{ "schema": "annalist.dataset/0.1", "company": { "id": "occidental-petroleum", "name": "Occidental Petroleum Corporation", "country": "US", "template": "corporate", "cik": "0000797468", "tickers": [ "OXY" ], "entity_name": "OCCIDENTAL PETROLEUM CORPORATION", "fiscal_year_end": "1231", "sic": "1311", "sic_description": "Crude Petroleum & Natural Gas", "exchanges": [ "NYSE", "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-05" }, "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 Q2", "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": 6613000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 264000000.0, "operating_income": null, "interest_expense": 352000000.0, "pretax_income": -2038000000.0, "income_tax": -25000000.0, "net_income_incl_nci": -2013000000.0, "nci_profit": null, "net_income": -2232000000.0, "net_income_common": -2232000000.0, "eps_basic": -2.49, "eps_diluted": -2.49, "shares_basic": 896700000.0, "shares_diluted": 896700000.0, "dps_declared": 0.79, "operating_lease_cost": 85000000.0 }, "sources": [ "10-Q:0000797468-20-000010", "10-Q:0000797468-20-000027" ], "value_sources": { "revenue": [ "10-Q:0000797468-20-000027" ], "sga": [ "10-Q:0000797468-20-000027" ], "interest_expense": [ "10-Q:0000797468-20-000010" ], "pretax_income": [ "10-Q:0000797468-20-000027" ], "income_tax": [ "10-Q:0000797468-20-000027" ], "net_income_incl_nci": [ "10-Q:0000797468-20-000010" ], "net_income": [ "10-Q:0000797468-20-000010" ], "net_income_common": [ "10-Q:0000797468-20-000010" ], "eps_basic": [ "10-Q:0000797468-20-000010" ], "eps_diluted": [ "10-Q:0000797468-20-000010" ], "shares_basic": [ "10-Q:0000797468-20-000010" ], "shares_diluted": [ "10-Q:0000797468-20-000010" ], "dps_declared": [ "10-Q:0000797468-20-000010" ], "operating_lease_cost": [ "10-Q:0000797468-20-000010" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 2928000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 225000000.0, "operating_income": null, "interest_expense": 310000000.0, "pretax_income": -8184000000.0, "income_tax": -1468000000.0, "net_income_incl_nci": -8131000000.0, "nci_profit": null, "net_income": -8353000000.0, "net_income_common": -8353000000.0, "eps_basic": -9.12, "eps_diluted": -9.12, "shares_basic": 915500000.0, "shares_diluted": 915500000.0, "dps_declared": 0.01, "operating_lease_cost": 45000000.0 }, "sources": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-21-000028" ], "value_sources": { "revenue": [ "10-Q:0000797468-21-000028" ], "sga": [ "10-Q:0000797468-21-000028" ], "interest_expense": [ "10-Q:0000797468-21-000028" ], "pretax_income": [ "10-Q:0000797468-21-000028" ], "income_tax": [ "10-Q:0000797468-21-000028" ], "net_income_incl_nci": [ "10-Q:0000797468-21-000028" ], "net_income": [ "10-Q:0000797468-20-000027" ], "net_income_common": [ "10-Q:0000797468-21-000028" ], "eps_basic": [ "10-Q:0000797468-21-000028" ], "eps_diluted": [ "10-Q:0000797468-21-000028" ], "shares_basic": [ "10-Q:0000797468-21-000028" ], "shares_diluted": [ "10-Q:0000797468-21-000028" ], "dps_declared": [ "10-Q:0000797468-21-000028" ], "operating_lease_cost": [ "10-Q:0000797468-20-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 4108000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 166000000.0, "operating_income": null, "interest_expense": 353000000.0, "pretax_income": -4058000000.0, "income_tax": -403000000.0, "net_income_incl_nci": -3575000000.0, "nci_profit": 0.0, "net_income": -3575000000.0, "net_income_common": -3778000000.0, "eps_basic": -4.07, "eps_diluted": -4.07, "shares_basic": 929300000.0, "shares_diluted": 929300000.0, "dps_declared": 0.01, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-20-000033" ], "value_sources": { "revenue": [ "10-Q:0000797468-20-000033" ], "sga": [ "10-Q:0000797468-20-000033" ], "interest_expense": [ "10-Q:0000797468-20-000033" ], "pretax_income": [ "10-Q:0000797468-20-000033" ], "income_tax": [ "10-Q:0000797468-20-000033" ], "net_income_incl_nci": [ "10-Q:0000797468-20-000033" ], "nci_profit": [ "10-Q:0000797468-20-000033" ], "net_income_common": [ "10-Q:0000797468-20-000033" ], "eps_basic": [ "10-Q:0000797468-20-000033" ], "eps_diluted": [ "10-Q:0000797468-20-000033" ], "shares_basic": [ "10-Q:0000797468-20-000033" ], "shares_diluted": [ "10-Q:0000797468-20-000033" ], "dps_declared": [ "10-Q:0000797468-20-000033" ], "net_income": [ "10-Q:0000797468-20-000033" ] }, "method": "derived", "value_methods": { "net_income": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 4160000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 209000000.0, "operating_income": null, "interest_expense": 409000000.0, "pretax_income": -1425000000.0, "income_tax": -276000000.0, "net_income_incl_nci": -1112000000.0, "nci_profit": 0.0, "net_income": -1112000000.0, "net_income_common": -1312000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "value_sources": { "revenue": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "sga": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "interest_expense": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "pretax_income": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "income_tax": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "net_income_incl_nci": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "nci_profit": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "net_income_common": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "net_income": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income_common": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 5293000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 166000000.0, "operating_income": null, "interest_expense": 395000000.0, "pretax_income": 315000000.0, "income_tax": 16000000.0, "net_income_incl_nci": -146000000.0, "nci_profit": null, "net_income": null, "net_income_common": -346000000.0, "eps_basic": -0.37, "eps_diluted": -0.36, "shares_basic": 933100000.0, "shares_diluted": 947900000.0, "dps_declared": 0.01, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-21-000017" ], "value_sources": { "revenue": [ "10-Q:0000797468-21-000017" ], "sga": [ "10-Q:0000797468-21-000017" ], "interest_expense": [ "10-Q:0000797468-21-000017" ], "pretax_income": [ "10-Q:0000797468-21-000017" ], "income_tax": [ "10-Q:0000797468-21-000017" ], "net_income_incl_nci": [ "10-Q:0000797468-21-000017" ], "net_income_common": [ "10-Q:0000797468-21-000017" ], "eps_basic": [ "10-Q:0000797468-21-000017" ], "eps_diluted": [ "10-Q:0000797468-21-000017" ], "shares_basic": [ "10-Q:0000797468-21-000017" ], "shares_diluted": [ "10-Q:0000797468-21-000017" ], "dps_declared": [ "10-Q:0000797468-21-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 5958000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 177000000.0, "operating_income": null, "interest_expense": 385000000.0, "pretax_income": 143000000.0, "income_tax": 43000000.0, "net_income_incl_nci": 103000000.0, "nci_profit": null, "net_income": 103000000.0, "net_income_common": -97000000.0, "eps_basic": -0.1, "eps_diluted": -0.1, "shares_basic": 934200000.0, "shares_diluted": 934200000.0, "dps_declared": 0.01, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-21-000028", "10-Q:0000797468-22-000030" ], "value_sources": { "revenue": [ "10-Q:0000797468-22-000030" ], "sga": [ "10-Q:0000797468-22-000030" ], "interest_expense": [ "10-Q:0000797468-22-000030" ], "pretax_income": [ "10-Q:0000797468-22-000030" ], "income_tax": [ "10-Q:0000797468-22-000030" ], "net_income_incl_nci": [ "10-Q:0000797468-21-000028" ], "net_income": [ "10-Q:0000797468-22-000030" ], "net_income_common": [ "10-Q:0000797468-22-000030" ], "eps_basic": [ "10-Q:0000797468-22-000030" ], "eps_diluted": [ "10-Q:0000797468-22-000030" ], "shares_basic": [ "10-Q:0000797468-22-000030" ], "shares_diluted": [ "10-Q:0000797468-22-000030" ], "dps_declared": [ "10-Q:0000797468-22-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 6792000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 240000000.0, "operating_income": null, "interest_expense": 449000000.0, "pretax_income": 1217000000.0, "income_tax": 387000000.0, "net_income_incl_nci": 828000000.0, "nci_profit": null, "net_income": 828000000.0, "net_income_common": 627000000.0, "eps_basic": 0.67, "eps_diluted": 0.65, "shares_basic": 935400000.0, "shares_diluted": 957700000.0, "dps_declared": 0.01, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-21-000036", "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ], "value_sources": { "revenue": [ "10-Q:0000797468-22-000036" ], "sga": [ "10-Q:0000797468-22-000036" ], "interest_expense": [ "10-Q:0000797468-22-000036" ], "pretax_income": [ "10-Q:0000797468-22-000036" ], "income_tax": [ "10-Q:0000797468-22-000036" ], "net_income_incl_nci": [ "10-Q:0000797468-21-000036" ], "net_income": [ "10-Q:0000797468-22-000036" ], "net_income_common": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ], "eps_basic": [ "10-Q:0000797468-22-000036" ], "eps_diluted": [ "10-Q:0000797468-22-000036" ], "shares_basic": [ "10-Q:0000797468-22-000036" ], "shares_diluted": [ "10-Q:0000797468-22-000036" ], "dps_declared": [ "10-Q:0000797468-22-000036" ] }, "comparison": { "net_income": null }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 7913000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 280000000.0, "operating_income": null, "interest_expense": 385000000.0, "pretax_income": 2030000000.0, "income_tax": 469000000.0, "net_income_incl_nci": 1537000000.0, "nci_profit": null, "net_income": 1537000000.0, "net_income_common": 1328000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K/A:0000797468-23-000031", "10-K:0000797468-22-000008", "10-Q:0000797468-21-000036", "10-Q:0000797468-22-000036" ], "value_sources": { "revenue": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "sga": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "interest_expense": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "pretax_income": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "income_tax": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "net_income_incl_nci": [ "10-K:0000797468-22-000008", "10-Q:0000797468-21-000036" ], "net_income": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "net_income_common": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ] }, "comparison": { "net_income": null }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "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": 8349000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 196000000.0, "operating_income": null, "interest_expense": 371000000.0, "pretax_income": 3083000000.0, "income_tax": -1793000000.0, "net_income_incl_nci": 4876000000.0, "nci_profit": null, "net_income": 4876000000.0, "net_income_common": 4645000000.0, "eps_basic": 4.96, "eps_diluted": 4.65, "shares_basic": 936700000.0, "shares_diluted": 997700000.0, "dps_declared": 0.13, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ], "value_sources": { "revenue": [ "10-Q:0000797468-23-000032" ], "sga": [ "10-Q:0000797468-23-000032" ], "interest_expense": [ "10-Q:0000797468-23-000032" ], "pretax_income": [ "10-Q:0000797468-23-000032" ], "income_tax": [ "10-Q:0000797468-23-000032" ], "net_income_incl_nci": [ "10-Q:0000797468-22-000018" ], "net_income": [ "10-Q:0000797468-23-000032" ], "net_income_common": [ "10-Q:0000797468-23-000075" ], "eps_basic": [ "10-Q:0000797468-23-000032" ], "eps_diluted": [ "10-Q:0000797468-23-000032" ], "shares_basic": [ "10-Q:0000797468-23-000032" ], "shares_diluted": [ "10-Q:0000797468-23-000032" ], "dps_declared": [ "10-Q:0000797468-23-000032" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 10676000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 244000000.0, "operating_income": null, "interest_expense": 114000000.0, "pretax_income": 4986000000.0, "income_tax": 1231000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 3755000000.0, "net_income_common": 3527000000.0, "eps_basic": 3.76, "eps_diluted": 3.47, "shares_basic": 939200000.0, "shares_diluted": 1018300000.0, "dps_declared": 0.13, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-23-000075" ], "value_sources": { "revenue": [ "10-Q:0000797468-23-000075" ], "sga": [ "10-Q:0000797468-23-000075" ], "interest_expense": [ "10-Q:0000797468-23-000075" ], "pretax_income": [ "10-Q:0000797468-23-000075" ], "income_tax": [ "10-Q:0000797468-23-000075" ], "net_income": [ "10-Q:0000797468-23-000075" ], "net_income_common": [ "10-Q:0000797468-23-000075" ], "eps_basic": [ "10-Q:0000797468-23-000075" ], "eps_diluted": [ "10-Q:0000797468-23-000075" ], "shares_basic": [ "10-Q:0000797468-23-000075" ], "shares_diluted": [ "10-Q:0000797468-23-000075" ], "dps_declared": [ "10-Q:0000797468-23-000075" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 9390000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 247000000.0, "operating_income": null, "interest_expense": 285000000.0, "pretax_income": 3648000000.0, "income_tax": 902000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2746000000.0, "net_income_common": 2528000000.0, "eps_basic": 2.74, "eps_diluted": 2.52, "shares_basic": 922000000.0, "shares_diluted": 1002500000.0, "dps_declared": 0.13, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-23-000092" ], "value_sources": { "revenue": [ "10-Q:0000797468-23-000092" ], "sga": [ "10-Q:0000797468-23-000092" ], "interest_expense": [ "10-Q:0000797468-23-000092" ], "pretax_income": [ "10-Q:0000797468-23-000092" ], "income_tax": [ "10-Q:0000797468-23-000092" ], "net_income": [ "10-Q:0000797468-23-000092" ], "net_income_common": [ "10-Q:0000797468-23-000092" ], "eps_basic": [ "10-Q:0000797468-23-000092" ], "eps_diluted": [ "10-Q:0000797468-23-000092" ], "shares_basic": [ "10-Q:0000797468-23-000092" ], "shares_diluted": [ "10-Q:0000797468-23-000092" ], "dps_declared": [ "10-Q:0000797468-23-000092" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 8219000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 258000000.0, "operating_income": null, "interest_expense": 260000000.0, "pretax_income": 2400000000.0, "income_tax": 473000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1927000000.0, "net_income_common": 1720000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "value_sources": { "revenue": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "sga": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "interest_expense": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "pretax_income": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "income_tax": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "net_income": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "net_income_common": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "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": 7225000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 241000000.0, "operating_income": null, "interest_expense": 238000000.0, "pretax_income": 1734000000.0, "income_tax": 471000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1263000000.0, "net_income_common": 977000000.0, "eps_basic": 1.08, "eps_diluted": 1.0, "shares_basic": 901200000.0, "shares_diluted": 975300000.0, "dps_declared": 0.18, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-24-000095" ], "value_sources": { "revenue": [ "10-Q:0000797468-24-000095" ], "sga": [ "10-Q:0000797468-24-000095" ], "interest_expense": [ "10-Q:0000797468-24-000095" ], "pretax_income": [ "10-Q:0000797468-24-000095" ], "income_tax": [ "10-Q:0000797468-24-000095" ], "net_income": [ "10-Q:0000797468-24-000095" ], "net_income_common": [ "10-Q:0000797468-24-000095" ], "eps_basic": [ "10-Q:0000797468-24-000095" ], "eps_diluted": [ "10-Q:0000797468-24-000095" ], "shares_basic": [ "10-Q:0000797468-24-000095" ], "shares_diluted": [ "10-Q:0000797468-24-000095" ], "dps_declared": [ "10-Q:0000797468-24-000095" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 6702000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 277000000.0, "operating_income": null, "interest_expense": 230000000.0, "pretax_income": 1327000000.0, "income_tax": 467000000.0, "net_income_incl_nci": 860000000.0, "nci_profit": 0.0, "net_income": 860000000.0, "net_income_common": 601000000.0, "eps_basic": 0.68, "eps_diluted": 0.63, "shares_basic": 889300000.0, "shares_diluted": 958800000.0, "dps_declared": 0.18, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-23-000075", "10-Q:0000797468-24-000136" ], "value_sources": { "revenue": [ "10-Q:0000797468-24-000136" ], "sga": [ "10-Q:0000797468-24-000136" ], "interest_expense": [ "10-Q:0000797468-24-000136" ], "pretax_income": [ "10-Q:0000797468-24-000136" ], "income_tax": [ "10-Q:0000797468-24-000136" ], "net_income_incl_nci": [ "10-Q:0000797468-24-000136" ], "nci_profit": [ "10-Q:0000797468-24-000136" ], "net_income": [ "10-Q:0000797468-23-000075" ], "net_income_common": [ "10-Q:0000797468-24-000136" ], "eps_basic": [ "10-Q:0000797468-24-000136" ], "eps_diluted": [ "10-Q:0000797468-24-000136" ], "shares_basic": [ "10-Q:0000797468-24-000136" ], "shares_diluted": [ "10-Q:0000797468-24-000136" ], "dps_declared": [ "10-Q:0000797468-24-000136" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 7158000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 258000000.0, "operating_income": null, "interest_expense": 230000000.0, "pretax_income": 1809000000.0, "income_tax": 434000000.0, "net_income_incl_nci": 1375000000.0, "nci_profit": 0.0, "net_income": 1375000000.0, "net_income_common": 1149000000.0, "eps_basic": 1.3, "eps_diluted": 1.2, "shares_basic": 884000000.0, "shares_diluted": 958200000.0, "dps_declared": 0.18, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-23-000092", "10-Q:0000797468-24-000164" ], "value_sources": { "revenue": [ "10-Q:0000797468-24-000164" ], "sga": [ "10-Q:0000797468-24-000164" ], "interest_expense": [ "10-Q:0000797468-24-000164" ], "pretax_income": [ "10-Q:0000797468-24-000164" ], "income_tax": [ "10-Q:0000797468-24-000164" ], "net_income_incl_nci": [ "10-Q:0000797468-24-000164" ], "nci_profit": [ "10-Q:0000797468-24-000164" ], "net_income": [ "10-Q:0000797468-23-000092" ], "net_income_common": [ "10-Q:0000797468-24-000164" ], "eps_basic": [ "10-Q:0000797468-24-000164" ], "eps_diluted": [ "10-Q:0000797468-24-000164" ], "shares_basic": [ "10-Q:0000797468-24-000164" ], "shares_diluted": [ "10-Q:0000797468-24-000164" ], "dps_declared": [ "10-Q:0000797468-24-000164" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 7172000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 307000000.0, "operating_income": null, "interest_expense": 247000000.0, "pretax_income": 1559000000.0, "income_tax": 361000000.0, "net_income_incl_nci": 1198000000.0, "nci_profit": 0.0, "net_income": 1198000000.0, "net_income_common": 1023000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000797468-24-000034", "10-K:0000797468-25-000029", "10-Q:0000797468-23-000092", "10-Q:0000797468-24-000164" ], "value_sources": { "revenue": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "sga": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "interest_expense": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "pretax_income": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "income_tax": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "net_income_incl_nci": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "nci_profit": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "net_income": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "net_income_common": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 5975000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 259000000.0, "operating_income": null, "interest_expense": 284000000.0, "pretax_income": 1010000000.0, "income_tax": 304000000.0, "net_income_incl_nci": 888000000.0, "nci_profit": 0.0, "net_income": 888000000.0, "net_income_common": 714000000.0, "eps_basic": 0.81, "eps_diluted": 0.75, "shares_basic": 884100000.0, "shares_diluted": 948600000.0, "dps_declared": 0.22, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-25-000076" ], "value_sources": { "revenue": [ "10-Q:0000797468-25-000076" ], "sga": [ "10-Q:0000797468-25-000076" ], "interest_expense": [ "10-Q:0000797468-25-000076" ], "pretax_income": [ "10-Q:0000797468-25-000076" ], "income_tax": [ "10-Q:0000797468-25-000076" ], "net_income_incl_nci": [ "10-Q:0000797468-25-000076" ], "nci_profit": [ "10-Q:0000797468-25-000076" ], "net_income": [ "10-Q:0000797468-24-000095" ], "net_income_common": [ "10-Q:0000797468-25-000076" ], "eps_basic": [ "10-Q:0000797468-25-000076" ], "eps_diluted": [ "10-Q:0000797468-25-000076" ], "shares_basic": [ "10-Q:0000797468-25-000076" ], "shares_diluted": [ "10-Q:0000797468-25-000076" ], "dps_declared": [ "10-Q:0000797468-25-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 6817000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 259000000.0, "operating_income": null, "interest_expense": 252000000.0, "pretax_income": 1635000000.0, "income_tax": 465000000.0, "net_income_incl_nci": 1170000000.0, "nci_profit": 8000000.0, "net_income": 1162000000.0, "net_income_common": 985000000.0, "eps_basic": 1.1, "eps_diluted": 1.03, "shares_basic": 893800000.0, "shares_diluted": 958900000.0, "dps_declared": 0.22, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-24-000136" ], "value_sources": { "revenue": [ "10-Q:0000797468-24-000136" ], "sga": [ "10-Q:0000797468-24-000136" ], "interest_expense": [ "10-Q:0000797468-24-000136" ], "pretax_income": [ "10-Q:0000797468-24-000136" ], "income_tax": [ "10-Q:0000797468-24-000136" ], "net_income_incl_nci": [ "10-Q:0000797468-24-000136" ], "nci_profit": [ "10-Q:0000797468-24-000136" ], "net_income_common": [ "10-Q:0000797468-24-000136" ], "eps_basic": [ "10-Q:0000797468-24-000136" ], "eps_diluted": [ "10-Q:0000797468-24-000136" ], "shares_basic": [ "10-Q:0000797468-24-000136" ], "shares_diluted": [ "10-Q:0000797468-24-000136" ], "dps_declared": [ "10-Q:0000797468-24-000136" ], "net_income": [ "10-Q:0000797468-24-000136" ] }, "method": "derived", "value_methods": { "net_income": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 7173000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 268000000.0, "operating_income": null, "interest_expense": 312000000.0, "pretax_income": 1594000000.0, "income_tax": 454000000.0, "net_income_incl_nci": 1140000000.0, "nci_profit": 7000000.0, "net_income": 1133000000.0, "net_income_common": 959000000.0, "eps_basic": 1.03, "eps_diluted": 0.98, "shares_basic": 927500000.0, "shares_diluted": 975700000.0, "dps_declared": 0.22, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-24-000164" ], "value_sources": { "revenue": [ "10-Q:0000797468-24-000164" ], "sga": [ "10-Q:0000797468-24-000164" ], "interest_expense": [ "10-Q:0000797468-24-000164" ], "pretax_income": [ "10-Q:0000797468-24-000164" ], "income_tax": [ "10-Q:0000797468-24-000164" ], "net_income_incl_nci": [ "10-Q:0000797468-24-000164" ], "nci_profit": [ "10-Q:0000797468-24-000164" ], "net_income_common": [ "10-Q:0000797468-24-000164" ], "eps_basic": [ "10-Q:0000797468-24-000164" ], "eps_diluted": [ "10-Q:0000797468-24-000164" ], "shares_basic": [ "10-Q:0000797468-24-000164" ], "shares_diluted": [ "10-Q:0000797468-24-000164" ], "dps_declared": [ "10-Q:0000797468-24-000164" ], "net_income": [ "10-Q:0000797468-24-000164" ] }, "method": "derived", "value_methods": { "net_income": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 6760000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 276000000.0, "operating_income": null, "interest_expense": 327000000.0, "pretax_income": -169000000.0, "income_tax": -49000000.0, "net_income_incl_nci": -120000000.0, "nci_profit": 7000000.0, "net_income": -127000000.0, "net_income_common": -295000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "value_sources": { "revenue": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "sga": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "interest_expense": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "pretax_income": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "income_tax": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "net_income_incl_nci": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "nci_profit": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "net_income_common": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "net_income": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income_common": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 6803000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 267000000.0, "operating_income": null, "interest_expense": 318000000.0, "pretax_income": 1332000000.0, "income_tax": 387000000.0, "net_income_incl_nci": 945000000.0, "nci_profit": 9000000.0, "net_income": 936000000.0, "net_income_common": 761000000.0, "eps_basic": 0.81, "eps_diluted": 0.77, "shares_basic": 941300000.0, "shares_diluted": 982900000.0, "dps_declared": 0.24, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-25-000076" ], "value_sources": { "revenue": [ "10-Q:0000797468-25-000076" ], "sga": [ "10-Q:0000797468-25-000076" ], "interest_expense": [ "10-Q:0000797468-25-000076" ], "pretax_income": [ "10-Q:0000797468-25-000076" ], "income_tax": [ "10-Q:0000797468-25-000076" ], "net_income_incl_nci": [ "10-Q:0000797468-25-000076" ], "nci_profit": [ "10-Q:0000797468-25-000076" ], "net_income_common": [ "10-Q:0000797468-25-000076" ], "eps_basic": [ "10-Q:0000797468-25-000076" ], "eps_diluted": [ "10-Q:0000797468-25-000076" ], "shares_basic": [ "10-Q:0000797468-25-000076" ], "shares_diluted": [ "10-Q:0000797468-25-000076" ], "dps_declared": [ "10-Q:0000797468-25-000076" ], "net_income": [ "10-Q:0000797468-25-000076" ] }, "method": "derived", "value_methods": { "net_income": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 6414000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 284000000.0, "operating_income": null, "interest_expense": 276000000.0, "pretax_income": 738000000.0, "income_tax": 270000000.0, "net_income_incl_nci": 468000000.0, "nci_profit": 10000000.0, "net_income": 458000000.0, "net_income_common": 261000000.0, "eps_basic": 0.27, "eps_diluted": 0.26, "shares_basic": 985100000.0, "shares_diluted": 1010400000.0, "dps_declared": 0.24, "operating_lease_cost": null }, "sources": [ "10-Q:0000797468-25-000111" ], "value_sources": { "revenue": [ "10-Q:0000797468-25-000111" ], "sga": [ "10-Q:0000797468-25-000111" ], "interest_expense": [ "10-Q:0000797468-25-000111" ], "pretax_income": [ "10-Q:0000797468-25-000111" ], "income_tax": [ "10-Q:0000797468-25-000111" ], "net_income_incl_nci": [ "10-Q:0000797468-25-000111" ], "nci_profit": [ "10-Q:0000797468-25-000111" ], "net_income_common": [ "10-Q:0000797468-25-000111" ], "eps_basic": [ "10-Q:0000797468-25-000111" ], "eps_diluted": [ "10-Q:0000797468-25-000111" ], "shares_basic": [ "10-Q:0000797468-25-000111" ], "shares_diluted": [ "10-Q:0000797468-25-000111" ], "dps_declared": [ "10-Q:0000797468-25-000111" ], "net_income": [ "10-Q:0000797468-25-000111" ] }, "method": "derived", "value_methods": { "net_income": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 6624000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 277000000.0, "operating_income": null, "interest_expense": 270000000.0, "pretax_income": 1166000000.0, "income_tax": 324000000.0, "net_income_incl_nci": 842000000.0, "nci_profit": 12000000.0, "net_income": 830000000.0, "net_income_common": 657000000.0, "eps_basic": 0.67, "eps_diluted": 0.65, "shares_basic": 986400000.0, "shares_diluted": 1003100000.0, "dps_declared": 0.24, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-051071" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-051071" ], "sga": [ "10-Q:0001628280-25-051071" ], "interest_expense": [ "10-Q:0001628280-25-051071" ], "pretax_income": [ "10-Q:0001628280-25-051071" ], "income_tax": [ "10-Q:0001628280-25-051071" ], "net_income_incl_nci": [ "10-Q:0001628280-25-051071" ], "nci_profit": [ "10-Q:0001628280-25-051071" ], "net_income_common": [ "10-Q:0001628280-25-051071" ], "eps_basic": [ "10-Q:0001628280-25-051071" ], "eps_diluted": [ "10-Q:0001628280-25-051071" ], "shares_basic": [ "10-Q:0001628280-25-051071" ], "shares_diluted": [ "10-Q:0001628280-25-051071" ], "dps_declared": [ "10-Q:0001628280-25-051071" ], "net_income": [ "10-Q:0001628280-25-051071" ] }, "method": "derived", "value_methods": { "net_income": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 1752000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 158000000.0, "operating_income": null, "interest_expense": 215000000.0, "pretax_income": -108000000.0, "income_tax": 40000000.0, "net_income_incl_nci": 114000000.0, "nci_profit": 12000000.0, "net_income": 102000000.0, "net_income_common": -67000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "value_sources": { "revenue": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "sga": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "interest_expense": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "pretax_income": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "income_tax": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "net_income_incl_nci": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "nci_profit": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "net_income_common": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "net_income": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ] }, "comparison": { "pretax_income": { "value": -108000000.0, "earlier": -215000000.0, "sources": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "basis": "FY2025" }, "revenue": { "value": 1752000000.0, "earlier": 2054000000.0, "sources": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "basis": "FY2025" } }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income_common": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 5230000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 245000000.0, "operating_income": null, "interest_expense": 432000000.0, "pretax_income": 390000000.0, "income_tax": 154000000.0, "net_income_incl_nci": 3359000000.0, "nci_profit": 14000000.0, "net_income": 3345000000.0, "net_income_common": 3158000000.0, "eps_basic": 3.19, "eps_diluted": 3.13, "shares_basic": 989800000.0, "shares_diluted": 1006900000.0, "dps_declared": 0.26, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-030584" ], "sga": [ "10-Q:0001628280-26-030584" ], "interest_expense": [ "10-Q:0001628280-26-030584" ], "pretax_income": [ "10-Q:0001628280-26-030584" ], "income_tax": [ "10-Q:0001628280-26-030584" ], "net_income_incl_nci": [ "10-Q:0001628280-26-030584" ], "nci_profit": [ "10-Q:0001628280-26-030584" ], "net_income_common": [ "10-Q:0001628280-26-053388" ], "eps_basic": [ "10-Q:0001628280-26-030584" ], "eps_diluted": [ "10-Q:0001628280-26-030584" ], "shares_basic": [ "10-Q:0001628280-26-030584" ], "shares_diluted": [ "10-Q:0001628280-26-030584" ], "dps_declared": [ "10-Q:0001628280-26-030584" ], "net_income": [ "10-Q:0001628280-26-030584" ] }, "comparison": { "pretax_income": { "value": 390000000.0, "earlier": 1177000000.0, "sources": [ "10-Q:0001628280-26-030584" ], "basis": "FY2026" }, "revenue": { "value": 5230000000.0, "earlier": 5704000000.0, "sources": [ "10-Q:0001628280-26-030584" ], "basis": "FY2026" } }, "method": "derived", "value_methods": { "net_income_common": "derived", "net_income": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 8065000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 262000000.0, "operating_income": null, "interest_expense": 108000000.0, "pretax_income": 3915000000.0, "income_tax": 915000000.0, "net_income_incl_nci": 2996000000.0, "nci_profit": 19000000.0, "net_income": 2977000000.0, "net_income_common": 2787000000.0, "eps_basic": 2.8, "eps_diluted": 2.75, "shares_basic": 997100000.0, "shares_diluted": 1012200000.0, "dps_declared": 0.26, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-053388" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-053388" ], "sga": [ "10-Q:0001628280-26-053388" ], "interest_expense": [ "10-Q:0001628280-26-053388" ], "pretax_income": [ "10-Q:0001628280-26-053388" ], "income_tax": [ "10-Q:0001628280-26-053388" ], "net_income_incl_nci": [ "10-Q:0001628280-26-053388" ], "nci_profit": [ "10-Q:0001628280-26-053388" ], "net_income_common": [ "10-Q:0001628280-26-053388" ], "eps_basic": [ "10-Q:0001628280-26-053388" ], "eps_diluted": [ "10-Q:0001628280-26-053388" ], "shares_basic": [ "10-Q:0001628280-26-053388" ], "shares_diluted": [ "10-Q:0001628280-26-053388" ], "dps_declared": [ "10-Q:0001628280-26-053388" ], "net_income": [ "10-Q:0001628280-26-053388" ] }, "comparison": { "pretax_income": { "value": 3915000000.0, "earlier": 560000000.0, "sources": [ "10-Q:0001628280-26-053388" ], "basis": "FY2026" }, "revenue": { "value": 8065000000.0, "earlier": 5258000000.0, "sources": [ "10-Q:0001628280-26-053388" ], "basis": "FY2026" } }, "method": "derived", "value_methods": { "net_income": "derived" } } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 17809000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 864000000.0, "operating_income": null, "interest_expense": 1424000000.0, "pretax_income": -15705000000.0, "income_tax": -2172000000.0, "net_income_incl_nci": -14831000000.0, "nci_profit": 0.0, "net_income": -14831000000.0, "net_income_common": -15675000000.0, "eps_basic": -17.06, "eps_diluted": -17.06, "shares_basic": 918700000.0, "shares_diluted": 918700000.0, "dps_declared": 0.82, "operating_lease_cost": null }, "sources": [ "10-K/A:0000797468-23-000031", "10-K:0000797468-22-000008" ], "value_sources": { "revenue": [ "10-K/A:0000797468-23-000031" ], "sga": [ "10-K/A:0000797468-23-000031" ], "interest_expense": [ "10-K/A:0000797468-23-000031" ], "pretax_income": [ "10-K/A:0000797468-23-000031" ], "income_tax": [ "10-K/A:0000797468-23-000031" ], "net_income_incl_nci": [ "10-K:0000797468-22-000008" ], "nci_profit": [ "10-K:0000797468-22-000008" ], "net_income": [ "10-K/A:0000797468-23-000031" ], "net_income_common": [ "10-K/A:0000797468-23-000031" ], "eps_basic": [ "10-K/A:0000797468-23-000031" ], "eps_diluted": [ "10-K/A:0000797468-23-000031" ], "shares_basic": [ "10-K/A:0000797468-23-000031" ], "shares_diluted": [ "10-K/A:0000797468-23-000031" ], "dps_declared": [ "10-K/A:0000797468-23-000031" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 25956000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 863000000.0, "operating_income": null, "interest_expense": 1614000000.0, "pretax_income": 3705000000.0, "income_tax": 915000000.0, "net_income_incl_nci": 2322000000.0, "nci_profit": 0.0, "net_income": 2322000000.0, "net_income_common": 1512000000.0, "eps_basic": 1.62, "eps_diluted": 1.58, "shares_basic": 935000000.0, "shares_diluted": 958800000.0, "dps_declared": 0.04, "operating_lease_cost": null }, "sources": [ "10-K:0000797468-22-000008", "10-K:0000797468-24-000034" ], "value_sources": { "revenue": [ "10-K:0000797468-24-000034" ], "sga": [ "10-K:0000797468-24-000034" ], "interest_expense": [ "10-K:0000797468-24-000034" ], "pretax_income": [ "10-K:0000797468-24-000034" ], "income_tax": [ "10-K:0000797468-24-000034" ], "net_income_incl_nci": [ "10-K:0000797468-22-000008" ], "nci_profit": [ "10-K:0000797468-22-000008" ], "net_income": [ "10-K:0000797468-24-000034" ], "net_income_common": [ "10-K:0000797468-24-000034" ], "eps_basic": [ "10-K:0000797468-24-000034" ], "eps_diluted": [ "10-K:0000797468-24-000034" ], "shares_basic": [ "10-K:0000797468-24-000034" ], "shares_diluted": [ "10-K:0000797468-24-000034" ], "dps_declared": [ "10-K:0000797468-24-000034" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 36634000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 945000000.0, "operating_income": null, "interest_expense": 1030000000.0, "pretax_income": 14117000000.0, "income_tax": 813000000.0, "net_income_incl_nci": 13304000000.0, "nci_profit": 0.0, "net_income": 13304000000.0, "net_income_common": 12421000000.0, "eps_basic": 13.41, "eps_diluted": 12.4, "shares_basic": 926200000.0, "shares_diluted": 1002000000.0, "dps_declared": 0.52, "operating_lease_cost": 374000000.0 }, "sources": [ "10-K:0000797468-24-000034", "10-K:0000797468-25-000029" ], "value_sources": { "revenue": [ "10-K:0000797468-24-000034" ], "sga": [ "10-K:0000797468-24-000034" ], "interest_expense": [ "10-K:0000797468-24-000034" ], "pretax_income": [ "10-K:0000797468-24-000034" ], "income_tax": [ "10-K:0000797468-24-000034" ], "net_income_incl_nci": [ "10-K:0000797468-25-000029" ], "nci_profit": [ "10-K:0000797468-25-000029" ], "net_income": [ "10-K:0000797468-24-000034" ], "net_income_common": [ "10-K:0000797468-24-000034" ], "eps_basic": [ "10-K:0000797468-24-000034" ], "eps_diluted": [ "10-K:0000797468-24-000034" ], "shares_basic": [ "10-K:0000797468-24-000034" ], "shares_diluted": [ "10-K:0000797468-24-000034" ], "dps_declared": [ "10-K:0000797468-24-000034" ], "operating_lease_cost": [ "10-K:0000797468-24-000034" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 28257000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 1083000000.0, "operating_income": null, "interest_expense": 945000000.0, "pretax_income": 6429000000.0, "income_tax": 1733000000.0, "net_income_incl_nci": 4696000000.0, "nci_profit": 0.0, "net_income": 4696000000.0, "net_income_common": 3750000000.0, "eps_basic": 4.22, "eps_diluted": 3.9, "shares_basic": 889200000.0, "shares_diluted": 960900000.0, "dps_declared": 0.72, "operating_lease_cost": 398000000.0 }, "sources": [ "10-K:0000797468-24-000034", "10-K:0001628280-26-009059" ], "value_sources": { "revenue": [ "10-K:0000797468-24-000034" ], "sga": [ "10-K:0000797468-24-000034" ], "interest_expense": [ "10-K:0000797468-24-000034" ], "pretax_income": [ "10-K:0000797468-24-000034" ], "income_tax": [ "10-K:0000797468-24-000034" ], "net_income_incl_nci": [ "10-K:0001628280-26-009059" ], "nci_profit": [ "10-K:0001628280-26-009059" ], "net_income": [ "10-K:0000797468-24-000034" ], "net_income_common": [ "10-K:0000797468-24-000034" ], "eps_basic": [ "10-K:0000797468-24-000034" ], "eps_diluted": [ "10-K:0000797468-24-000034" ], "shares_basic": [ "10-K:0000797468-24-000034" ], "shares_diluted": [ "10-K:0000797468-24-000034" ], "dps_declared": [ "10-K:0000797468-24-000034" ], "operating_lease_cost": [ "10-K:0000797468-24-000034" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 22019000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 960000000.0, "operating_income": null, "interest_expense": 1169000000.0, "pretax_income": 4024000000.0, "income_tax": 1158000000.0, "net_income_incl_nci": 3078000000.0, "nci_profit": 22000000.0, "net_income": 3056000000.0, "net_income_common": 2364000000.0, "eps_basic": 2.59, "eps_diluted": 2.44, "shares_basic": 911800000.0, "shares_diluted": 967100000.0, "dps_declared": 0.88, "operating_lease_cost": 459000000.0 }, "sources": [ "10-K:0001628280-26-009059" ], "value_sources": { "revenue": [ "10-K:0001628280-26-009059" ], "sga": [ "10-K:0001628280-26-009059" ], "interest_expense": [ "10-K:0001628280-26-009059" ], "pretax_income": [ "10-K:0001628280-26-009059" ], "income_tax": [ "10-K:0001628280-26-009059" ], "net_income_incl_nci": [ "10-K:0001628280-26-009059" ], "nci_profit": [ "10-K:0001628280-26-009059" ], "net_income_common": [ "10-K:0001628280-26-009059" ], "eps_basic": [ "10-K:0001628280-26-009059" ], "eps_diluted": [ "10-K:0001628280-26-009059" ], "shares_basic": [ "10-K:0001628280-26-009059" ], "shares_diluted": [ "10-K:0001628280-26-009059" ], "dps_declared": [ "10-K:0001628280-26-009059" ], "operating_lease_cost": [ "10-K:0001628280-26-009059" ], "net_income": [ "10-K:0001628280-26-009059" ] }, "comparison": { "pretax_income": { "value": 4024000000.0, "earlier": 4662000000.0, "sources": [ "10-K:0001628280-26-009059" ], "basis": "FY2025" }, "revenue": { "value": 22019000000.0, "earlier": 23156000000.0, "sources": [ "10-K:0001628280-26-009059" ], "basis": "FY2025" } }, "method": "derived", "value_methods": { "net_income": "derived" } }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 21593000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 986000000.0, "operating_income": null, "interest_expense": 1079000000.0, "pretax_income": 3128000000.0, "income_tax": 1021000000.0, "net_income_incl_nci": 2369000000.0, "nci_profit": 43000000.0, "net_income": 2326000000.0, "net_income_common": 1612000000.0, "eps_basic": 1.65, "eps_diluted": 1.61, "shares_basic": 975500000.0, "shares_diluted": 1000100000.0, "dps_declared": 0.96, "operating_lease_cost": 486000000.0 }, "sources": [ "10-K:0001628280-26-009059" ], "value_sources": { "revenue": [ "10-K:0001628280-26-009059" ], "sga": [ "10-K:0001628280-26-009059" ], "interest_expense": [ "10-K:0001628280-26-009059" ], "pretax_income": [ "10-K:0001628280-26-009059" ], "income_tax": [ "10-K:0001628280-26-009059" ], "net_income_incl_nci": [ "10-K:0001628280-26-009059" ], "nci_profit": [ "10-K:0001628280-26-009059" ], "net_income_common": [ "10-K:0001628280-26-009059" ], "eps_basic": [ "10-K:0001628280-26-009059" ], "eps_diluted": [ "10-K:0001628280-26-009059" ], "shares_basic": [ "10-K:0001628280-26-009059" ], "shares_diluted": [ "10-K:0001628280-26-009059" ], "dps_declared": [ "10-K:0001628280-26-009059" ], "operating_lease_cost": [ "10-K:0001628280-26-009059" ], "net_income": [ "10-K:0001628280-26-009059" ] }, "method": "derived", "value_methods": { "net_income": "derived" } } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 2021000000.0, "short_term_investments": null, "receivables": 2458000000.0, "inventory": 1436000000.0, "current_assets": 14109000000.0, "ppe_net": 79073000000.0, "goodwill": null, "intangibles": null, "total_assets": 101643000000.0, "accounts_payable": 3845000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 11963000000.0, "long_term_debt": 36058000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 31295000000.0, "nci": null, "equity_total": 31295000000.0, "liabilities_and_equity": 101643000000.0, "shares_outstanding": 1048430898.0, "retained_earnings": 17229000000.0, "preferred_stock": 9762000000.0, "long_term_investments": null, "equity_method_investments": 6050000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1221000000.0, "operating_lease_liability_current": 453000000.0, "operating_lease_liability_noncurrent": 768000000.0, "operating_lease_discount_rate": 0.0285, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1335000000.0, "operating_lease_imputed_interest": 114000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-20-000010" ], "value_sources": { "cash": [ "10-Q:0000797468-20-000010" ], "receivables": [ "10-Q:0000797468-20-000010" ], "inventory": [ "10-Q:0000797468-20-000010" ], "current_assets": [ "10-Q:0000797468-20-000010" ], "ppe_net": [ "10-Q:0000797468-20-000010" ], "total_assets": [ "10-Q:0000797468-20-000010" ], "accounts_payable": [ "10-Q:0000797468-20-000010" ], "current_liabilities": [ "10-Q:0000797468-20-000010" ], "long_term_debt": [ "10-Q:0000797468-20-000010" ], "equity_parent": [ "10-Q:0000797468-20-000010" ], "equity_total": [ "10-Q:0000797468-20-000010" ], "liabilities_and_equity": [ "10-Q:0000797468-20-000010" ], "shares_outstanding": [ "10-Q:0000797468-20-000010" ], "retained_earnings": [ "10-Q:0000797468-20-000010" ], "preferred_stock": [ "10-Q:0000797468-20-000010" ], "equity_method_investments": [ "10-Q:0000797468-20-000010" ], "operating_lease_liability": [ "10-Q:0000797468-20-000010" ], "operating_lease_liability_current": [ "10-Q:0000797468-20-000010" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-20-000010" ], "operating_lease_discount_rate": [ "10-Q:0000797468-20-000010" ], "operating_lease_payments_total": [ "10-Q:0000797468-20-000010" ], "operating_lease_imputed_interest": [ "10-Q:0000797468-20-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 1011000000.0, "short_term_investments": null, "receivables": 2359000000.0, "inventory": 1477000000.0, "current_assets": 8437000000.0, "ppe_net": 72604000000.0, "goodwill": null, "intangibles": null, "total_assets": 89452000000.0, "accounts_payable": 3034000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 9919000000.0, "long_term_debt": 36034000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 23346000000.0, "nci": null, "equity_total": 23346000000.0, "liabilities_and_equity": 89452000000.0, "shares_outstanding": 1066776168.0, "retained_earnings": 8105000000.0, "preferred_stock": 9762000000.0, "long_term_investments": null, "equity_method_investments": 6128000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1160000000.0, "operating_lease_liability_current": 420000000.0, "operating_lease_liability_noncurrent": 740000000.0, "operating_lease_discount_rate": 0.0503, "operating_lease_payments_y1": 406000000.0, "operating_lease_payments_total": 1395000000.0, "operating_lease_imputed_interest": 235000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-20-000027" ], "value_sources": { "cash": [ "10-Q:0000797468-20-000027" ], "receivables": [ "10-Q:0000797468-20-000027" ], "inventory": [ "10-Q:0000797468-20-000027" ], "current_assets": [ "10-Q:0000797468-20-000027" ], "ppe_net": [ "10-Q:0000797468-20-000027" ], "total_assets": [ "10-Q:0000797468-20-000027" ], "accounts_payable": [ "10-Q:0000797468-20-000027" ], "current_liabilities": [ "10-Q:0000797468-20-000027" ], "long_term_debt": [ "10-Q:0000797468-20-000027" ], "equity_parent": [ "10-Q:0000797468-20-000027" ], "equity_total": [ "10-Q:0000797468-20-000027" ], "liabilities_and_equity": [ "10-Q:0000797468-20-000027" ], "shares_outstanding": [ "10-Q:0000797468-20-000027" ], "retained_earnings": [ "10-Q:0000797468-20-000027" ], "preferred_stock": [ "10-Q:0000797468-20-000027" ], "equity_method_investments": [ "10-Q:0000797468-20-000027" ], "operating_lease_liability": [ "10-Q:0000797468-20-000027" ], "operating_lease_liability_current": [ "10-Q:0000797468-20-000027" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-20-000027" ], "operating_lease_discount_rate": [ "10-Q:0000797468-20-000027" ], "operating_lease_payments_y1": [ "10-Q:0000797468-20-000027" ], "operating_lease_payments_total": [ "10-Q:0000797468-20-000027" ], "operating_lease_imputed_interest": [ "10-Q:0000797468-20-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 1896000000.0, "short_term_investments": null, "receivables": 2083000000.0, "inventory": 1660000000.0, "current_assets": 10694000000.0, "ppe_net": 68421000000.0, "goodwill": null, "intangibles": null, "total_assets": 84434000000.0, "accounts_payable": 2682000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 10500000000.0, "long_term_debt": 35899000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 19860000000.0, "nci": null, "equity_total": 19860000000.0, "liabilities_and_equity": 84434000000.0, "shares_outstanding": 1079959455.0, "retained_earnings": 4317000000.0, "preferred_stock": 9762000000.0, "long_term_investments": null, "equity_method_investments": 3125000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1245000000.0, "operating_lease_liability_current": 459000000.0, "operating_lease_liability_noncurrent": 786000000.0, "operating_lease_discount_rate": 0.0453, "operating_lease_payments_y1": 454000000.0, "operating_lease_payments_total": 1432000000.0, "operating_lease_imputed_interest": 187000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-20-000033" ], "value_sources": { "cash": [ "10-Q:0000797468-20-000033" ], "receivables": [ "10-Q:0000797468-20-000033" ], "inventory": [ "10-Q:0000797468-20-000033" ], "current_assets": [ "10-Q:0000797468-20-000033" ], "ppe_net": [ "10-Q:0000797468-20-000033" ], "total_assets": [ "10-Q:0000797468-20-000033" ], "accounts_payable": [ "10-Q:0000797468-20-000033" ], "current_liabilities": [ "10-Q:0000797468-20-000033" ], "long_term_debt": [ "10-Q:0000797468-20-000033" ], "equity_parent": [ "10-Q:0000797468-20-000033" ], "equity_total": [ "10-Q:0000797468-20-000033" ], "liabilities_and_equity": [ "10-Q:0000797468-20-000033" ], "shares_outstanding": [ "10-Q:0000797468-20-000033" ], "retained_earnings": [ "10-Q:0000797468-20-000033" ], "preferred_stock": [ "10-Q:0000797468-20-000033" ], "equity_method_investments": [ "10-Q:0000797468-20-000033" ], "operating_lease_liability": [ "10-Q:0000797468-20-000033" ], "operating_lease_liability_current": [ "10-Q:0000797468-20-000033" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-20-000033" ], "operating_lease_discount_rate": [ "10-Q:0000797468-20-000033" ], "operating_lease_payments_y1": [ "10-Q:0000797468-20-000033" ], "operating_lease_payments_total": [ "10-Q:0000797468-20-000033" ], "operating_lease_imputed_interest": [ "10-Q:0000797468-20-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 2008000000.0, "short_term_investments": null, "receivables": 2115000000.0, "inventory": 1898000000.0, "current_assets": 8819000000.0, "ppe_net": 65889000000.0, "goodwill": null, "intangibles": null, "total_assets": 80064000000.0, "accounts_payable": 2987000000.0, "short_term_borrowings": null, "debt_current": 440000000.0, "current_liabilities": 8223000000.0, "long_term_debt": 35745000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 18573000000.0, "nci": null, "equity_total": 18573000000.0, "liabilities_and_equity": 80064000000.0, "shares_outstanding": 1080565000.0, "retained_earnings": 2996000000.0, "preferred_stock": 9762000000.0, "long_term_investments": null, "equity_method_investments": 3250000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1114000000.0, "operating_lease_liability_current": 473000000.0, "operating_lease_liability_noncurrent": 641000000.0, "operating_lease_discount_rate": 0.0473, "operating_lease_payments_y1": 456000000.0, "operating_lease_payments_total": 1289000000.0, "operating_lease_imputed_interest": 175000000.0, "debt_maturity_y1": 398000000.0, "debt_maturity_y2": 2100000000.0, "debt_maturity_y3": 900000000.0, "debt_maturity_y4": 3900000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000797468-21-000009", "10-K:0000797468-22-000008", "10-Q:0000797468-21-000028" ], "value_sources": { "cash": [ "10-K:0000797468-22-000008" ], "receivables": [ "10-K:0000797468-22-000008" ], "inventory": [ "10-K:0000797468-22-000008" ], "current_assets": [ "10-K:0000797468-22-000008" ], "ppe_net": [ "10-K:0000797468-22-000008" ], "total_assets": [ "10-K:0000797468-22-000008" ], "accounts_payable": [ "10-K:0000797468-22-000008" ], "debt_current": [ "10-K:0000797468-22-000008" ], "current_liabilities": [ "10-K:0000797468-22-000008" ], "long_term_debt": [ "10-Q:0000797468-21-000028" ], "equity_parent": [ "10-K:0000797468-22-000008" ], "equity_total": [ "10-K:0000797468-22-000008" ], "liabilities_and_equity": [ "10-K:0000797468-22-000008" ], "shares_outstanding": [ "10-K:0000797468-22-000008" ], "retained_earnings": [ "10-K:0000797468-22-000008" ], "preferred_stock": [ "10-K:0000797468-22-000008" ], "equity_method_investments": [ "10-K:0000797468-22-000008" ], "operating_lease_liability": [ "10-K:0000797468-21-000009" ], "operating_lease_liability_current": [ "10-K:0000797468-22-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0000797468-22-000008" ], "operating_lease_discount_rate": [ "10-K:0000797468-21-000009" ], "operating_lease_payments_y1": [ "10-K:0000797468-21-000009" ], "operating_lease_payments_total": [ "10-K:0000797468-21-000009" ], "operating_lease_imputed_interest": [ "10-K:0000797468-21-000009" ], "debt_maturity_y1": [ "10-K:0000797468-21-000009" ], "debt_maturity_y2": [ "10-K:0000797468-21-000009" ], "debt_maturity_y3": [ "10-K:0000797468-21-000009" ], "debt_maturity_y4": [ "10-K:0000797468-21-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 2270000000.0, "short_term_investments": null, "receivables": 3046000000.0, "inventory": 2173000000.0, "current_assets": 10074000000.0, "ppe_net": 64073000000.0, "goodwill": null, "intangibles": null, "total_assets": 79355000000.0, "accounts_payable": 3416000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 8631000000.0, "long_term_debt": 35466000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 18300000000.0, "nci": null, "equity_total": 18300000000.0, "liabilities_and_equity": 79355000000.0, "shares_outstanding": 1082618615.0, "retained_earnings": 2639000000.0, "preferred_stock": 9762000000.0, "long_term_investments": null, "equity_method_investments": 3170000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 369000000.0, "operating_lease_liability_noncurrent": 628000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-21-000017" ], "value_sources": { "cash": [ "10-Q:0000797468-21-000017" ], "receivables": [ "10-Q:0000797468-21-000017" ], "inventory": [ "10-Q:0000797468-21-000017" ], "current_assets": [ "10-Q:0000797468-21-000017" ], "ppe_net": [ "10-Q:0000797468-21-000017" ], "total_assets": [ "10-Q:0000797468-21-000017" ], "accounts_payable": [ "10-Q:0000797468-21-000017" ], "current_liabilities": [ "10-Q:0000797468-21-000017" ], "long_term_debt": [ "10-Q:0000797468-21-000017" ], "equity_parent": [ "10-Q:0000797468-21-000017" ], "equity_total": [ "10-Q:0000797468-21-000017" ], "liabilities_and_equity": [ "10-Q:0000797468-21-000017" ], "shares_outstanding": [ "10-Q:0000797468-21-000017" ], "retained_earnings": [ "10-Q:0000797468-21-000017" ], "preferred_stock": [ "10-Q:0000797468-21-000017" ], "equity_method_investments": [ "10-Q:0000797468-21-000017" ], "operating_lease_liability_current": [ "10-Q:0000797468-21-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-21-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 4569000000.0, "short_term_investments": null, "receivables": 3288000000.0, "inventory": 1837000000.0, "current_assets": 12844000000.0, "ppe_net": 61846000000.0, "goodwill": null, "intangibles": null, "total_assets": 79937000000.0, "accounts_payable": 3544000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 9586000000.0, "long_term_debt": 35352000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 18244000000.0, "nci": null, "equity_total": 18244000000.0, "liabilities_and_equity": 79937000000.0, "shares_outstanding": 1082934567.0, "retained_earnings": 2533000000.0, "preferred_stock": 9762000000.0, "long_term_investments": null, "equity_method_investments": 3249000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 331000000.0, "operating_lease_liability_noncurrent": 583000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-21-000028" ], "value_sources": { "cash": [ "10-Q:0000797468-21-000028" ], "receivables": [ "10-Q:0000797468-21-000028" ], "inventory": [ "10-Q:0000797468-21-000028" ], "current_assets": [ "10-Q:0000797468-21-000028" ], "ppe_net": [ "10-Q:0000797468-21-000028" ], "total_assets": [ "10-Q:0000797468-21-000028" ], "accounts_payable": [ "10-Q:0000797468-21-000028" ], "current_liabilities": [ "10-Q:0000797468-21-000028" ], "long_term_debt": [ "10-Q:0000797468-21-000028" ], "equity_parent": [ "10-Q:0000797468-21-000028" ], "equity_total": [ "10-Q:0000797468-21-000028" ], "liabilities_and_equity": [ "10-Q:0000797468-21-000028" ], "shares_outstanding": [ "10-Q:0000797468-21-000028" ], "retained_earnings": [ "10-Q:0000797468-21-000028" ], "preferred_stock": [ "10-Q:0000797468-21-000028" ], "equity_method_investments": [ "10-Q:0000797468-21-000028" ], "operating_lease_liability_current": [ "10-Q:0000797468-21-000028" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-21-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 2059000000.0, "short_term_investments": null, "receivables": 3477000000.0, "inventory": 1773000000.0, "current_assets": 9899000000.0, "ppe_net": 60644000000.0, "goodwill": null, "intangibles": null, "total_assets": 75758000000.0, "accounts_payable": 3713000000.0, "short_term_borrowings": null, "debt_current": 780000000.0, "current_liabilities": 9126000000.0, "long_term_debt": 30915000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 18873000000.0, "nci": null, "equity_total": 18873000000.0, "liabilities_and_equity": 75758000000.0, "shares_outstanding": 1083180911.0, "retained_earnings": 3152000000.0, "preferred_stock": 9762000000.0, "long_term_investments": null, "equity_method_investments": 3266000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 265000000.0, "operating_lease_liability_noncurrent": 593000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-21-000036" ], "value_sources": { "cash": [ "10-Q:0000797468-21-000036" ], "receivables": [ "10-Q:0000797468-21-000036" ], "inventory": [ "10-Q:0000797468-21-000036" ], "current_assets": [ "10-Q:0000797468-21-000036" ], "ppe_net": [ "10-Q:0000797468-21-000036" ], "total_assets": [ "10-Q:0000797468-21-000036" ], "accounts_payable": [ "10-Q:0000797468-21-000036" ], "debt_current": [ "10-Q:0000797468-21-000036" ], "current_liabilities": [ "10-Q:0000797468-21-000036" ], "long_term_debt": [ "10-Q:0000797468-21-000036" ], "equity_parent": [ "10-Q:0000797468-21-000036" ], "equity_total": [ "10-Q:0000797468-21-000036" ], "liabilities_and_equity": [ "10-Q:0000797468-21-000036" ], "shares_outstanding": [ "10-Q:0000797468-21-000036" ], "retained_earnings": [ "10-Q:0000797468-21-000036" ], "preferred_stock": [ "10-Q:0000797468-21-000036" ], "equity_method_investments": [ "10-Q:0000797468-21-000036" ], "operating_lease_liability_current": [ "10-Q:0000797468-21-000036" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-21-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 2764000000.0, "short_term_investments": null, "receivables": 4208000000.0, "inventory": 1846000000.0, "current_assets": 10211000000.0, "ppe_net": 59930000000.0, "goodwill": null, "intangibles": null, "total_assets": 75036000000.0, "accounts_payable": 3899000000.0, "short_term_borrowings": null, "debt_current": 186000000.0, "current_liabilities": 8324000000.0, "long_term_debt": 29431000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 20327000000.0, "nci": null, "equity_total": 20327000000.0, "liabilities_and_equity": 75036000000.0, "shares_outstanding": 934074700.0, "retained_earnings": 4480000000.0, "preferred_stock": 9762000000.0, "long_term_investments": null, "equity_method_investments": 2938000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 771000000.0, "operating_lease_liability_current": 186000000.0, "operating_lease_liability_noncurrent": 585000000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 183000000.0, "operating_lease_payments_total": 884000000.0, "operating_lease_imputed_interest": 113000000.0, "debt_maturity_y1": 101000000.0, "debt_maturity_y2": 465000000.0, "debt_maturity_y3": 1700000000.0, "debt_maturity_y4": 2500000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K/A:0000797468-23-000031", "10-K:0000797468-22-000008", "10-K:0000797468-25-000029", "10-Q:0000797468-22-000036" ], "value_sources": { "cash": [ "10-K/A:0000797468-23-000031" ], "receivables": [ "10-K/A:0000797468-23-000031" ], "inventory": [ "10-K/A:0000797468-23-000031" ], "current_assets": [ "10-K/A:0000797468-23-000031" ], "ppe_net": [ "10-K/A:0000797468-23-000031" ], "total_assets": [ "10-K/A:0000797468-23-000031" ], "accounts_payable": [ "10-K/A:0000797468-23-000031" ], "debt_current": [ "10-K/A:0000797468-23-000031" ], "current_liabilities": [ "10-K/A:0000797468-23-000031" ], "long_term_debt": [ "10-Q:0000797468-22-000036" ], "equity_parent": [ "10-K/A:0000797468-23-000031" ], "equity_total": [ "10-K:0000797468-25-000029" ], "liabilities_and_equity": [ "10-K/A:0000797468-23-000031" ], "shares_outstanding": [ "10-K/A:0000797468-23-000031" ], "retained_earnings": [ "10-K/A:0000797468-23-000031" ], "preferred_stock": [ "10-K/A:0000797468-23-000031" ], "equity_method_investments": [ "10-K/A:0000797468-23-000031" ], "operating_lease_liability": [ "10-K:0000797468-22-000008" ], "operating_lease_liability_current": [ "10-K/A:0000797468-23-000031" ], "operating_lease_liability_noncurrent": [ "10-K/A:0000797468-23-000031" ], "operating_lease_discount_rate": [ "10-K:0000797468-22-000008" ], "operating_lease_payments_y1": [ "10-K:0000797468-22-000008" ], "operating_lease_payments_total": [ "10-K:0000797468-22-000008" ], "operating_lease_imputed_interest": [ "10-K:0000797468-22-000008" ], "debt_maturity_y1": [ "10-K:0000797468-22-000008" ], "debt_maturity_y2": [ "10-K:0000797468-22-000008" ], "debt_maturity_y3": [ "10-K:0000797468-22-000008" ], "debt_maturity_y4": [ "10-K:0000797468-22-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1909000000.0, "short_term_investments": null, "receivables": 5434000000.0, "inventory": 1406000000.0, "current_assets": 10058000000.0, "ppe_net": 59229000000.0, "goodwill": null, "intangibles": null, "total_assets": 74222000000.0, "accounts_payable": 4664000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 8700000000.0, "long_term_debt": 25865000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 24907000000.0, "nci": null, "equity_total": 24907000000.0, "liabilities_and_equity": 74222000000.0, "shares_outstanding": 937190982.0, "retained_earnings": 9032000000.0, "preferred_stock": 9762000000.0, "long_term_investments": null, "equity_method_investments": 3015000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 173000000.0, "operating_lease_liability_noncurrent": 558000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000018" ], "value_sources": { "cash": [ "10-Q:0000797468-22-000018" ], "receivables": [ "10-Q:0000797468-22-000018" ], "inventory": [ "10-Q:0000797468-22-000018" ], "current_assets": [ "10-Q:0000797468-22-000018" ], "ppe_net": [ "10-Q:0000797468-22-000018" ], "total_assets": [ "10-Q:0000797468-22-000018" ], "accounts_payable": [ "10-Q:0000797468-22-000018" ], "current_liabilities": [ "10-Q:0000797468-22-000018" ], "long_term_debt": [ "10-Q:0000797468-22-000018" ], "equity_parent": [ "10-Q:0000797468-22-000018" ], "equity_total": [ "10-Q:0000797468-22-000018" ], "liabilities_and_equity": [ "10-Q:0000797468-22-000018" ], "shares_outstanding": [ "10-K/A:0000797468-23-000031" ], "retained_earnings": [ "10-Q:0000797468-22-000018" ], "preferred_stock": [ "10-Q:0000797468-22-000018" ], "equity_method_investments": [ "10-Q:0000797468-22-000018" ], "operating_lease_liability_current": [ "10-Q:0000797468-22-000018" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-22-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 1362000000.0, "short_term_investments": null, "receivables": 6350000000.0, "inventory": 1564000000.0, "current_assets": 10408000000.0, "ppe_net": 58573000000.0, "goodwill": null, "intangibles": null, "total_assets": 74221000000.0, "accounts_payable": 5197000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 9730000000.0, "long_term_debt": 21743000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 27830000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 74221000000.0, "shares_outstanding": 928963512.0, "retained_earnings": 12462000000.0, "preferred_stock": 9762000000.0, "long_term_investments": null, "equity_method_investments": 3328000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 178000000.0, "operating_lease_liability_noncurrent": 589000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-22-000030" ], "value_sources": { "cash": [ "10-Q:0000797468-22-000030" ], "receivables": [ "10-Q:0000797468-22-000030" ], "inventory": [ "10-Q:0000797468-22-000030" ], "current_assets": [ "10-Q:0000797468-22-000030" ], "ppe_net": [ "10-Q:0000797468-22-000030" ], "total_assets": [ "10-Q:0000797468-22-000030" ], "accounts_payable": [ "10-Q:0000797468-22-000030" ], "current_liabilities": [ "10-Q:0000797468-22-000030" ], "long_term_debt": [ "10-Q:0000797468-22-000030" ], "equity_parent": [ "10-Q:0000797468-22-000030" ], "liabilities_and_equity": [ "10-Q:0000797468-22-000030" ], "shares_outstanding": [ "10-Q:0000797468-22-000030" ], "retained_earnings": [ "10-Q:0000797468-22-000030" ], "preferred_stock": [ "10-Q:0000797468-22-000030" ], "equity_method_investments": [ "10-Q:0000797468-22-000030" ], "operating_lease_liability_current": [ "10-Q:0000797468-22-000030" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-22-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 1233000000.0, "short_term_investments": null, "receivables": 4046000000.0, "inventory": 1937000000.0, "current_assets": 8749000000.0, "ppe_net": 58271000000.0, "goodwill": null, "intangibles": null, "total_assets": 72144000000.0, "accounts_payable": 3715000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 7935000000.0, "long_term_debt": 20478000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 28720000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 72144000000.0, "shares_outstanding": 908077761.0, "retained_earnings": 14888000000.0, "preferred_stock": 9762000000.0, "long_term_investments": null, "equity_method_investments": 3156000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 248000000.0, "operating_lease_liability_noncurrent": 616000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-22-000036" ], "value_sources": { "cash": [ "10-Q:0000797468-22-000036" ], "receivables": [ "10-Q:0000797468-22-000036" ], "inventory": [ "10-Q:0000797468-22-000036" ], "current_assets": [ "10-Q:0000797468-22-000036" ], "ppe_net": [ "10-Q:0000797468-22-000036" ], "total_assets": [ "10-Q:0000797468-22-000036" ], "accounts_payable": [ "10-Q:0000797468-22-000036" ], "current_liabilities": [ "10-Q:0000797468-22-000036" ], "long_term_debt": [ "10-Q:0000797468-22-000036" ], "equity_parent": [ "10-Q:0000797468-22-000036" ], "liabilities_and_equity": [ "10-Q:0000797468-22-000036" ], "shares_outstanding": [ "10-Q:0000797468-22-000036" ], "retained_earnings": [ "10-Q:0000797468-22-000036" ], "preferred_stock": [ "10-Q:0000797468-22-000036" ], "equity_method_investments": [ "10-Q:0000797468-22-000036" ], "operating_lease_liability_current": [ "10-Q:0000797468-22-000036" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-22-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 984000000.0, "short_term_investments": null, "receivables": 4281000000.0, "inventory": 2059000000.0, "current_assets": 8886000000.0, "ppe_net": 58384000000.0, "goodwill": null, "intangibles": null, "total_assets": 72609000000.0, "accounts_payable": 4029000000.0, "short_term_borrowings": null, "debt_current": 165000000.0, "current_liabilities": 7757000000.0, "long_term_debt": 19670000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 30085000000.0, "nci": 0.0, "equity_total": 30085000000.0, "liabilities_and_equity": 72609000000.0, "shares_outstanding": 899858944.0, "retained_earnings": 16499000000.0, "preferred_stock": 9762000000.0, "long_term_investments": null, "equity_method_investments": 3176000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 930000000.0, "operating_lease_liability_current": 273000000.0, "operating_lease_liability_noncurrent": 657000000.0, "operating_lease_discount_rate": 0.0384, "operating_lease_payments_y1": 287000000.0, "operating_lease_payments_total": 1041000000.0, "operating_lease_imputed_interest": 111000000.0, "debt_maturity_y1": 22000000.0, "debt_maturity_y2": 1100000000.0, "debt_maturity_y3": 1200000000.0, "debt_maturity_y4": 1400000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K/A:0000797468-23-000031", "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "value_sources": { "cash": [ "10-K:0000797468-24-000034" ], "receivables": [ "10-K:0000797468-24-000034" ], "inventory": [ "10-K:0000797468-24-000034" ], "current_assets": [ "10-K:0000797468-24-000034" ], "ppe_net": [ "10-K:0000797468-24-000034" ], "total_assets": [ "10-K:0000797468-24-000034" ], "accounts_payable": [ "10-K:0000797468-24-000034" ], "debt_current": [ "10-K:0000797468-24-000034" ], "current_liabilities": [ "10-K:0000797468-24-000034" ], "long_term_debt": [ "10-Q:0000797468-23-000092" ], "equity_parent": [ "10-K:0000797468-24-000034" ], "nci": [ "10-K:0000797468-24-000034" ], "equity_total": [ "10-K:0000797468-24-000034" ], "liabilities_and_equity": [ "10-K:0000797468-24-000034" ], "shares_outstanding": [ "10-K:0000797468-24-000034" ], "retained_earnings": [ "10-K:0000797468-24-000034" ], "preferred_stock": [ "10-K:0000797468-24-000034" ], "equity_method_investments": [ "10-K:0000797468-24-000034" ], "operating_lease_liability": [ "10-K/A:0000797468-23-000031" ], "operating_lease_liability_current": [ "10-K:0000797468-24-000034" ], "operating_lease_liability_noncurrent": [ "10-K:0000797468-24-000034" ], "operating_lease_discount_rate": [ "10-K/A:0000797468-23-000031" ], "operating_lease_payments_y1": [ "10-K/A:0000797468-23-000031" ], "operating_lease_payments_total": [ "10-K/A:0000797468-23-000031" ], "operating_lease_imputed_interest": [ "10-K/A:0000797468-23-000031" ], "debt_maturity_y1": [ "10-K/A:0000797468-23-000031" ], "debt_maturity_y2": [ "10-K/A:0000797468-23-000031" ], "debt_maturity_y3": [ "10-K/A:0000797468-23-000031" ], "debt_maturity_y4": [ "10-K/A:0000797468-23-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 1165000000.0, "short_term_investments": null, "receivables": 3272000000.0, "inventory": 2311000000.0, "current_assets": 8142000000.0, "ppe_net": 58169000000.0, "goodwill": null, "intangibles": null, "total_assets": 71600000000.0, "accounts_payable": 3514000000.0, "short_term_borrowings": null, "debt_current": 139000000.0, "current_liabilities": 7440000000.0, "long_term_debt": 19645000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 29559000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 71600000000.0, "shares_outstanding": 891551244.0, "retained_earnings": 17318000000.0, "preferred_stock": 9130000000.0, "long_term_investments": null, "equity_method_investments": 3161000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 287000000.0, "operating_lease_liability_noncurrent": 595000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-23-000032" ], "value_sources": { "cash": [ "10-Q:0000797468-23-000032" ], "receivables": [ "10-Q:0000797468-23-000032" ], "inventory": [ "10-Q:0000797468-23-000032" ], "current_assets": [ "10-Q:0000797468-23-000032" ], "ppe_net": [ "10-Q:0000797468-23-000032" ], "total_assets": [ "10-Q:0000797468-23-000032" ], "accounts_payable": [ "10-Q:0000797468-23-000032" ], "debt_current": [ "10-Q:0000797468-23-000032" ], "current_liabilities": [ "10-Q:0000797468-23-000032" ], "long_term_debt": [ "10-Q:0000797468-23-000032" ], "equity_parent": [ "10-Q:0000797468-23-000032" ], "liabilities_and_equity": [ "10-Q:0000797468-23-000032" ], "shares_outstanding": [ "10-Q:0000797468-23-000032" ], "retained_earnings": [ "10-Q:0000797468-23-000032" ], "preferred_stock": [ "10-Q:0000797468-23-000032" ], "equity_method_investments": [ "10-Q:0000797468-23-000032" ], "operating_lease_liability_current": [ "10-Q:0000797468-23-000032" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 486000000.0, "short_term_investments": null, "receivables": 2850000000.0, "inventory": 2021000000.0, "current_assets": 7454000000.0, "ppe_net": 58341000000.0, "goodwill": null, "intangibles": null, "total_assets": 71199000000.0, "accounts_payable": 3557000000.0, "short_term_borrowings": null, "debt_current": 158000000.0, "current_liabilities": 7456000000.0, "long_term_debt": 19669000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 29111000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 71199000000.0, "shares_outstanding": 884681888.0, "retained_earnings": 17762000000.0, "preferred_stock": 8621000000.0, "long_term_investments": null, "equity_method_investments": 3431000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 284000000.0, "operating_lease_liability_noncurrent": 576000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-23-000075" ], "value_sources": { "cash": [ "10-Q:0000797468-23-000075" ], "receivables": [ "10-Q:0000797468-23-000075" ], "inventory": [ "10-Q:0000797468-23-000075" ], "current_assets": [ "10-Q:0000797468-23-000075" ], "ppe_net": [ "10-Q:0000797468-23-000075" ], "total_assets": [ "10-Q:0000797468-23-000075" ], "accounts_payable": [ "10-Q:0000797468-23-000075" ], "debt_current": [ "10-Q:0000797468-23-000075" ], "current_liabilities": [ "10-Q:0000797468-23-000075" ], "long_term_debt": [ "10-Q:0000797468-23-000075" ], "equity_parent": [ "10-Q:0000797468-23-000075" ], "liabilities_and_equity": [ "10-Q:0000797468-23-000075" ], "shares_outstanding": [ "10-Q:0000797468-23-000075" ], "retained_earnings": [ "10-Q:0000797468-23-000075" ], "preferred_stock": [ "10-Q:0000797468-23-000075" ], "equity_method_investments": [ "10-Q:0000797468-23-000075" ], "operating_lease_liability_current": [ "10-Q:0000797468-23-000075" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-23-000075" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 611000000.0, "short_term_investments": null, "receivables": 3674000000.0, "inventory": 1975000000.0, "current_assets": 8266000000.0, "ppe_net": 58270000000.0, "goodwill": null, "intangibles": null, "total_assets": 71827000000.0, "accounts_payable": 3908000000.0, "short_term_borrowings": null, "debt_current": 1224000000.0, "current_liabilities": 8941000000.0, "long_term_debt": 18597000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 29312000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 71827000000.0, "shares_outstanding": 877701484.0, "retained_earnings": 18758000000.0, "preferred_stock": 8287000000.0, "long_term_investments": null, "equity_method_investments": 3320000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 312000000.0, "operating_lease_liability_noncurrent": 577000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-23-000092" ], "value_sources": { "cash": [ "10-Q:0000797468-23-000092" ], "receivables": [ "10-Q:0000797468-23-000092" ], "inventory": [ "10-Q:0000797468-23-000092" ], "current_assets": [ "10-Q:0000797468-23-000092" ], "ppe_net": [ "10-Q:0000797468-23-000092" ], "total_assets": [ "10-Q:0000797468-23-000092" ], "accounts_payable": [ "10-Q:0000797468-23-000092" ], "debt_current": [ "10-Q:0000797468-23-000092" ], "current_liabilities": [ "10-Q:0000797468-23-000092" ], "long_term_debt": [ "10-Q:0000797468-23-000092" ], "equity_parent": [ "10-Q:0000797468-23-000092" ], "liabilities_and_equity": [ "10-Q:0000797468-23-000092" ], "shares_outstanding": [ "10-Q:0000797468-23-000092" ], "retained_earnings": [ "10-Q:0000797468-23-000092" ], "preferred_stock": [ "10-Q:0000797468-23-000092" ], "equity_method_investments": [ "10-Q:0000797468-23-000092" ], "operating_lease_liability_current": [ "10-Q:0000797468-23-000092" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-23-000092" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1426000000.0, "short_term_investments": null, "receivables": 3195000000.0, "inventory": 2022000000.0, "current_assets": 8375000000.0, "ppe_net": 58529000000.0, "goodwill": null, "intangibles": null, "total_assets": 74008000000.0, "accounts_payable": 3646000000.0, "short_term_borrowings": null, "debt_current": 1202000000.0, "current_liabilities": 9148000000.0, "long_term_debt": 18536000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 30250000000.0, "nci": 99000000.0, "equity_total": 30349000000.0, "liabilities_and_equity": 74008000000.0, "shares_outstanding": 879463103.0, "retained_earnings": 19626000000.0, "preferred_stock": 8287000000.0, "long_term_investments": null, "equity_method_investments": 3224000000.0, "accrued_taxes_current": 25000000.0, "commercial_paper": null, "operating_lease_liability": 1173000000.0, "operating_lease_liability_current": 446000000.0, "operating_lease_liability_noncurrent": 727000000.0, "operating_lease_discount_rate": 0.0494, "operating_lease_payments_y1": 453000000.0, "operating_lease_payments_total": 1300000000.0, "operating_lease_imputed_interest": 127000000.0, "debt_maturity_y1": 1100000000.0, "debt_maturity_y2": 1200000000.0, "debt_maturity_y3": 1400000000.0, "debt_maturity_y4": 900000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000797468-24-000034", "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "value_sources": { "cash": [ "10-K:0000797468-25-000029" ], "receivables": [ "10-K:0000797468-25-000029" ], "inventory": [ "10-K:0000797468-25-000029" ], "current_assets": [ "10-K:0000797468-25-000029" ], "ppe_net": [ "10-K:0000797468-25-000029" ], "total_assets": [ "10-K:0000797468-25-000029" ], "accounts_payable": [ "10-K:0000797468-25-000029" ], "debt_current": [ "10-K:0000797468-25-000029" ], "current_liabilities": [ "10-K:0000797468-25-000029" ], "long_term_debt": [ "10-Q:0000797468-24-000164" ], "equity_parent": [ "10-K:0000797468-25-000029" ], "nci": [ "10-K:0000797468-25-000029" ], "equity_total": [ "10-K:0000797468-25-000029" ], "liabilities_and_equity": [ "10-K:0000797468-25-000029" ], "shares_outstanding": [ "10-K:0000797468-25-000029" ], "retained_earnings": [ "10-K:0000797468-25-000029" ], "preferred_stock": [ "10-K:0000797468-25-000029" ], "equity_method_investments": [ "10-K:0000797468-25-000029" ], "accrued_taxes_current": [ "10-K:0000797468-25-000029" ], "operating_lease_liability": [ "10-K:0000797468-24-000034" ], "operating_lease_liability_current": [ "10-K:0000797468-25-000029" ], "operating_lease_liability_noncurrent": [ "10-K:0000797468-25-000029" ], "operating_lease_discount_rate": [ "10-K:0000797468-24-000034" ], "operating_lease_payments_y1": [ "10-K:0000797468-24-000034" ], "operating_lease_payments_total": [ "10-K:0000797468-24-000034" ], "operating_lease_imputed_interest": [ "10-K:0000797468-24-000034" ], "debt_maturity_y1": [ "10-K:0000797468-24-000034" ], "debt_maturity_y2": [ "10-K:0000797468-24-000034" ], "debt_maturity_y3": [ "10-K:0000797468-24-000034" ], "debt_maturity_y4": [ "10-K:0000797468-24-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 1272000000.0, "short_term_investments": null, "receivables": 3271000000.0, "inventory": 2131000000.0, "current_assets": 8345000000.0, "ppe_net": 58763000000.0, "goodwill": null, "intangibles": null, "total_assets": 74277000000.0, "accounts_payable": 3827000000.0, "short_term_borrowings": null, "debt_current": 1203000000.0, "current_liabilities": 8812000000.0, "long_term_debt": 18545000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 30811000000.0, "nci": 156000000.0, "equity_total": 30967000000.0, "liabilities_and_equity": 74277000000.0, "shares_outstanding": 886719730.0, "retained_earnings": 20147000000.0, "preferred_stock": 8287000000.0, "long_term_investments": null, "equity_method_investments": 3400000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 424000000.0, "operating_lease_liability_noncurrent": 664000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-24-000095" ], "value_sources": { "cash": [ "10-Q:0000797468-24-000095" ], "receivables": [ "10-Q:0000797468-24-000095" ], "inventory": [ "10-Q:0000797468-24-000095" ], "current_assets": [ "10-Q:0000797468-24-000095" ], "ppe_net": [ "10-Q:0000797468-24-000095" ], "total_assets": [ "10-Q:0000797468-24-000095" ], "accounts_payable": [ "10-Q:0000797468-24-000095" ], "debt_current": [ "10-Q:0000797468-24-000095" ], "current_liabilities": [ "10-Q:0000797468-24-000095" ], "long_term_debt": [ "10-Q:0000797468-24-000095" ], "equity_parent": [ "10-Q:0000797468-24-000095" ], "nci": [ "10-Q:0000797468-24-000095" ], "equity_total": [ "10-Q:0000797468-24-000095" ], "liabilities_and_equity": [ "10-Q:0000797468-24-000095" ], "shares_outstanding": [ "10-Q:0000797468-24-000095" ], "retained_earnings": [ "10-Q:0000797468-24-000095" ], "preferred_stock": [ "10-Q:0000797468-24-000095" ], "equity_method_investments": [ "10-Q:0000797468-24-000095" ], "operating_lease_liability_current": [ "10-Q:0000797468-24-000095" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-24-000095" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 1845000000.0, "short_term_investments": null, "receivables": 3896000000.0, "inventory": 2813000000.0, "current_assets": 10092000000.0, "ppe_net": 58870000000.0, "goodwill": null, "intangibles": null, "total_assets": 76216000000.0, "accounts_payable": 4282000000.0, "short_term_borrowings": null, "debt_current": 1347000000.0, "current_liabilities": 9699000000.0, "long_term_debt": 18390000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 32053000000.0, "nci": 206000000.0, "equity_total": 32259000000.0, "liabilities_and_equity": 76216000000.0, "shares_outstanding": 905559959.0, "retained_earnings": 20938000000.0, "preferred_stock": 8287000000.0, "long_term_investments": null, "equity_method_investments": 3460000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 410000000.0, "operating_lease_liability_noncurrent": 668000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-24-000136" ], "value_sources": { "cash": [ "10-Q:0000797468-24-000136" ], "receivables": [ "10-Q:0000797468-24-000136" ], "inventory": [ "10-Q:0000797468-24-000136" ], "current_assets": [ "10-Q:0000797468-24-000136" ], "ppe_net": [ "10-Q:0000797468-24-000136" ], "total_assets": [ "10-Q:0000797468-24-000136" ], "accounts_payable": [ "10-Q:0000797468-24-000136" ], "debt_current": [ "10-Q:0000797468-24-000136" ], "current_liabilities": [ "10-Q:0000797468-24-000136" ], "long_term_debt": [ "10-Q:0000797468-24-000136" ], "equity_parent": [ "10-Q:0000797468-24-000136" ], "nci": [ "10-Q:0000797468-24-000136" ], "equity_total": [ "10-Q:0000797468-24-000136" ], "liabilities_and_equity": [ "10-Q:0000797468-24-000136" ], "shares_outstanding": [ "10-Q:0000797468-24-000136" ], "retained_earnings": [ "10-Q:0000797468-24-000136" ], "preferred_stock": [ "10-Q:0000797468-24-000136" ], "equity_method_investments": [ "10-Q:0000797468-24-000136" ], "operating_lease_liability_current": [ "10-Q:0000797468-24-000136" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-24-000136" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 1759000000.0, "short_term_investments": null, "receivables": 3924000000.0, "inventory": 2275000000.0, "current_assets": 9554000000.0, "ppe_net": 69342000000.0, "goodwill": null, "intangibles": null, "total_assets": 85803000000.0, "accounts_payable": 3935000000.0, "short_term_borrowings": null, "debt_current": 1179000000.0, "current_liabilities": 9541000000.0, "long_term_debt": 25456000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 34674000000.0, "nci": 260000000.0, "equity_total": 34934000000.0, "liabilities_and_equity": 85803000000.0, "shares_outstanding": 938174218.0, "retained_earnings": 21694000000.0, "preferred_stock": 8287000000.0, "long_term_investments": null, "equity_method_investments": 3195000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 376000000.0, "operating_lease_liability_noncurrent": 638000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000797468-24-000164" ], "value_sources": { "cash": [ "10-Q:0000797468-24-000164" ], "receivables": [ "10-Q:0000797468-24-000164" ], "inventory": [ "10-Q:0000797468-24-000164" ], "current_assets": [ "10-Q:0000797468-24-000164" ], "ppe_net": [ "10-Q:0000797468-24-000164" ], "total_assets": [ "10-Q:0000797468-24-000164" ], "accounts_payable": [ "10-Q:0000797468-24-000164" ], "debt_current": [ "10-Q:0000797468-24-000164" ], "current_liabilities": [ "10-Q:0000797468-24-000164" ], "long_term_debt": [ "10-Q:0000797468-24-000164" ], "equity_parent": [ "10-Q:0000797468-24-000164" ], "nci": [ "10-Q:0000797468-24-000164" ], "equity_total": [ "10-Q:0000797468-24-000164" ], "liabilities_and_equity": [ "10-Q:0000797468-24-000164" ], "shares_outstanding": [ "10-Q:0000797468-24-000164" ], "retained_earnings": [ "10-Q:0000797468-24-000164" ], "preferred_stock": [ "10-Q:0000797468-24-000164" ], "equity_method_investments": [ "10-Q:0000797468-24-000164" ], "operating_lease_liability_current": [ "10-Q:0000797468-24-000164" ], "operating_lease_liability_noncurrent": [ "10-Q:0000797468-24-000164" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 2125000000.0, "short_term_investments": null, "receivables": 2839000000.0, "inventory": 1756000000.0, "current_assets": 9070000000.0, "ppe_net": 65863000000.0, "goodwill": 668000000.0, "intangibles": null, "total_assets": 85445000000.0, "accounts_payable": 3472000000.0, "short_term_borrowings": null, "debt_current": 1138000000.0, "current_liabilities": 9521000000.0, "long_term_debt": 24978000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 34159000000.0, "nci": 321000000.0, "equity_total": 34480000000.0, "liabilities_and_equity": 85445000000.0, "shares_outstanding": 938457983.0, "retained_earnings": 21189000000.0, "preferred_stock": 8287000000.0, "long_term_investments": null, "equity_method_investments": 2646000000.0, "accrued_taxes_current": 471000000.0, "commercial_paper": null, "operating_lease_liability": 988000000.0, "operating_lease_liability_current": 334000000.0, "operating_lease_liability_noncurrent": 469000000.0, "operating_lease_discount_rate": 0.0477, "operating_lease_payments_y1": 410000000.0, "operating_lease_payments_total": 1081000000.0, "operating_lease_imputed_interest": 93000000.0, "debt_maturity_y1": 1000000000.0, "debt_maturity_y2": 4100000000.0, "debt_maturity_y3": 1500000000.0, "debt_maturity_y4": 900000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000797468-25-000029", "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "value_sources": { "cash": [ "10-K:0001628280-26-009059" ], "receivables": [ "10-K:0001628280-26-009059" ], "inventory": [ "10-K:0001628280-26-009059" ], "current_assets": [ "10-K:0001628280-26-009059" ], "ppe_net": [ "10-K:0001628280-26-009059" ], "goodwill": [ "10-K:0000797468-25-000029" ], "total_assets": [ "10-K:0001628280-26-009059" ], "accounts_payable": [ "10-K:0001628280-26-009059" ], "debt_current": [ "10-K:0001628280-26-009059" ], "current_liabilities": [ "10-K:0001628280-26-009059" ], "long_term_debt": [ "10-Q:0001628280-25-051071" ], "equity_parent": [ "10-K:0001628280-26-009059" ], "nci": [ "10-K:0001628280-26-009059" ], "equity_total": [ "10-K:0001628280-26-009059" ], "liabilities_and_equity": [ "10-K:0001628280-26-009059" ], "shares_outstanding": [ "10-K:0001628280-26-009059" ], "retained_earnings": [ "10-K:0001628280-26-009059" ], "preferred_stock": [ "10-K:0001628280-26-009059" ], "equity_method_investments": [ "10-K:0001628280-26-009059" ], "accrued_taxes_current": [ "10-K:0001628280-26-009059" ], "operating_lease_liability": [ "10-K:0000797468-25-000029" ], "operating_lease_liability_current": [ "10-K:0001628280-26-009059" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-26-009059" ], "operating_lease_discount_rate": [ "10-K:0000797468-25-000029" ], "operating_lease_payments_y1": [ "10-K:0000797468-25-000029" ], "operating_lease_payments_total": [ "10-K:0000797468-25-000029" ], "operating_lease_imputed_interest": [ "10-K:0000797468-25-000029" ], "debt_maturity_y1": [ "10-K:0000797468-25-000029" ], "debt_maturity_y2": [ "10-K:0000797468-25-000029" ], "debt_maturity_y3": [ "10-K:0000797468-25-000029" ], "debt_maturity_y4": [ "10-K:0000797468-25-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 2612000000.0, "short_term_investments": null, "receivables": 3609000000.0, "inventory": 2139000000.0, "current_assets": 9716000000.0, "ppe_net": 68227000000.0, "goodwill": null, "intangibles": null, "total_assets": 84967000000.0, "accounts_payable": 3779000000.0, "short_term_borrowings": null, "debt_current": 1557000000.0, "current_liabilities": 9623000000.0, "long_term_debt": 24037000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 34712000000.0, "nci": 393000000.0, "equity_total": 35105000000.0, "liabilities_and_equity": 84967000000.0, "shares_outstanding": 942049921.0, "retained_earnings": 21726000000.0, "preferred_stock": 8287000000.0, "long_term_investments": null, "equity_method_investments": 3121000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 393000000.0, "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:0000797468-25-000076" ], "value_sources": { "cash": [ "10-Q:0000797468-25-000076" ], "receivables": [ "10-Q:0000797468-25-000076" ], "inventory": [ "10-Q:0000797468-25-000076" ], "current_assets": [ "10-Q:0000797468-25-000076" ], "ppe_net": [ "10-Q:0000797468-25-000076" ], "total_assets": [ "10-Q:0000797468-25-000076" ], "accounts_payable": [ "10-Q:0000797468-25-000076" ], "debt_current": [ "10-Q:0000797468-25-000076" ], "current_liabilities": [ "10-Q:0000797468-25-000076" ], "long_term_debt": [ "10-Q:0000797468-25-000076" ], "equity_parent": [ "10-Q:0000797468-25-000076" ], "nci": [ "10-Q:0000797468-25-000076" ], "equity_total": [ "10-Q:0000797468-25-000076" ], "liabilities_and_equity": [ "10-Q:0000797468-25-000076" ], "shares_outstanding": [ "10-Q:0000797468-25-000076" ], "retained_earnings": [ "10-Q:0000797468-25-000076" ], "preferred_stock": [ "10-Q:0000797468-25-000076" ], "equity_method_investments": [ "10-Q:0000797468-25-000076" ], "operating_lease_liability_current": [ "10-Q:0000797468-25-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 2326000000.0, "short_term_investments": null, "receivables": 3469000000.0, "inventory": 1874000000.0, "current_assets": 8977000000.0, "ppe_net": 68274000000.0, "goodwill": null, "intangibles": null, "total_assets": 84360000000.0, "accounts_payable": 3823000000.0, "short_term_borrowings": null, "debt_current": 433000000.0, "current_liabilities": 8564000000.0, "long_term_debt": 23342000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 35722000000.0, "nci": 454000000.0, "equity_total": 36176000000.0, "liabilities_and_equity": 84360000000.0, "shares_outstanding": 984416165.0, "retained_earnings": 21776000000.0, "preferred_stock": 8287000000.0, "long_term_investments": null, "equity_method_investments": 2944000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 399000000.0, "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:0000797468-25-000111" ], "value_sources": { "cash": [ "10-Q:0000797468-25-000111" ], "receivables": [ "10-Q:0000797468-25-000111" ], "inventory": [ "10-Q:0000797468-25-000111" ], "current_assets": [ "10-Q:0000797468-25-000111" ], "ppe_net": [ "10-Q:0000797468-25-000111" ], "total_assets": [ "10-Q:0000797468-25-000111" ], "accounts_payable": [ "10-Q:0000797468-25-000111" ], "debt_current": [ "10-Q:0000797468-25-000111" ], "current_liabilities": [ "10-Q:0000797468-25-000111" ], "long_term_debt": [ "10-Q:0000797468-25-000111" ], "equity_parent": [ "10-Q:0000797468-25-000111" ], "nci": [ "10-Q:0000797468-25-000111" ], "equity_total": [ "10-Q:0000797468-25-000111" ], "liabilities_and_equity": [ "10-Q:0000797468-25-000111" ], "shares_outstanding": [ "10-Q:0000797468-25-000111" ], "retained_earnings": [ "10-Q:0000797468-25-000111" ], "preferred_stock": [ "10-Q:0000797468-25-000111" ], "equity_method_investments": [ "10-Q:0000797468-25-000111" ], "operating_lease_liability_current": [ "10-Q:0000797468-25-000111" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 2159000000.0, "short_term_investments": null, "receivables": 3169000000.0, "inventory": 2117000000.0, "current_assets": 8812000000.0, "ppe_net": 67437000000.0, "goodwill": null, "intangibles": null, "total_assets": 83472000000.0, "accounts_payable": 3532000000.0, "short_term_borrowings": null, "debt_current": 1616000000.0, "current_liabilities": 9421000000.0, "long_term_debt": 20846000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 36261000000.0, "nci": 505000000.0, "equity_total": 36766000000.0, "liabilities_and_equity": 83472000000.0, "shares_outstanding": 985175029.0, "retained_earnings": 22198000000.0, "preferred_stock": 8287000000.0, "long_term_investments": null, "equity_method_investments": 2989000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 414000000.0, "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:0001628280-25-051071" ], "value_sources": { "cash": [ "10-Q:0001628280-25-051071" ], "receivables": [ "10-Q:0001628280-25-051071" ], "inventory": [ "10-Q:0001628280-25-051071" ], "current_assets": [ "10-Q:0001628280-25-051071" ], "ppe_net": [ "10-Q:0001628280-25-051071" ], "total_assets": [ "10-Q:0001628280-25-051071" ], "accounts_payable": [ "10-Q:0001628280-25-051071" ], "debt_current": [ "10-Q:0001628280-25-051071" ], "current_liabilities": [ "10-Q:0001628280-25-051071" ], "long_term_debt": [ "10-Q:0001628280-25-051071" ], "equity_parent": [ "10-Q:0001628280-25-051071" ], "nci": [ "10-Q:0001628280-25-051071" ], "equity_total": [ "10-Q:0001628280-25-051071" ], "liabilities_and_equity": [ "10-Q:0001628280-25-051071" ], "shares_outstanding": [ "10-Q:0001628280-25-051071" ], "retained_earnings": [ "10-Q:0001628280-25-051071" ], "preferred_stock": [ "10-Q:0001628280-25-051071" ], "equity_method_investments": [ "10-Q:0001628280-25-051071" ], "operating_lease_liability_current": [ "10-Q:0001628280-25-051071" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1968000000.0, "short_term_investments": null, "receivables": 2575000000.0, "inventory": 1823000000.0, "current_assets": 8827000000.0, "ppe_net": 63643000000.0, "goodwill": 668000000.0, "intangibles": null, "total_assets": 84186000000.0, "accounts_payable": 3285000000.0, "short_term_borrowings": null, "debt_current": 1773000000.0, "current_liabilities": 9428000000.0, "long_term_debt": 20623000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 36034000000.0, "nci": 564000000.0, "equity_total": 36598000000.0, "liabilities_and_equity": 84186000000.0, "shares_outstanding": 986026416.0, "retained_earnings": 21891000000.0, "preferred_stock": 8287000000.0, "long_term_investments": null, "equity_method_investments": 2475000000.0, "accrued_taxes_current": 159000000.0, "commercial_paper": null, "operating_lease_liability": 955000000.0, "operating_lease_liability_current": 350000000.0, "operating_lease_liability_noncurrent": 605000000.0, "operating_lease_discount_rate": 0.0494, "operating_lease_payments_y1": 387000000.0, "operating_lease_payments_total": 1036000000.0, "operating_lease_imputed_interest": 81000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001628280-26-009059", "10-Q:0001628280-26-053388" ], "value_sources": { "cash": [ "10-Q:0001628280-26-053388" ], "receivables": [ "10-Q:0001628280-26-053388" ], "inventory": [ "10-Q:0001628280-26-053388" ], "current_assets": [ "10-Q:0001628280-26-053388" ], "ppe_net": [ "10-Q:0001628280-26-053388" ], "goodwill": [ "10-K:0001628280-26-009059" ], "total_assets": [ "10-Q:0001628280-26-053388" ], "accounts_payable": [ "10-Q:0001628280-26-053388" ], "debt_current": [ "10-Q:0001628280-26-053388" ], "current_liabilities": [ "10-Q:0001628280-26-053388" ], "long_term_debt": [ "10-Q:0001628280-26-053388" ], "equity_parent": [ "10-Q:0001628280-26-053388" ], "nci": [ "10-Q:0001628280-26-053388" ], "equity_total": [ "10-Q:0001628280-26-053388" ], "liabilities_and_equity": [ "10-Q:0001628280-26-053388" ], "shares_outstanding": [ "10-Q:0001628280-26-053388" ], "retained_earnings": [ "10-Q:0001628280-26-053388" ], "preferred_stock": [ "10-Q:0001628280-26-053388" ], "equity_method_investments": [ "10-Q:0001628280-26-053388" ], "accrued_taxes_current": [ "10-Q:0001628280-26-053388" ], "operating_lease_liability": [ "10-K:0001628280-26-009059" ], "operating_lease_liability_current": [ "10-Q:0001628280-26-053388" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-26-053388" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-009059" ], "operating_lease_payments_y1": [ "10-K:0001628280-26-009059" ], "operating_lease_payments_total": [ "10-K:0001628280-26-009059" ], "operating_lease_imputed_interest": [ "10-K:0001628280-26-009059" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 3811000000.0, "short_term_investments": null, "receivables": 3677000000.0, "inventory": 1862000000.0, "current_assets": 11074000000.0, "ppe_net": 63116000000.0, "goodwill": null, "intangibles": null, "total_assets": 80464000000.0, "accounts_payable": 3776000000.0, "short_term_borrowings": null, "debt_current": 424000000.0, "current_liabilities": 9153000000.0, "long_term_debt": 15247000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 38932000000.0, "nci": 628000000.0, "equity_total": 39560000000.0, "liabilities_and_equity": 80464000000.0, "shares_outstanding": 991192560.0, "retained_earnings": 24806000000.0, "preferred_stock": 8287000000.0, "long_term_investments": null, "equity_method_investments": 2341000000.0, "accrued_taxes_current": 1643000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 383000000.0, "operating_lease_liability_noncurrent": 557000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-030584" ], "value_sources": { "cash": [ "10-Q:0001628280-26-030584" ], "receivables": [ "10-Q:0001628280-26-030584" ], "inventory": [ "10-Q:0001628280-26-030584" ], "current_assets": [ "10-Q:0001628280-26-030584" ], "ppe_net": [ "10-Q:0001628280-26-030584" ], "total_assets": [ "10-Q:0001628280-26-030584" ], "accounts_payable": [ "10-Q:0001628280-26-030584" ], "debt_current": [ "10-Q:0001628280-26-030584" ], "current_liabilities": [ "10-Q:0001628280-26-030584" ], "long_term_debt": [ "10-Q:0001628280-26-030584" ], "equity_parent": [ "10-Q:0001628280-26-030584" ], "nci": [ "10-Q:0001628280-26-030584" ], "equity_total": [ "10-Q:0001628280-26-030584" ], "liabilities_and_equity": [ "10-Q:0001628280-26-030584" ], "shares_outstanding": [ "10-Q:0001628280-26-030584" ], "retained_earnings": [ "10-Q:0001628280-26-030584" ], "preferred_stock": [ "10-Q:0001628280-26-030584" ], "equity_method_investments": [ "10-Q:0001628280-26-030584" ], "accrued_taxes_current": [ "10-Q:0001628280-26-030584" ], "operating_lease_liability_current": [ "10-Q:0001628280-26-030584" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-26-030584" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 4150000000.0, "short_term_investments": null, "receivables": 3142000000.0, "inventory": 2185000000.0, "current_assets": 11132000000.0, "ppe_net": 62600000000.0, "goodwill": null, "intangibles": null, "total_assets": 80358000000.0, "accounts_payable": 3572000000.0, "short_term_borrowings": null, "debt_current": 203000000.0, "current_liabilities": 7892000000.0, "long_term_debt": 13540000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 41746000000.0, "nci": 635000000.0, "equity_total": 42381000000.0, "liabilities_and_equity": 80358000000.0, "shares_outstanding": 999708551.0, "retained_earnings": 27350000000.0, "preferred_stock": 8287000000.0, "long_term_investments": null, "equity_method_investments": 2569000000.0, "accrued_taxes_current": 849000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 378000000.0, "operating_lease_liability_noncurrent": 505000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-053388" ], "value_sources": { "cash": [ "10-Q:0001628280-26-053388" ], "receivables": [ "10-Q:0001628280-26-053388" ], "inventory": [ "10-Q:0001628280-26-053388" ], "current_assets": [ "10-Q:0001628280-26-053388" ], "ppe_net": [ "10-Q:0001628280-26-053388" ], "total_assets": [ "10-Q:0001628280-26-053388" ], "accounts_payable": [ "10-Q:0001628280-26-053388" ], "debt_current": [ "10-Q:0001628280-26-053388" ], "current_liabilities": [ "10-Q:0001628280-26-053388" ], "long_term_debt": [ "10-Q:0001628280-26-053388" ], "equity_parent": [ "10-Q:0001628280-26-053388" ], "nci": [ "10-Q:0001628280-26-053388" ], "equity_total": [ "10-Q:0001628280-26-053388" ], "liabilities_and_equity": [ "10-Q:0001628280-26-053388" ], "shares_outstanding": [ "10-Q:0001628280-26-053388" ], "retained_earnings": [ "10-Q:0001628280-26-053388" ], "preferred_stock": [ "10-Q:0001628280-26-053388" ], "equity_method_investments": [ "10-Q:0001628280-26-053388" ], "accrued_taxes_current": [ "10-Q:0001628280-26-053388" ], "operating_lease_liability_current": [ "10-Q:0001628280-26-053388" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-26-053388" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 1339000000.0, "cfi": -1530000000.0, "cff": -1019000000.0, "capex": 1293000000.0, "d_and_a": 2309000000.0, "sbc": null, "dividends_paid": 913000000.0, "buybacks": 0.0, "interest_paid": 572000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 1200000000.0, "deferred_tax": -218000000.0, "change_receivables": -3909000000.0, "change_inventories": 70000000.0, "change_payables": -4401000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-20-000010", "10-Q:0000797468-20-000027" ], "value_sources": { "cfo": [ "10-Q:0000797468-20-000010" ], "cfi": [ "10-Q:0000797468-20-000010" ], "cff": [ "10-Q:0000797468-20-000010" ], "capex": [ "10-Q:0000797468-20-000010" ], "d_and_a": [ "10-Q:0000797468-20-000027" ], "dividends_paid": [ "10-Q:0000797468-20-000010" ], "buybacks": [ "10-Q:0000797468-20-000010" ], "interest_paid": [ "10-Q:0000797468-20-000010" ], "goodwill_impairment": [ "10-Q:0000797468-20-000010" ], "deferred_tax": [ "10-Q:0000797468-20-000010" ], "change_receivables": [ "10-Q:0000797468-20-000010" ], "change_inventories": [ "10-Q:0000797468-20-000010" ], "change_payables": [ "10-Q:0000797468-20-000010" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 360000000.0, "cfi": -576000000.0, "cff": -935000000.0, "capex": 375000000.0, "d_and_a": 2119000000.0, "sbc": null, "dividends_paid": 714000000.0, "buybacks": 4000000.0, "interest_paid": 203000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": -1525000000.0, "change_receivables": -90000000.0, "change_inventories": -109000000.0, "change_payables": -376000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-20-000010", "10-Q:0000797468-20-000027", "10-Q:0000797468-21-000017", "10-Q:0000797468-21-000028" ], "value_sources": { "cfo": [ "10-Q:0000797468-21-000017", "10-Q:0000797468-21-000028" ], "cfi": [ "10-Q:0000797468-21-000017", "10-Q:0000797468-21-000028" ], "cff": [ "10-Q:0000797468-21-000017", "10-Q:0000797468-21-000028" ], "capex": [ "10-Q:0000797468-21-000017", "10-Q:0000797468-21-000028" ], "d_and_a": [ "10-Q:0000797468-21-000028" ], "dividends_paid": [ "10-Q:0000797468-21-000017", "10-Q:0000797468-21-000028" ], "buybacks": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-21-000017" ], "interest_paid": [ "10-Q:0000797468-20-000010", "10-Q:0000797468-20-000027" ], "goodwill_impairment": [ "10-Q:0000797468-20-000010", "10-Q:0000797468-20-000027" ], "deferred_tax": [ "10-Q:0000797468-21-000017", "10-Q:0000797468-21-000028" ], "change_receivables": [ "10-Q:0000797468-21-000017", "10-Q:0000797468-21-000028" ], "change_inventories": [ "10-Q:0000797468-21-000017", "10-Q:0000797468-21-000028" ], "change_payables": [ "10-Q:0000797468-21-000017", "10-Q:0000797468-21-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 852000000.0, "cfi": -292000000.0, "cff": 301000000.0, "capex": 246000000.0, "d_and_a": 1915000000.0, "sbc": null, "dividends_paid": 7000000.0, "buybacks": 0.0, "interest_paid": 1300000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -374000000.0, "change_receivables": -249000000.0, "change_inventories": 283000000.0, "change_payables": -901000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4956000000.0 }, "sources": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-20-000033", "10-Q:0000797468-21-000036" ], "value_sources": { "cfo": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-20-000033" ], "cfi": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-20-000033" ], "cff": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-20-000033" ], "capex": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-20-000033" ], "d_and_a": [ "10-Q:0000797468-20-000033" ], "dividends_paid": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-20-000033" ], "buybacks": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-20-000033" ], "interest_paid": [ "10-Q:0000797468-20-000033" ], "deferred_tax": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-20-000033" ], "change_receivables": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-21-000036" ], "change_inventories": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-21-000036" ], "change_payables": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-21-000036" ], "proceeds_debt_issuance": [ "10-Q:0000797468-20-000027", "10-Q:0000797468-20-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1404000000.0, "cfi": 1579000000.0, "cff": -2863000000.0, "capex": 614000000.0, "d_and_a": 1754000000.0, "sbc": null, "dividends_paid": 211000000.0, "buybacks": 8000000.0, "interest_paid": -475000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -400000000.0, "change_receivables": 2186000000.0, "change_inventories": 242000000.0, "change_payables": 2381000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000027", "10-Q:0000797468-20-000033", "10-Q:0000797468-21-000036" ], "value_sources": { "cfo": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "cfi": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "cff": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "capex": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "d_and_a": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "dividends_paid": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "buybacks": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "interest_paid": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000027", "10-Q:0000797468-20-000033" ], "deferred_tax": [ "10-K:0000797468-21-000009", "10-Q:0000797468-20-000033" ], "change_receivables": [ "10-K:0000797468-21-000009", "10-Q:0000797468-21-000036" ], "change_inventories": [ "10-K:0000797468-21-000009", "10-Q:0000797468-21-000036" ], "change_payables": [ "10-K:0000797468-21-000009", "10-Q:0000797468-21-000036" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 910000000.0, "cfi": -282000000.0, "cff": -354000000.0, "capex": 579000000.0, "d_and_a": 2194000000.0, "sbc": null, "dividends_paid": 211000000.0, "buybacks": 3000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -81000000.0, "change_receivables": 937000000.0, "change_inventories": 311000000.0, "change_payables": -42000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-21-000017" ], "value_sources": { "cfo": [ "10-Q:0000797468-21-000017" ], "cfi": [ "10-Q:0000797468-21-000017" ], "cff": [ "10-Q:0000797468-21-000017" ], "capex": [ "10-Q:0000797468-21-000017" ], "d_and_a": [ "10-Q:0000797468-21-000017" ], "dividends_paid": [ "10-Q:0000797468-21-000017" ], "buybacks": [ "10-Q:0000797468-21-000017" ], "deferred_tax": [ "10-Q:0000797468-21-000017" ], "change_receivables": [ "10-Q:0000797468-21-000017" ], "change_inventories": [ "10-Q:0000797468-21-000017" ], "change_payables": [ "10-Q:0000797468-21-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 3314000000.0, "cfi": -754000000.0, "cff": -262000000.0, "capex": 698000000.0, "d_and_a": 2371000000.0, "sbc": null, "dividends_paid": 209000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -131000000.0, "change_receivables": 242000000.0, "change_inventories": -369000000.0, "change_payables": 517000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-22-000030" ], "value_sources": { "cfo": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-22-000030" ], "cfi": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-22-000030" ], "cff": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-22-000030" ], "capex": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-22-000030" ], "d_and_a": [ "10-Q:0000797468-22-000030" ], "dividends_paid": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-22-000030" ], "buybacks": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-22-000030" ], "deferred_tax": [ "10-Q:0000797468-22-000030" ], "change_receivables": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-22-000030" ], "change_inventories": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-22-000030" ], "change_payables": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-22-000030" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 3118000000.0, "cfi": -166000000.0, "cff": -5424000000.0, "capex": 656000000.0, "d_and_a": 1916000000.0, "sbc": null, "dividends_paid": 210000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 20000000.0, "change_receivables": 187000000.0, "change_inventories": -34000000.0, "change_payables": 118000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ], "value_sources": { "cfo": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ], "cfi": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ], "cff": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ], "capex": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ], "d_and_a": [ "10-Q:0000797468-22-000036" ], "dividends_paid": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ], "deferred_tax": [ "10-Q:0000797468-22-000036" ], "change_receivables": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ], "change_inventories": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ], "change_payables": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 3092000000.0, "cfi": -51000000.0, "cff": -2532000000.0, "capex": 937000000.0, "d_and_a": 1966000000.0, "sbc": null, "dividends_paid": 209000000.0, "buybacks": 8000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 238000000.0, "change_receivables": 720000000.0, "change_inventories": 178000000.0, "change_payables": 272000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "value_sources": { "cfo": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "cfi": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "cff": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "capex": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "d_and_a": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "dividends_paid": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "buybacks": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "deferred_tax": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "change_receivables": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "change_inventories": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "change_payables": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 3239000000.0, "cfi": -662000000.0, "cff": -3429000000.0, "capex": 858000000.0, "d_and_a": 1643000000.0, "sbc": null, "dividends_paid": 216000000.0, "buybacks": 36000000.0, "interest_paid": 598000000.0, "taxes_paid": 208000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -2240000000.0, "change_receivables": 1238000000.0, "change_inventories": -439000000.0, "change_payables": -187000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 27000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-23-000032" ], "value_sources": { "cfo": [ "10-Q:0000797468-23-000032" ], "cfi": [ "10-Q:0000797468-23-000032" ], "cff": [ "10-Q:0000797468-23-000032" ], "capex": [ "10-Q:0000797468-23-000032" ], "d_and_a": [ "10-Q:0000797468-23-000032" ], "dividends_paid": [ "10-Q:0000797468-22-000018" ], "buybacks": [ "10-Q:0000797468-23-000032" ], "interest_paid": [ "10-Q:0000797468-23-000032" ], "taxes_paid": [ "10-Q:0000797468-23-000032" ], "deferred_tax": [ "10-Q:0000797468-23-000032" ], "change_receivables": [ "10-Q:0000797468-23-000032" ], "change_inventories": [ "10-Q:0000797468-23-000032" ], "change_payables": [ "10-Q:0000797468-23-000032" ], "proceeds_equity_issuance": [ "10-Q:0000797468-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 5329000000.0, "cfi": -1293000000.0, "cff": -4586000000.0, "capex": 972000000.0, "d_and_a": 1728000000.0, "sbc": null, "dividends_paid": 323000000.0, "buybacks": 532000000.0, "interest_paid": 248000000.0, "taxes_paid": 754000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 203000000.0, "change_receivables": 917000000.0, "change_inventories": 152000000.0, "change_payables": 958000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 90000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-22-000030", "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ], "value_sources": { "cfo": [ "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ], "cfi": [ "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ], "cff": [ "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ], "capex": [ "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ], "d_and_a": [ "10-Q:0000797468-23-000075" ], "dividends_paid": [ "10-Q:0000797468-22-000018", "10-Q:0000797468-22-000030" ], "buybacks": [ "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ], "interest_paid": [ "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ], "taxes_paid": [ "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ], "deferred_tax": [ "10-Q:0000797468-23-000075" ], "change_receivables": [ "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ], "change_inventories": [ "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ], "change_payables": [ "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ], "proceeds_equity_issuance": [ "10-Q:0000797468-23-000032", "10-Q:0000797468-23-000075" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 4267000000.0, "cfi": -1019000000.0, "cff": -3370000000.0, "capex": 1147000000.0, "d_and_a": 1736000000.0, "sbc": null, "dividends_paid": 324000000.0, "buybacks": 1899000000.0, "interest_paid": 390000000.0, "taxes_paid": 923000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 272000000.0, "change_receivables": -2293000000.0, "change_inventories": 383000000.0, "change_payables": -1586000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 174000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036", "10-Q:0000797468-23-000075", "10-Q:0000797468-23-000092" ], "value_sources": { "cfo": [ "10-Q:0000797468-23-000075", "10-Q:0000797468-23-000092" ], "cfi": [ "10-Q:0000797468-23-000075", "10-Q:0000797468-23-000092" ], "cff": [ "10-Q:0000797468-23-000075", "10-Q:0000797468-23-000092" ], "capex": [ "10-Q:0000797468-23-000075", "10-Q:0000797468-23-000092" ], "d_and_a": [ "10-Q:0000797468-23-000092" ], "dividends_paid": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ], "buybacks": [ "10-Q:0000797468-23-000075", "10-Q:0000797468-23-000092" ], "interest_paid": [ "10-Q:0000797468-23-000075", "10-Q:0000797468-23-000092" ], "taxes_paid": [ "10-Q:0000797468-23-000075", "10-Q:0000797468-23-000092" ], "deferred_tax": [ "10-Q:0000797468-23-000092" ], "change_receivables": [ "10-Q:0000797468-23-000075", "10-Q:0000797468-23-000092" ], "change_inventories": [ "10-Q:0000797468-23-000075", "10-Q:0000797468-23-000092" ], "change_payables": [ "10-Q:0000797468-23-000075", "10-Q:0000797468-23-000092" ], "proceeds_equity_issuance": [ "10-Q:0000797468-23-000075", "10-Q:0000797468-23-000092" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 3975000000.0, "cfi": -1898000000.0, "cff": -2330000000.0, "capex": 1520000000.0, "d_and_a": 1819000000.0, "sbc": null, "dividends_paid": 321000000.0, "buybacks": 632000000.0, "interest_paid": 189000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 121000000.0, "change_receivables": 235000000.0, "change_inventories": 134000000.0, "change_payables": 337000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K/A:0000797468-23-000031", "10-K:0000797468-24-000034", "10-Q:0000797468-22-000036", "10-Q:0000797468-23-000092" ], "value_sources": { "cfo": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "cfi": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "cff": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "capex": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "d_and_a": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "dividends_paid": [ "10-K/A:0000797468-23-000031", "10-Q:0000797468-22-000036" ], "buybacks": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "interest_paid": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "deferred_tax": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "change_receivables": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "change_inventories": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "change_payables": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ], "proceeds_equity_issuance": [ "10-K:0000797468-24-000034", "10-Q:0000797468-23-000092" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 2870000000.0, "cfi": -1598000000.0, "cff": -1080000000.0, "capex": 1461000000.0, "d_and_a": 1721000000.0, "sbc": null, "dividends_paid": null, "buybacks": 732000000.0, "interest_paid": 410000000.0, "taxes_paid": 164000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 17000000.0, "change_receivables": -1010000000.0, "change_inventories": 248000000.0, "change_payables": -1174000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 30000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-24-000095" ], "value_sources": { "cfo": [ "10-Q:0000797468-24-000095" ], "cfi": [ "10-Q:0000797468-24-000095" ], "cff": [ "10-Q:0000797468-24-000095" ], "capex": [ "10-Q:0000797468-24-000095" ], "d_and_a": [ "10-Q:0000797468-24-000095" ], "buybacks": [ "10-Q:0000797468-24-000095" ], "interest_paid": [ "10-Q:0000797468-24-000095" ], "taxes_paid": [ "10-Q:0000797468-24-000095" ], "deferred_tax": [ "10-Q:0000797468-24-000095" ], "change_receivables": [ "10-Q:0000797468-24-000095" ], "change_inventories": [ "10-Q:0000797468-24-000095" ], "change_payables": [ "10-Q:0000797468-24-000095" ], "proceeds_equity_issuance": [ "10-Q:0000797468-24-000095" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 3070000000.0, "cfi": -1939000000.0, "cff": -1816000000.0, "capex": 1646000000.0, "d_and_a": 1709000000.0, "sbc": null, "dividends_paid": null, "buybacks": 445000000.0, "interest_paid": 99000000.0, "taxes_paid": 468000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 81000000.0, "change_receivables": -422000000.0, "change_inventories": -173000000.0, "change_payables": 167000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 7000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "value_sources": { "cfo": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "cfi": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "cff": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "capex": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "d_and_a": [ "10-Q:0000797468-24-000136" ], "buybacks": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "interest_paid": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "taxes_paid": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "deferred_tax": [ "10-Q:0000797468-24-000136" ], "change_receivables": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "change_inventories": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "change_payables": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "proceeds_equity_issuance": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 3129000000.0, "cfi": -1474000000.0, "cff": -1539000000.0, "capex": 1619000000.0, "d_and_a": 1712000000.0, "sbc": null, "dividends_paid": null, "buybacks": 434000000.0, "interest_paid": 397000000.0, "taxes_paid": 174000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 50000000.0, "change_receivables": 823000000.0, "change_inventories": -31000000.0, "change_payables": 424000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 55000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "value_sources": { "cfo": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "cfi": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "cff": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "capex": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "d_and_a": [ "10-Q:0000797468-24-000164" ], "buybacks": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "interest_paid": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "taxes_paid": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "deferred_tax": [ "10-Q:0000797468-24-000164" ], "change_receivables": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "change_inventories": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "change_payables": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "proceeds_equity_issuance": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 3239000000.0, "cfi": -1969000000.0, "cff": -455000000.0, "capex": 1544000000.0, "d_and_a": 1723000000.0, "sbc": null, "dividends_paid": null, "buybacks": 187000000.0, "interest_paid": 193000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -91000000.0, "change_receivables": -479000000.0, "change_inventories": 47000000.0, "change_payables": 34000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 43000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "value_sources": { "cfo": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "cfi": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "cff": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "capex": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "d_and_a": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "buybacks": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "interest_paid": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "deferred_tax": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "change_receivables": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "change_inventories": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "change_payables": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "proceeds_equity_issuance": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 2007000000.0, "cfi": -1810000000.0, "cff": -328000000.0, "capex": 1783000000.0, "d_and_a": 1693000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 395000000.0, "taxes_paid": 152000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -91000000.0, "change_receivables": 76000000.0, "change_inventories": 110000000.0, "change_payables": -454000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 88000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-25-000076" ], "value_sources": { "cfo": [ "10-Q:0000797468-25-000076" ], "cfi": [ "10-Q:0000797468-25-000076" ], "cff": [ "10-Q:0000797468-25-000076" ], "capex": [ "10-Q:0000797468-25-000076" ], "d_and_a": [ "10-Q:0000797468-25-000076" ], "buybacks": [ "10-Q:0000797468-24-000095" ], "interest_paid": [ "10-Q:0000797468-25-000076" ], "taxes_paid": [ "10-Q:0000797468-25-000076" ], "deferred_tax": [ "10-Q:0000797468-25-000076" ], "change_receivables": [ "10-Q:0000797468-25-000076" ], "change_inventories": [ "10-Q:0000797468-25-000076" ], "change_payables": [ "10-Q:0000797468-25-000076" ], "proceeds_equity_issuance": [ "10-Q:0000797468-25-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 2394000000.0, "cfi": -1871000000.0, "cff": 39000000.0, "capex": 1771000000.0, "d_and_a": 1775000000.0, "sbc": null, "dividends_paid": null, "buybacks": 9000000.0, "interest_paid": 88000000.0, "taxes_paid": 449000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -44000000.0, "change_receivables": 626000000.0, "change_inventories": 677000000.0, "change_payables": 501000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 416000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "value_sources": { "cfo": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "cfi": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "cff": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "capex": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "d_and_a": [ "10-Q:0000797468-24-000136" ], "buybacks": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "interest_paid": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "taxes_paid": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "deferred_tax": [ "10-Q:0000797468-24-000136" ], "change_receivables": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "change_inventories": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "change_payables": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ], "proceeds_equity_issuance": [ "10-Q:0000797468-24-000095", "10-Q:0000797468-24-000136" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 3682000000.0, "cfi": -9119000000.0, "cff": 5335000000.0, "capex": 1683000000.0, "d_and_a": 1926000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 414000000.0, "taxes_paid": 211000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -47000000.0, "change_receivables": -170000000.0, "change_inventories": -561000000.0, "change_payables": -477000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 67000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "value_sources": { "cfo": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "cfi": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "cff": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "capex": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "d_and_a": [ "10-Q:0000797468-24-000164" ], "buybacks": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "interest_paid": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "taxes_paid": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "deferred_tax": [ "10-Q:0000797468-24-000164" ], "change_receivables": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "change_inventories": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "change_payables": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ], "proceeds_equity_issuance": [ "10-Q:0000797468-24-000136", "10-Q:0000797468-24-000164" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 3356000000.0, "cfi": -1790000000.0, "cff": -1202000000.0, "capex": 1781000000.0, "d_and_a": 1977000000.0, "sbc": null, "dividends_paid": null, "buybacks": 18000000.0, "interest_paid": 311000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -279000000.0, "change_receivables": -399000000.0, "change_inventories": -180000000.0, "change_payables": -231000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 13000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "value_sources": { "cfo": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "cfi": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "cff": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "capex": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "d_and_a": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "buybacks": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "interest_paid": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "deferred_tax": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "change_receivables": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "change_inventories": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "change_payables": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ], "proceeds_equity_issuance": [ "10-K:0000797468-25-000029", "10-Q:0000797468-24-000164" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 2148000000.0, "cfi": -731000000.0, "cff": -932000000.0, "capex": 1908000000.0, "d_and_a": 1917000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": 474000000.0, "taxes_paid": 490000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -129000000.0, "change_receivables": 85000000.0, "change_inventories": 49000000.0, "change_payables": -686000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 25000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-25-000076" ], "value_sources": { "cfo": [ "10-Q:0000797468-25-000076" ], "cfi": [ "10-Q:0000797468-25-000076" ], "cff": [ "10-Q:0000797468-25-000076" ], "capex": [ "10-Q:0000797468-25-000076" ], "d_and_a": [ "10-Q:0000797468-25-000076" ], "interest_paid": [ "10-Q:0000797468-25-000076" ], "taxes_paid": [ "10-Q:0000797468-25-000076" ], "deferred_tax": [ "10-Q:0000797468-25-000076" ], "change_receivables": [ "10-Q:0000797468-25-000076" ], "change_inventories": [ "10-Q:0000797468-25-000076" ], "change_payables": [ "10-Q:0000797468-25-000076" ], "proceeds_equity_issuance": [ "10-Q:0000797468-25-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 2960000000.0, "cfi": -1999000000.0, "cff": -1243000000.0, "capex": 1998000000.0, "d_and_a": 1936000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": 180000000.0, "taxes_paid": 531000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -17000000.0, "change_receivables": -140000000.0, "change_inventories": -292000000.0, "change_payables": 64000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 906000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-25-000076", "10-Q:0000797468-25-000111" ], "value_sources": { "cfo": [ "10-Q:0000797468-25-000076", "10-Q:0000797468-25-000111" ], "cfi": [ "10-Q:0000797468-25-000076", "10-Q:0000797468-25-000111" ], "cff": [ "10-Q:0000797468-25-000076", "10-Q:0000797468-25-000111" ], "capex": [ "10-Q:0000797468-25-000076", "10-Q:0000797468-25-000111" ], "d_and_a": [ "10-Q:0000797468-25-000111" ], "interest_paid": [ "10-Q:0000797468-25-000076", "10-Q:0000797468-25-000111" ], "taxes_paid": [ "10-Q:0000797468-25-000076", "10-Q:0000797468-25-000111" ], "deferred_tax": [ "10-Q:0000797468-25-000111" ], "change_receivables": [ "10-Q:0000797468-25-000076", "10-Q:0000797468-25-000111" ], "change_inventories": [ "10-Q:0000797468-25-000076", "10-Q:0000797468-25-000111" ], "change_payables": [ "10-Q:0000797468-25-000076", "10-Q:0000797468-25-000111" ], "proceeds_equity_issuance": [ "10-Q:0000797468-25-000076", "10-Q:0000797468-25-000111" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 2790000000.0, "cfi": -1259000000.0, "cff": -1695000000.0, "capex": 1768000000.0, "d_and_a": 2061000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 409000000.0, "taxes_paid": 163000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 147000000.0, "change_receivables": -297000000.0, "change_inventories": 227000000.0, "change_payables": -445000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 17000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000797468-25-000111", "10-Q:0001628280-25-051071" ], "value_sources": { "cfo": [ "10-Q:0000797468-25-000111", "10-Q:0001628280-25-051071" ], "cfi": [ "10-Q:0000797468-25-000111", "10-Q:0001628280-25-051071" ], "cff": [ "10-Q:0000797468-25-000111", "10-Q:0001628280-25-051071" ], "capex": [ "10-Q:0000797468-25-000111", "10-Q:0001628280-25-051071" ], "d_and_a": [ "10-Q:0001628280-25-051071" ], "buybacks": [ "10-Q:0000797468-25-000111", "10-Q:0001628280-25-051071" ], "interest_paid": [ "10-Q:0000797468-25-000111", "10-Q:0001628280-25-051071" ], "taxes_paid": [ "10-Q:0000797468-25-000111", "10-Q:0001628280-25-051071" ], "deferred_tax": [ "10-Q:0001628280-25-051071" ], "change_receivables": [ "10-Q:0000797468-25-000111", "10-Q:0001628280-25-051071" ], "change_inventories": [ "10-Q:0000797468-25-000111", "10-Q:0001628280-25-051071" ], "change_payables": [ "10-Q:0000797468-25-000111", "10-Q:0001628280-25-051071" ], "proceeds_equity_issuance": [ "10-Q:0000797468-25-000111", "10-Q:0001628280-25-051071" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 2634000000.0, "cfi": -1810000000.0, "cff": -974000000.0, "capex": 753000000.0, "d_and_a": 1619000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 187000000.0, "taxes_paid": 52000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 126000000.0, "change_receivables": 100000000.0, "change_inventories": 4000000.0, "change_payables": 103000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 18000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "value_sources": { "cfo": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "cfi": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "cff": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "capex": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "d_and_a": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "buybacks": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "interest_paid": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "taxes_paid": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "deferred_tax": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "change_receivables": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "change_inventories": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "change_payables": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ], "proceeds_equity_issuance": [ "10-K:0001628280-26-009059", "10-Q:0001628280-25-051071" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1281000000.0, "cfi": 7848000000.0, "cff": -7328000000.0, "capex": 1554000000.0, "d_and_a": 1794000000.0, "sbc": null, "dividends_paid": null, "buybacks": 56000000.0, "interest_paid": 404000000.0, "taxes_paid": 118000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 50000000.0, "change_receivables": 1101000000.0, "change_inventories": 26000000.0, "change_payables": -482000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 95000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-030584" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-030584" ], "cfi": [ "10-Q:0001628280-26-030584" ], "cff": [ "10-Q:0001628280-26-030584" ], "capex": [ "10-Q:0001628280-26-030584" ], "d_and_a": [ "10-Q:0001628280-26-030584" ], "buybacks": [ "10-Q:0001628280-26-030584" ], "interest_paid": [ "10-Q:0001628280-26-030584" ], "taxes_paid": [ "10-Q:0001628280-26-030584" ], "deferred_tax": [ "10-Q:0001628280-26-030584" ], "change_receivables": [ "10-Q:0001628280-26-030584" ], "change_inventories": [ "10-Q:0001628280-26-030584" ], "change_payables": [ "10-Q:0001628280-26-030584" ], "proceeds_equity_issuance": [ "10-Q:0001628280-26-030584" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 4271000000.0, "cfi": -1782000000.0, "cff": -2148000000.0, "capex": 1589000000.0, "d_and_a": 1847000000.0, "sbc": null, "dividends_paid": null, "buybacks": 61000000.0, "interest_paid": 119000000.0, "taxes_paid": 396000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 707000000.0, "change_receivables": -535000000.0, "change_inventories": 308000000.0, "change_payables": 168000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 200000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ], "cfi": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ], "cff": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ], "capex": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ], "d_and_a": [ "10-Q:0001628280-26-053388" ], "buybacks": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ], "interest_paid": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ], "taxes_paid": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ], "deferred_tax": [ "10-Q:0001628280-26-053388" ], "change_receivables": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ], "change_inventories": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ], "change_payables": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ], "proceeds_equity_issuance": [ "10-Q:0001628280-26-030584", "10-Q:0001628280-26-053388" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 3955000000.0, "cfi": -819000000.0, "cff": -4516000000.0, "capex": 2535000000.0, "d_and_a": 8097000000.0, "sbc": 202000000.0, "dividends_paid": 1845000000.0, "buybacks": 12000000.0, "interest_paid": 1521000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -2517000000.0, "change_receivables": -2062000000.0, "change_inventories": 484000000.0, "change_payables": -3228000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 134000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K/A:0000797468-23-000031" ], "value_sources": { "cfo": [ "10-K/A:0000797468-23-000031" ], "cfi": [ "10-K/A:0000797468-23-000031" ], "cff": [ "10-K/A:0000797468-23-000031" ], "capex": [ "10-K/A:0000797468-23-000031" ], "d_and_a": [ "10-K/A:0000797468-23-000031" ], "sbc": [ "10-K/A:0000797468-23-000031" ], "dividends_paid": [ "10-K/A:0000797468-23-000031" ], "buybacks": [ "10-K/A:0000797468-23-000031" ], "interest_paid": [ "10-K/A:0000797468-23-000031" ], "deferred_tax": [ "10-K/A:0000797468-23-000031" ], "change_receivables": [ "10-K/A:0000797468-23-000031" ], "change_inventories": [ "10-K/A:0000797468-23-000031" ], "change_payables": [ "10-K/A:0000797468-23-000031" ], "proceeds_equity_issuance": [ "10-K/A:0000797468-23-000031" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 10434000000.0, "cfi": -1253000000.0, "cff": -8572000000.0, "capex": 2870000000.0, "d_and_a": 8447000000.0, "sbc": 287000000.0, "dividends_paid": 839000000.0, "buybacks": 8000000.0, "interest_paid": 1685000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 46000000.0, "change_receivables": 2086000000.0, "change_inventories": 86000000.0, "change_payables": 865000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 31000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K/A:0000797468-23-000031", "10-K:0000797468-24-000034" ], "value_sources": { "cfo": [ "10-K:0000797468-24-000034" ], "cfi": [ "10-K:0000797468-24-000034" ], "cff": [ "10-K:0000797468-24-000034" ], "capex": [ "10-K:0000797468-24-000034" ], "d_and_a": [ "10-K:0000797468-24-000034" ], "sbc": [ "10-K:0000797468-24-000034" ], "dividends_paid": [ "10-K/A:0000797468-23-000031" ], "buybacks": [ "10-K:0000797468-24-000034" ], "interest_paid": [ "10-K:0000797468-24-000034" ], "deferred_tax": [ "10-K:0000797468-24-000034" ], "change_receivables": [ "10-K:0000797468-24-000034" ], "change_inventories": [ "10-K:0000797468-24-000034" ], "change_payables": [ "10-K:0000797468-24-000034" ], "proceeds_equity_issuance": [ "10-K:0000797468-24-000034" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 16810000000.0, "cfi": -4872000000.0, "cff": -13715000000.0, "capex": 4497000000.0, "d_and_a": 6926000000.0, "sbc": 258000000.0, "dividends_paid": 1184000000.0, "buybacks": 3099000000.0, "interest_paid": 1425000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1644000000.0, "change_receivables": 97000000.0, "change_inventories": 230000000.0, "change_payables": -478000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 293000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K/A:0000797468-23-000031", "10-K:0000797468-25-000029" ], "value_sources": { "cfo": [ "10-K:0000797468-25-000029" ], "cfi": [ "10-K:0000797468-25-000029" ], "cff": [ "10-K:0000797468-25-000029" ], "capex": [ "10-K:0000797468-25-000029" ], "d_and_a": [ "10-K:0000797468-25-000029" ], "sbc": [ "10-K:0000797468-25-000029" ], "dividends_paid": [ "10-K/A:0000797468-23-000031" ], "buybacks": [ "10-K:0000797468-25-000029" ], "interest_paid": [ "10-K:0000797468-25-000029" ], "deferred_tax": [ "10-K:0000797468-25-000029" ], "change_receivables": [ "10-K:0000797468-25-000029" ], "change_inventories": [ "10-K:0000797468-25-000029" ], "change_payables": [ "10-K:0000797468-25-000029" ], "proceeds_equity_issuance": [ "10-K:0000797468-25-000029" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 12308000000.0, "cfi": -6980000000.0, "cff": -4890000000.0, "capex": 5696000000.0, "d_and_a": 6449000000.0, "sbc": 203000000.0, "dividends_paid": null, "buybacks": 1798000000.0, "interest_paid": 1017000000.0, "taxes_paid": 1040000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 54000000.0, "change_receivables": -931000000.0, "change_inventories": 84000000.0, "change_payables": -423000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 135000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-009059" ], "value_sources": { "cfo": [ "10-K:0001628280-26-009059" ], "cfi": [ "10-K:0001628280-26-009059" ], "cff": [ "10-K:0001628280-26-009059" ], "capex": [ "10-K:0001628280-26-009059" ], "d_and_a": [ "10-K:0001628280-26-009059" ], "sbc": [ "10-K:0001628280-26-009059" ], "buybacks": [ "10-K:0001628280-26-009059" ], "interest_paid": [ "10-K:0001628280-26-009059" ], "taxes_paid": [ "10-K:0001628280-26-009059" ], "deferred_tax": [ "10-K:0001628280-26-009059" ], "change_receivables": [ "10-K:0001628280-26-009059" ], "change_inventories": [ "10-K:0001628280-26-009059" ], "change_payables": [ "10-K:0001628280-26-009059" ], "proceeds_equity_issuance": [ "10-K:0001628280-26-009059" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 11439000000.0, "cfi": -14590000000.0, "cff": 3844000000.0, "capex": 6263000000.0, "d_and_a": 6951000000.0, "sbc": 213000000.0, "dividends_paid": null, "buybacks": 27000000.0, "interest_paid": 1052000000.0, "taxes_paid": 1040000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -265000000.0, "change_receivables": 116000000.0, "change_inventories": 27000000.0, "change_payables": -540000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 584000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-009059" ], "value_sources": { "cfo": [ "10-K:0001628280-26-009059" ], "cfi": [ "10-K:0001628280-26-009059" ], "cff": [ "10-K:0001628280-26-009059" ], "capex": [ "10-K:0001628280-26-009059" ], "d_and_a": [ "10-K:0001628280-26-009059" ], "sbc": [ "10-K:0001628280-26-009059" ], "buybacks": [ "10-K:0001628280-26-009059" ], "interest_paid": [ "10-K:0001628280-26-009059" ], "taxes_paid": [ "10-K:0001628280-26-009059" ], "deferred_tax": [ "10-K:0001628280-26-009059" ], "change_receivables": [ "10-K:0001628280-26-009059" ], "change_inventories": [ "10-K:0001628280-26-009059" ], "change_payables": [ "10-K:0001628280-26-009059" ], "proceeds_equity_issuance": [ "10-K:0001628280-26-009059" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 10532000000.0, "cfi": -5799000000.0, "cff": -4844000000.0, "capex": 6427000000.0, "d_and_a": 7533000000.0, "sbc": 234000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 1250000000.0, "taxes_paid": 1236000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 127000000.0, "change_receivables": -252000000.0, "change_inventories": -12000000.0, "change_payables": -964000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 966000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-009059" ], "value_sources": { "cfo": [ "10-K:0001628280-26-009059" ], "cfi": [ "10-K:0001628280-26-009059" ], "cff": [ "10-K:0001628280-26-009059" ], "capex": [ "10-K:0001628280-26-009059" ], "d_and_a": [ "10-K:0001628280-26-009059" ], "sbc": [ "10-K:0001628280-26-009059" ], "buybacks": [ "10-K:0001628280-26-009059" ], "interest_paid": [ "10-K:0001628280-26-009059" ], "taxes_paid": [ "10-K:0001628280-26-009059" ], "deferred_tax": [ "10-K:0001628280-26-009059" ], "change_receivables": [ "10-K:0001628280-26-009059" ], "change_inventories": [ "10-K:0001628280-26-009059" ], "change_payables": [ "10-K:0001628280-26-009059" ], "proceeds_equity_issuance": [ "10-K:0001628280-26-009059" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K/A:0000797468-23-000031": { "kind": "filing", "form": "10-K/A", "accession": "0000797468-23-000031", "report_date": "2022-12-31", "filed": "2023-05-09", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746823000031/oxy-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746823000031/" }, "10-K:0000797468-21-000009": { "kind": "filing", "form": "10-K", "accession": "0000797468-21-000009", "report_date": "2020-12-31", "filed": "2021-02-26", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746821000009/oxy-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746821000009/" }, "10-K:0000797468-22-000008": { "kind": "filing", "form": "10-K", "accession": "0000797468-22-000008", "report_date": "2021-12-31", "filed": "2022-02-24", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746822000008/oxy-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746822000008/" }, "10-K:0000797468-24-000034": { "kind": "filing", "form": "10-K", "accession": "0000797468-24-000034", "report_date": "2023-12-31", "filed": "2024-02-14", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746824000034/oxy-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746824000034/" }, "10-K:0000797468-25-000029": { "kind": "filing", "form": "10-K", "accession": "0000797468-25-000029", "report_date": "2024-12-31", "filed": "2025-02-18", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746825000029/oxy-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746825000029/" }, "10-K:0001628280-26-009059": { "kind": "filing", "form": "10-K", "accession": "0001628280-26-009059", "report_date": "2025-12-31", "filed": "2026-02-18", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/797468/000162828026009059/oxy-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000162828026009059/" }, "10-Q:0000797468-20-000010": { "kind": "filing", "form": "10-Q", "accession": "0000797468-20-000010", "report_date": "2020-03-31", "filed": "2020-05-06", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746820000010/oxy-20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746820000010/" }, "10-Q:0000797468-20-000027": { "kind": "filing", "form": "10-Q", "accession": "0000797468-20-000027", "report_date": "2020-06-30", "filed": "2020-08-10", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746820000027/oxy-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746820000027/" }, "10-Q:0000797468-20-000033": { "kind": "filing", "form": "10-Q", "accession": "0000797468-20-000033", "report_date": "2020-09-30", "filed": "2020-11-09", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746820000033/oxy-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746820000033/" }, "10-Q:0000797468-21-000017": { "kind": "filing", "form": "10-Q", "accession": "0000797468-21-000017", "report_date": "2021-03-31", "filed": "2021-05-10", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746821000017/oxy-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746821000017/" }, "10-Q:0000797468-21-000028": { "kind": "filing", "form": "10-Q", "accession": "0000797468-21-000028", "report_date": "2021-06-30", "filed": "2021-08-03", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746821000028/oxy-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746821000028/" }, "10-Q:0000797468-21-000036": { "kind": "filing", "form": "10-Q", "accession": "0000797468-21-000036", "report_date": "2021-09-30", "filed": "2021-11-04", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746821000036/oxy-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746821000036/" }, "10-Q:0000797468-22-000018": { "kind": "filing", "form": "10-Q", "accession": "0000797468-22-000018", "report_date": "2022-03-31", "filed": "2022-05-10", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746822000018/oxy-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746822000018/" }, "10-Q:0000797468-22-000030": { "kind": "filing", "form": "10-Q", "accession": "0000797468-22-000030", "report_date": "2022-06-30", "filed": "2022-08-02", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746822000030/oxy-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746822000030/" }, "10-Q:0000797468-22-000036": { "kind": "filing", "form": "10-Q", "accession": "0000797468-22-000036", "report_date": "2022-09-30", "filed": "2022-11-08", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746822000036/oxy-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746822000036/" }, "10-Q:0000797468-23-000032": { "kind": "filing", "form": "10-Q", "accession": "0000797468-23-000032", "report_date": "2023-03-31", "filed": "2023-05-09", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746823000032/oxy-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746823000032/" }, "10-Q:0000797468-23-000075": { "kind": "filing", "form": "10-Q", "accession": "0000797468-23-000075", "report_date": "2023-06-30", "filed": "2023-08-02", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746823000075/oxy-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746823000075/" }, "10-Q:0000797468-23-000092": { "kind": "filing", "form": "10-Q", "accession": "0000797468-23-000092", "report_date": "2023-09-30", "filed": "2023-11-07", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746823000092/oxy-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746823000092/" }, "10-Q:0000797468-24-000095": { "kind": "filing", "form": "10-Q", "accession": "0000797468-24-000095", "report_date": "2024-03-31", "filed": "2024-05-07", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746824000095/oxy-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746824000095/" }, "10-Q:0000797468-24-000136": { "kind": "filing", "form": "10-Q", "accession": "0000797468-24-000136", "report_date": "2024-06-30", "filed": "2024-08-07", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746824000136/oxy-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746824000136/" }, "10-Q:0000797468-24-000164": { "kind": "filing", "form": "10-Q", "accession": "0000797468-24-000164", "report_date": "2024-09-30", "filed": "2024-11-12", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746824000164/oxy-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746824000164/" }, "10-Q:0000797468-25-000076": { "kind": "filing", "form": "10-Q", "accession": "0000797468-25-000076", "report_date": "2025-03-31", "filed": "2025-05-07", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746825000076/oxy-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746825000076/" }, "10-Q:0000797468-25-000111": { "kind": "filing", "form": "10-Q", "accession": "0000797468-25-000111", "report_date": "2025-06-30", "filed": "2025-08-06", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746825000111/oxy-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746825000111/" }, "10-Q:0001628280-25-051071": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-051071", "report_date": "2025-09-30", "filed": "2025-11-10", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/797468/000162828025051071/oxy-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000162828025051071/" }, "10-Q:0001628280-26-030584": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-030584", "report_date": "2026-03-31", "filed": "2026-05-05", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/797468/000162828026030584/oxy-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000162828026030584/" }, "10-Q:0001628280-26-053388": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-053388", "report_date": "2026-06-30", "filed": "2026-08-05", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/797468/000162828026053388/oxy-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000162828026053388/" }, "8-K:0000797468-24-000130": { "kind": "filing", "form": "8-K", "accession": "0000797468-24-000130", "report_date": "2024-08-01", "filed": "2024-08-01", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/797468/000079746824000130/oxy-20240801.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000079746824000130/" }, "8-K:0001628280-26-000153": { "kind": "filing", "form": "8-K", "accession": "0001628280-26-000153", "report_date": "2026-01-02", "filed": "2026-01-02", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/797468/000162828026000153/oxy-20260102.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/797468/000162828026000153/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "capex", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 1293000000.0, "source": "10-Q:0000797468-20-000010", "filed": "2020-05-06" }, "latest": { "value": 1300000000.0, "source": "10-Q:0000797468-21-000017", "filed": "2021-05-10" }, "used": { "value": 1293000000.0, "source": "10-Q:0000797468-20-000010", "filed": "2020-05-06" } }, { "period": "FY2020 Q1", "item": "change_inventories", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 70000000.0, "source": "10-Q:0000797468-20-000010", "filed": "2020-05-06" }, "latest": { "value": 68000000.0, "source": "10-Q:0000797468-21-000017", "filed": "2021-05-10" }, "used": { "value": 70000000.0, "source": "10-Q:0000797468-20-000010", "filed": "2020-05-06" } }, { "period": "FY2020 Q1", "item": "change_payables", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": -4401000000.0, "source": "10-Q:0000797468-20-000010", "filed": "2020-05-06" }, "latest": { "value": -4332000000.0, "source": "10-Q:0000797468-21-000017", "filed": "2021-05-10" }, "used": { "value": -4401000000.0, "source": "10-Q:0000797468-20-000010", "filed": "2020-05-06" } }, { "period": "FY2020", "item": "interest_paid", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1600000000.0, "source": "10-K:0000797468-21-000009", "filed": "2021-02-26" }, "latest": { "value": 1521000000.0, "source": "10-K/A:0000797468-23-000031", "filed": "2023-05-09" }, "used": { "value": 1600000000.0, "source": "10-K:0000797468-21-000009", "filed": "2021-02-26" } }, { "period": "FY2020 Q4", "item": "shares_outstanding", "start": null, "end": "2020-12-31", "first": { "value": 1080565000.0, "source": "10-K:0000797468-21-000009", "filed": "2021-02-26" }, "latest": { "value": 1080565000.0, "source": "10-K:0000797468-22-000008", "filed": "2022-02-24" }, "used": { "value": 1080565000.0, "source": "10-K:0000797468-22-000008", "filed": "2022-02-24" } }, { "period": "FY2021 Q4", "item": "shares_outstanding", "start": null, "end": "2021-12-31", "first": { "value": 1083423000.0, "source": "10-K:0000797468-22-000008", "filed": "2022-02-24" }, "latest": { "value": 934074700.0, "source": "10-K/A:0000797468-23-000031", "filed": "2023-05-09" }, "used": { "value": 934074700.0, "source": "10-K/A:0000797468-23-000031", "filed": "2023-05-09" } }, { "period": "FY2023", "item": "capex", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 6270000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": 5696000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 6270000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2023", "item": "change_inventories", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 91000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": 84000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 91000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2023", "item": "change_payables", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -549000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": -423000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": -549000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2023", "item": "change_receivables", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -1088000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": -931000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": -1088000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2023", "item": "d_and_a", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 6865000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": 6449000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 6865000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2023", "item": "deferred_tax", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 57000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": 54000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 57000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2023", "item": "income_tax", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1733000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": 1330000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 1733000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2023", "item": "interest_expense", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 945000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": 957000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 945000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2023", "item": "interest_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1099000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": 1017000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 1099000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2023 Q4", "item": "ppe_net", "start": null, "end": "2023-12-31", "first": { "value": 58529000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": 55494000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 58529000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2023", "item": "pretax_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 6429000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": 4662000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 6429000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2023", "item": "revenue", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 28257000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": 23156000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 28257000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2023", "item": "sbc", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 217000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": 203000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 203000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" } }, { "period": "FY2023", "item": "sga", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1083000000.0, "source": "10-K:0000797468-24-000034", "filed": "2024-02-14" }, "latest": { "value": 987000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 1083000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2024 Q4", "item": "accounts_payable", "start": null, "end": "2024-12-31", "first": { "value": 3753000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 3472000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 3472000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" } }, { "period": "FY2024", "item": "capex", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 7018000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 6263000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 7018000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2024 Q4", "item": "cash", "start": null, "end": "2024-12-31", "first": { "value": 2132000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 2125000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 2125000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" } }, { "period": "FY2024", "item": "change_inventories", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 46000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 27000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 46000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2024", "item": "change_payables", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -661000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": -540000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": -661000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2024", "item": "change_receivables", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 133000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 116000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 133000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2024", "item": "d_and_a", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 7371000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 6951000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 7371000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2024", "item": "deferred_tax", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -461000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": -265000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": -461000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2024 Q4", "item": "equity_method_investments", "start": null, "end": "2024-12-31", "first": { "value": 3159000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 2646000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 2646000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" } }, { "period": "FY2024", "item": "income_tax", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1174000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 1158000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 1174000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2024", "item": "interest_expense", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1175000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 1169000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 1175000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2024", "item": "interest_paid", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1208000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 1052000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 1208000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2024 Q4", "item": "inventory", "start": null, "end": "2024-12-31", "first": { "value": 2095000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 1756000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 1756000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" } }, { "period": "FY2024", "item": "operating_lease_cost", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 518000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 459000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 459000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" } }, { "period": "FY2024 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2024-12-31", "first": { "value": 374000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 334000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 334000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" } }, { "period": "FY2024 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2024-12-31", "first": { "value": 614000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 469000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 469000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" } }, { "period": "FY2024 Q4", "item": "ppe_net", "start": null, "end": "2024-12-31", "first": { "value": 69378000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 65863000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 65863000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" } }, { "period": "FY2024", "item": "pretax_income", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 4070000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 4024000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 4070000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2024 Q4", "item": "receivables", "start": null, "end": "2024-12-31", "first": { "value": 3526000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 2839000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 2839000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" } }, { "period": "FY2024", "item": "revenue", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 26725000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 22019000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 26725000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2024", "item": "sbc", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 228000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 213000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 213000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" } }, { "period": "FY2024", "item": "sga", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1062000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" }, "latest": { "value": 960000000.0, "source": "10-K:0001628280-26-009059", "filed": "2026-02-18" }, "used": { "value": 1062000000.0, "source": "10-K:0000797468-25-000029", "filed": "2025-02-18" } }, { "period": "FY2025 Q1", "item": "capex", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 1908000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": 1682000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": 1908000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "cash", "start": null, "end": "2025-03-31", "first": { "value": 2612000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": 2604000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": 2612000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "change_inventories", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 49000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": 0.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": 49000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "change_payables", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": -686000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": -766000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": -686000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "change_receivables", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 85000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": 19000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": 85000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "d_and_a", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 1917000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": 1804000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": 1917000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "deferred_tax", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": -129000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": -125000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": -129000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "income_tax", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 387000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": 347000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": 387000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "interest_expense", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 318000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": 310000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": 318000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "interest_paid", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 474000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": 486000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": 474000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "pretax_income", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 1332000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": 1177000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": 1332000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "revenue", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 6803000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": 5704000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": 6803000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "sga", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 267000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": 241000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": 267000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q1", "item": "taxes_paid", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 490000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" }, "latest": { "value": 414000000.0, "source": "10-Q:0001628280-26-030584", "filed": "2026-05-05" }, "used": { "value": 490000000.0, "source": "10-Q:0000797468-25-000076", "filed": "2025-05-07" } }, { "period": "FY2025 Q2", "item": "capex", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": 3906000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": 3387000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": 3906000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "cash", "start": null, "end": "2025-06-30", "first": { "value": 2326000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": 2314000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": 2326000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "change_inventories", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": -243000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": -286000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": -243000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "change_payables", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": -622000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": -658000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": -622000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "change_receivables", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": -55000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": -121000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": -55000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "d_and_a", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 1936000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": 1823000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": 1936000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "deferred_tax", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": -17000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": -12000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": -17000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "income_tax", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 270000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": 222000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": 270000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "interest_expense", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 276000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": 271000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": 276000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "interest_paid", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": 654000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": 681000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": 654000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "pretax_income", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 738000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": 560000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": 738000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "revenue", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 6414000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": 5258000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": 6414000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "sga", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 284000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": 257000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": 284000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } }, { "period": "FY2025 Q2", "item": "taxes_paid", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": 1021000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" }, "latest": { "value": 877000000.0, "source": "10-Q:0001628280-26-053388", "filed": "2026-08-05" }, "used": { "value": 1021000000.0, "source": "10-Q:0000797468-25-000111", "filed": "2025-08-06" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2021 Q3", "item": "buybacks", "value": -3000000.0, "sources": [ "10-Q:0000797468-22-000030", "10-Q:0000797468-22-000036" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "recast:2026-02-18:10-K:0001628280-26-009059", "type": "recast", "date": "2026-02-18", "fiscal_period": "FY2023", "text": "Presented revenue for fiscal 2023 again as US$23.2 billion, from US$28.3 billion, after the discontinued operations reported at the year end of 31 December 2023.", "counterparty": null, "amount": { "value": -5101000000.0, "unit": "USD" }, "sources": [ "10-K:0001628280-26-009059" ] }, { "id": "disposal:2026-01-02:8-K:0001628280-26-000153", "type": "disposal", "date": "2026-01-02", "fiscal_period": "FY2026 Q1", "text": "Completed the disposal of a business.", "counterparty": null, "amount": null, "sources": [ "8-K:0001628280-26-000153" ] }, { "id": "discontinued_operations:2025-12-31:10-K:0001628280-26-009059", "type": "discontinued_operations", "date": "2025-12-31", "fiscal_period": "FY2025", "text": "Reported discontinued operations for fiscal 2025, with net income of US$262 million from them.", "counterparty": null, "amount": { "value": 262000000.0, "unit": "USD" }, "sources": [ "10-K:0001628280-26-009059" ] }, { "id": "acquisition:2024-08-01:8-K:0000797468-24-000130", "type": "acquisition", "date": "2024-08-01", "fiscal_period": "FY2024 Q3", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0000797468-24-000130" ] }, { "id": "discontinued_operations:2023-12-31:10-K:0001628280-26-009059", "type": "discontinued_operations", "date": "2023-12-31", "fiscal_period": "FY2023", "text": "Reported discontinued operations for fiscal 2023, with net income of US$1.4 billion from them.", "counterparty": null, "amount": { "value": 1364000000.0, "unit": "USD" }, "sources": [ "10-K:0001628280-26-009059" ] }, { "id": "discontinued_operations:2021-12-31:10-K:0000797468-24-000034", "type": "discontinued_operations", "date": "2021-12-31", "fiscal_period": "FY2021", "text": "Reported discontinued operations for fiscal 2021, with a net loss of US$468 million from them.", "counterparty": null, "amount": { "value": -468000000.0, "unit": "USD" }, "sources": [ "10-K:0000797468-24-000034" ] }, { "id": "discontinued_operations:2020-12-31:10-K/A:0000797468-23-000031", "type": "discontinued_operations", "date": "2020-12-31", "fiscal_period": "FY2020", "text": "Reported discontinued operations for fiscal 2020, with a net loss of US$1.3 billion from them.", "counterparty": null, "amount": { "value": -1298000000.0, "unit": "USD" }, "sources": [ "10-K/A:0000797468-23-000031" ] } ] }