-Q:0000702165-25-000028" ], "sbc": [ "10-Q:0000702165-25-000028" ], "dividends_paid": [ "10-Q:0000702165-25-000013", "10-Q:0000702165-25-000028" ], "buybacks": [ "10-Q:0000702165-25-000013", "10-Q:0000702165-25-000028" ], "interest_paid": [ "10-Q:0000702165-25-000013", "10-Q:0000702165-25-000028" ], "taxes_paid": [ "10-Q:0000702165-25-000013", "10-Q:0000702165-25-000028" ], "depreciation": [ "10-Q:0000702165-25-000028" ], "deferred_tax": [ "10-Q:0000702165-25-000013", "10-Q:0000702165-25-000028" ], "change_receivables": [ "10-Q:0000702165-25-000013", "10-Q:0000702165-25-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1226000000.0, "cfi": -224000000.0, "cff": -686000000.0, "capex": 581000000.0, "d_and_a": 339000000.0, "sbc": -5000000.0, "dividends_paid": 305000000.0, "buybacks": 0.0, "interest_paid": 198000000.0, "taxes_paid": 177000000.0, "depreciation": 339000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 136000000.0, "change_receivables": 113000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000702165-25-000028", "10-Q:0001628280-25-046128" ], "value_sources": { "cfo": [ "10-Q:0000702165-25-000028", "10-Q:0001628280-25-046128" ], "cfi": [ "10-Q:0000702165-25-000028", "10-Q:0001628280-25-046128" ], "cff": [ "10-Q:0000702165-25-000028", "10-Q:0001628280-25-046128" ], "capex": [ "10-Q:0000702165-25-000028", "10-Q:0001628280-25-046128" ], "d_and_a": [ "10-Q:0001628280-25-046128" ], "sbc": [ "10-Q:0001628280-25-046128" ], "dividends_paid": [ "10-Q:0000702165-25-000028", "10-Q:0001628280-25-046128" ], "buybacks": [ "10-Q:0000702165-25-000028", "10-Q:0001628280-25-046128" ], "interest_paid": [ "10-Q:0000702165-25-000028", "10-Q:0001628280-25-046128" ], "taxes_paid": [ "10-Q:0000702165-25-000028", "10-Q:0001628280-25-046128" ], "depreciation": [ "10-Q:0001628280-25-046128" ], "deferred_tax": [ "10-Q:0000702165-25-000028", "10-Q:0001628280-25-046128" ], "change_receivables": [ "10-Q:0000702165-25-000028", "10-Q:0001628280-25-046128" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 951000000.0, "cfi": 11000000.0, "cff": -296000000.0, "capex": 675000000.0, "d_and_a": 342000000.0, "sbc": 13000000.0, "dividends_paid": 306000000.0, "buybacks": 0.0, "interest_paid": 193000000.0, "taxes_paid": 21000000.0, "depreciation": 342000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 35000000.0, "change_receivables": -241000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "value_sources": { "cfo": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "cfi": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "cff": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "capex": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "d_and_a": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "sbc": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "dividends_paid": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "buybacks": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "interest_paid": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "taxes_paid": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "depreciation": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "deferred_tax": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "change_receivables": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 950000000.0, "cfi": -1021000000.0, "cff": -564000000.0, "capex": 449000000.0, "d_and_a": 346000000.0, "sbc": 18000000.0, "dividends_paid": 306000000.0, "buybacks": 248000000.0, "interest_paid": 192000000.0, "taxes_paid": 1000000.0, "depreciation": 346000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 57000000.0, "change_receivables": 165000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-027051" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-027051" ], "cfi": [ "10-Q:0001628280-26-027051" ], "cff": [ "10-Q:0001628280-26-027051" ], "capex": [ "10-Q:0001628280-26-027051" ], "d_and_a": [ "10-Q:0001628280-26-027051" ], "sbc": [ "10-Q:0001628280-26-027051" ], "dividends_paid": [ "10-Q:0001628280-26-027051" ], "buybacks": [ "10-Q:0001628280-26-027051" ], "interest_paid": [ "10-Q:0001628280-26-027051" ], "taxes_paid": [ "10-Q:0001628280-26-027051" ], "depreciation": [ "10-Q:0001628280-26-027051" ], "deferred_tax": [ "10-Q:0001628280-26-027051" ], "change_receivables": [ "10-Q:0001628280-26-027051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 1077000000.0, "cfi": -414000000.0, "cff": -366000000.0, "capex": 475000000.0, "d_and_a": 346000000.0, "sbc": 17000000.0, "dividends_paid": 303000000.0, "buybacks": 208000000.0, "interest_paid": 186000000.0, "taxes_paid": 413000000.0, "depreciation": 346000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 52000000.0, "change_receivables": -108000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "cfi": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "cff": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "capex": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "d_and_a": [ "10-Q:0001628280-26-049326" ], "sbc": [ "10-Q:0001628280-26-049326" ], "dividends_paid": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "buybacks": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "interest_paid": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "taxes_paid": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "depreciation": [ "10-Q:0001628280-26-049326" ], "deferred_tax": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "change_receivables": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1271000000.0, "cfi": -483000000.0, "cff": -673000000.0, "capex": 551000000.0, "d_and_a": 348000000.0, "sbc": 17000000.0, "dividends_paid": 303000000.0, "buybacks": 78000000.0, "interest_paid": 192000000.0, "taxes_paid": 19000000.0, "depreciation": 348000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 206000000.0, "change_receivables": -4000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "cfi": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "cff": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "capex": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "d_and_a": [ "10-Q:0001628280-26-066836" ], "sbc": [ "10-Q:0001628280-26-066836" ], "dividends_paid": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "buybacks": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "interest_paid": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "taxes_paid": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "depreciation": [ "10-Q:0001628280-26-066836" ], "deferred_tax": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "change_receivables": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1063000000.0, "cfi": -644000000.0, "cff": -307000000.0, "capex": 729000000.0, "d_and_a": 353000000.0, "sbc": 11000000.0, "dividends_paid": 303000000.0, "buybacks": 0.0, "interest_paid": 195000000.0, "taxes_paid": 58000000.0, "depreciation": 353000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -38000000.0, "change_receivables": -112000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "value_sources": { "cfo": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "cfi": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "cff": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "capex": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "d_and_a": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "sbc": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "dividends_paid": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "buybacks": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "interest_paid": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "taxes_paid": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "depreciation": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "deferred_tax": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ], "change_receivables": [ "10-K:0001628280-26-006268", "10-Q:0001628280-25-046128" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 344000000.0, "cfi": -213000000.0, "cff": -320000000.0, "capex": 382000000.0, "d_and_a": 352000000.0, "sbc": 25000000.0, "dividends_paid": 303000000.0, "buybacks": 5000000.0, "interest_paid": 185000000.0, "taxes_paid": 138000000.0, "depreciation": 352000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 48000000.0, "change_receivables": 135000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-027051" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-027051" ], "cfi": [ "10-Q:0001628280-26-027051" ], "cff": [ "10-Q:0001628280-26-027051" ], "capex": [ "10-Q:0001628280-26-027051" ], "d_and_a": [ "10-Q:0001628280-26-027051" ], "sbc": [ "10-Q:0001628280-26-027051" ], "dividends_paid": [ "10-Q:0001628280-26-027051" ], "buybacks": [ "10-Q:0001628280-26-027051" ], "interest_paid": [ "10-Q:0001628280-26-027051" ], "taxes_paid": [ "10-Q:0001628280-26-027051" ], "depreciation": [ "10-Q:0001628280-26-027051" ], "deferred_tax": [ "10-Q:0001628280-26-027051" ], "change_receivables": [ "10-Q:0001628280-26-027051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1054000000.0, "cfi": -416000000.0, "cff": -910000000.0, "capex": 439000000.0, "d_and_a": 358000000.0, "sbc": 24000000.0, "dividends_paid": 303000000.0, "buybacks": 0.0, "interest_paid": 192000000.0, "taxes_paid": 248000000.0, "depreciation": 358000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 60000000.0, "change_receivables": 55000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "cfi": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "cff": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "capex": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "d_and_a": [ "10-Q:0001628280-26-049326" ], "sbc": [ "10-Q:0001628280-26-049326" ], "dividends_paid": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "buybacks": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "interest_paid": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "taxes_paid": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "depreciation": [ "10-Q:0001628280-26-049326" ], "deferred_tax": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ], "change_receivables": [ "10-Q:0001628280-26-027051", "10-Q:0001628280-26-049326" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 1322000000.0, "cfi": -479000000.0, "cff": -314000000.0, "capex": 586000000.0, "d_and_a": 363000000.0, "sbc": 23000000.0, "dividends_paid": 304000000.0, "buybacks": 0.0, "interest_paid": 187000000.0, "taxes_paid": 170000000.0, "depreciation": 363000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 54000000.0, "change_receivables": 53000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "cfi": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "cff": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "capex": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "d_and_a": [ "10-Q:0001628280-26-066836" ], "sbc": [ "10-Q:0001628280-26-066836" ], "dividends_paid": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "buybacks": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "interest_paid": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "taxes_paid": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "depreciation": [ "10-Q:0001628280-26-066836" ], "deferred_tax": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ], "change_receivables": [ "10-Q:0001628280-26-049326", "10-Q:0001628280-26-066836" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 3637000000.0, "cfi": -1175000000.0, "cff": -1927000000.0, "capex": 1494000000.0, "d_and_a": 1154000000.0, "sbc": 28000000.0, "dividends_paid": 960000000.0, "buybacks": 1439000000.0, "interest_paid": 577000000.0, "taxes_paid": 311000000.0, "depreciation": 1154000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 142000000.0, "change_receivables": -71000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000702165-23-000010" ], "value_sources": { "cfo": [ "10-K:0000702165-23-000010" ], "cfi": [ "10-K:0000702165-23-000010" ], "cff": [ "10-K:0000702165-23-000010" ], "capex": [ "10-K:0000702165-23-000010" ], "d_and_a": [ "10-K:0000702165-23-000010" ], "sbc": [ "10-K:0000702165-23-000010" ], "dividends_paid": [ "10-K:0000702165-23-000010" ], "buybacks": [ "10-K:0000702165-23-000010" ], "interest_paid": [ "10-K:0000702165-23-000010" ], "taxes_paid": [ "10-K:0000702165-23-000010" ], "depreciation": [ "10-K:0000702165-23-000010" ], "deferred_tax": [ "10-K:0000702165-23-000010" ], "change_receivables": [ "10-K:0000702165-23-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 4255000000.0, "cfi": -1222000000.0, "cff": -3309000000.0, "capex": 1470000000.0, "d_and_a": 1181000000.0, "sbc": 54000000.0, "dividends_paid": 1028000000.0, "buybacks": 3390000000.0, "interest_paid": 579000000.0, "taxes_paid": 654000000.0, "depreciation": 1181000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 184000000.0, "change_receivables": 133000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000702165-24-000005" ], "value_sources": { "cfo": [ "10-K:0000702165-24-000005" ], "cfi": [ "10-K:0000702165-24-000005" ], "cff": [ "10-K:0000702165-24-000005" ], "capex": [ "10-K:0000702165-24-000005" ], "d_and_a": [ "10-K:0000702165-24-000005" ], "sbc": [ "10-K:0000702165-24-000005" ], "dividends_paid": [ "10-K:0000702165-24-000005" ], "buybacks": [ "10-K:0000702165-24-000005" ], "interest_paid": [ "10-K:0000702165-24-000005" ], "taxes_paid": [ "10-K:0000702165-24-000005" ], "depreciation": [ "10-K:0000702165-24-000005" ], "deferred_tax": [ "10-K:0000702165-24-000005" ], "change_receivables": [ "10-K:0000702165-24-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 4222000000.0, "cfi": -1603000000.0, "cff": -3002000000.0, "capex": 1948000000.0, "d_and_a": 1221000000.0, "sbc": 53000000.0, "dividends_paid": 1167000000.0, "buybacks": 3110000000.0, "interest_paid": 619000000.0, "taxes_paid": 750000000.0, "depreciation": 1221000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 83000000.0, "change_receivables": 171000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000702165-25-000008" ], "value_sources": { "cfo": [ "10-K:0000702165-25-000008" ], "cfi": [ "10-K:0000702165-25-000008" ], "cff": [ "10-K:0000702165-25-000008" ], "capex": [ "10-K:0000702165-25-000008" ], "d_and_a": [ "10-K:0000702165-25-000008" ], "sbc": [ "10-K:0000702165-25-000008" ], "dividends_paid": [ "10-K:0000702165-25-000008" ], "buybacks": [ "10-K:0000702165-25-000008" ], "interest_paid": [ "10-K:0000702165-25-000008" ], "taxes_paid": [ "10-K:0000702165-25-000008" ], "depreciation": [ "10-K:0000702165-25-000008" ], "deferred_tax": [ "10-K:0000702165-25-000008" ], "change_receivables": [ "10-K:0000702165-25-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 3179000000.0, "cfi": -2182000000.0, "cff": 115000000.0, "capex": 2327000000.0, "d_and_a": 1298000000.0, "sbc": 40000000.0, "dividends_paid": 1225000000.0, "buybacks": 622000000.0, "interest_paid": 653000000.0, "taxes_paid": 681000000.0, "depreciation": 1298000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -49000000.0, "change_receivables": 2000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-006268" ], "value_sources": { "cfo": [ "10-K:0001628280-26-006268" ], "cfi": [ "10-K:0001628280-26-006268" ], "cff": [ "10-K:0001628280-26-006268" ], "capex": [ "10-K:0001628280-26-006268" ], "d_and_a": [ "10-K:0001628280-26-006268" ], "sbc": [ "10-K:0001628280-26-006268" ], "dividends_paid": [ "10-K:0001628280-26-006268" ], "buybacks": [ "10-K:0001628280-26-006268" ], "interest_paid": [ "10-K:0001628280-26-006268" ], "taxes_paid": [ "10-K:0001628280-26-006268" ], "depreciation": [ "10-K:0001628280-26-006268" ], "deferred_tax": [ "10-K:0001628280-26-006268" ], "change_receivables": [ "10-K:0001628280-26-006268" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 4052000000.0, "cfi": -2780000000.0, "cff": -1199000000.0, "capex": 2381000000.0, "d_and_a": 1353000000.0, "sbc": 40000000.0, "dividends_paid": 1221000000.0, "buybacks": 0.0, "interest_paid": 764000000.0, "taxes_paid": 305000000.0, "depreciation": 1353000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 176000000.0, "change_receivables": -85000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-006268" ], "value_sources": { "cfo": [ "10-K:0001628280-26-006268" ], "cfi": [ "10-K:0001628280-26-006268" ], "cff": [ "10-K:0001628280-26-006268" ], "capex": [ "10-K:0001628280-26-006268" ], "d_and_a": [ "10-K:0001628280-26-006268" ], "sbc": [ "10-K:0001628280-26-006268" ], "dividends_paid": [ "10-K:0001628280-26-006268" ], "buybacks": [ "10-K:0001628280-26-006268" ], "interest_paid": [ "10-K:0001628280-26-006268" ], "taxes_paid": [ "10-K:0001628280-26-006268" ], "depreciation": [ "10-K:0001628280-26-006268" ], "deferred_tax": [ "10-K:0001628280-26-006268" ], "change_receivables": [ "10-K:0001628280-26-006268" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 4361000000.0, "cfi": -2562000000.0, "cff": -1910000000.0, "capex": 2204000000.0, "d_and_a": 1393000000.0, "sbc": 63000000.0, "dividends_paid": 1215000000.0, "buybacks": 534000000.0, "interest_paid": 765000000.0, "taxes_paid": 491000000.0, "depreciation": 1393000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 277000000.0, "change_receivables": -59000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-006268" ], "value_sources": { "cfo": [ "10-K:0001628280-26-006268" ], "cfi": [ "10-K:0001628280-26-006268" ], "cff": [ "10-K:0001628280-26-006268" ], "capex": [ "10-K:0001628280-26-006268" ], "d_and_a": [ "10-K:0001628280-26-006268" ], "sbc": [ "10-K:0001628280-26-006268" ], "dividends_paid": [ "10-K:0001628280-26-006268" ], "buybacks": [ "10-K:0001628280-26-006268" ], "interest_paid": [ "10-K:0001628280-26-006268" ], "taxes_paid": [ "10-K:0001628280-26-006268" ], "depreciation": [ "10-K:0001628280-26-006268" ], "deferred_tax": [ "10-K:0001628280-26-006268" ], "change_receivables": [ "10-K:0001628280-26-006268" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000702165-21-000006": { "kind": "filing", "form": "10-K", "accession": "0000702165-21-000006", "report_date": "2020-12-31", "filed": "2021-02-04", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000006/nsc-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000006/" }, "10-K:0000702165-22-000007": { "kind": "filing", "form": "10-K", "accession": "0000702165-22-000007", "report_date": "2021-12-31", "filed": "2022-02-04", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000007/nsc-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000007/" }, "10-K:0000702165-23-000010": { "kind": "filing", "form": "10-K", "accession": "0000702165-23-000010", "report_date": "2022-12-31", "filed": "2023-02-03", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/nsc-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/" }, "10-K:0000702165-24-000005": { "kind": "filing", "form": "10-K", "accession": "0000702165-24-000005", "report_date": "2023-12-31", "filed": "2024-02-05", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/nsc-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/" }, "10-K:0000702165-25-000008": { "kind": "filing", "form": "10-K", "accession": "0000702165-25-000008", "report_date": "2024-12-31", "filed": "2025-02-10", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/nsc-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/" }, "10-K:0001628280-26-006268": { "kind": "filing", "form": "10-K", "accession": "0001628280-26-006268", "report_date": "2025-12-31", "filed": "2026-02-09", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/nsc-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/" }, "10-Q:0000702165-20-000016": { "kind": "filing", "form": "10-Q", "accession": "0000702165-20-000016", "report_date": "2020-03-31", "filed": "2020-04-29", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216520000016/nsc-20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216520000016/" }, "10-Q:0000702165-20-000033": { "kind": "filing", "form": "10-Q", "accession": "0000702165-20-000033", "report_date": "2020-06-30", "filed": "2020-07-29", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216520000033/nsc-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216520000033/" }, "10-Q:0000702165-20-000042": { "kind": "filing", "form": "10-Q", "accession": "0000702165-20-000042", "report_date": "2020-09-30", "filed": "2020-10-28", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216520000042/nsc-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216520000042/" }, "10-Q:0000702165-21-000011": { "kind": "filing", "form": "10-Q", "accession": "0000702165-21-000011", "report_date": "2021-03-31", "filed": "2021-04-28", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000011/nsc-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000011/" }, "10-Q:0000702165-21-000025": { "kind": "filing", "form": "10-Q", "accession": "0000702165-21-000025", "report_date": "2021-06-30", "filed": "2021-07-28", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000025/nsc-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000025/" }, "10-Q:0000702165-21-000034": { "kind": "filing", "form": "10-Q", "accession": "0000702165-21-000034", "report_date": "2021-09-30", "filed": "2021-10-27", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000034/nsc-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000034/" }, "10-Q:0000702165-22-000014": { "kind": "filing", "form": "10-Q", "accession": "0000702165-22-000014", "report_date": "2022-03-31", "filed": "2022-04-27", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000014/nsc-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000014/" }, "10-Q:0000702165-22-000028": { "kind": "filing", "form": "10-Q", "accession": "0000702165-22-000028", "report_date": "2022-06-30", "filed": "2022-07-27", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000028/nsc-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000028/" }, "10-Q:0000702165-22-000039": { "kind": "filing", "form": "10-Q", "accession": "0000702165-22-000039", "report_date": "2022-09-30", "filed": "2022-10-26", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000039/nsc-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000039/" }, "10-Q:0000702165-23-000017": { "kind": "filing", "form": "10-Q", "accession": "0000702165-23-000017", "report_date": "2023-03-31", "filed": "2023-04-26", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000017/nsc-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000017/" }, "10-Q:0000702165-23-000032": { "kind": "filing", "form": "10-Q", "accession": "0000702165-23-000032", "report_date": "2023-06-30", "filed": "2023-07-27", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000032/nsc-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000032/" }, "10-Q:0000702165-23-000037": { "kind": "filing", "form": "10-Q", "accession": "0000702165-23-000037", "report_date": "2023-09-30", "filed": "2023-10-25", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000037/nsc-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000037/" }, "10-Q:0000702165-24-000009": { "kind": "filing", "form": "10-Q", "accession": "0000702165-24-000009", "report_date": "2024-03-31", "filed": "2024-04-24", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000009/nsc-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000009/" }, "10-Q:0000702165-24-000028": { "kind": "filing", "form": "10-Q", "accession": "0000702165-24-000028", "report_date": "2024-06-30", "filed": "2024-07-26", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000028/nsc-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000028/" }, "10-Q:0000702165-24-000035": { "kind": "filing", "form": "10-Q", "accession": "0000702165-24-000035", "report_date": "2024-09-30", "filed": "2024-10-22", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000035/nsc-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000035/" }, "10-Q:0000702165-25-000013": { "kind": "filing", "form": "10-Q", "accession": "0000702165-25-000013", "report_date": "2025-03-31", "filed": "2025-04-23", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000013/nsc-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000013/" }, "10-Q:0000702165-25-000028": { "kind": "filing", "form": "10-Q", "accession": "0000702165-25-000028", "report_date": "2025-06-30", "filed": "2025-07-29", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000028/nsc-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000028/" }, "10-Q:0001628280-25-046128": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-046128", "report_date": "2025-09-30", "filed": "2025-10-23", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828025046128/nsc-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000162828025046128/" }, "10-Q:0001628280-26-027051": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-027051", "report_date": "2026-03-31", "filed": "2026-04-24", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026027051/nsc-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026027051/" }, "10-Q:0001628280-26-049326": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-049326", "report_date": "2026-06-30", "filed": "2026-07-23", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/nsc-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/" }, "10-Q:0001628280-26-066836": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-066836", "report_date": "2026-09-30", "filed": "2026-10-22", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/nsc-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/" } }, "restatements": [ { "period": "FY2023 Q3", "item": "capex", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 1496000000.0, "source": "10-Q:0000702165-23-000037", "filed": "2023-10-25" }, "latest": { "value": 1491000000.0, "source": "10-Q:0000702165-24-000035", "filed": "2024-10-22" }, "used": { "value": 1491000000.0, "source": "10-Q:0000702165-24-000035", "filed": "2024-10-22" } }, { "period": "FY2023", "item": "capex", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2349000000.0, "source": "10-K:0000702165-24-000005", "filed": "2024-02-05" }, "latest": { "value": 2327000000.0, "source": "10-K:0001628280-26-006268", "filed": "2026-02-09" }, "used": { "value": 2327000000.0, "source": "10-K:0000702165-25-000008", "filed": "2025-02-10" } } ], "withheld": [], "events": [] }