{ "schema": "annalist.dataset/0.1", "company": { "id": "oncor", "name": "Oncor Electric Delivery Company LLC", "country": "US", "template": "corporate", "cik": "0001193311", "tickers": [], "entity_name": "Oncor Electric Delivery Company LLC", "fiscal_year_end": "1231", "sic": "4911", "sic_description": "Electric Services", "exchanges": [], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-11-05" }, "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 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 242000000.0, "interest_expense": 101000000.0, "pretax_income": null, "income_tax": 29000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 131000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-20-000024" ], "value_sources": { "operating_income": [ "10-Q:0001193311-20-000024" ], "interest_expense": [ "10-Q:0001193311-20-000024" ], "income_tax": [ "10-Q:0001193311-20-000024" ], "net_income": [ "10-Q:0001193311-20-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 285000000.0, "interest_expense": 102000000.0, "pretax_income": null, "income_tax": 38000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 176000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-20-000029" ], "value_sources": { "operating_income": [ "10-Q:0001193311-20-000029" ], "interest_expense": [ "10-Q:0001193311-20-000029" ], "income_tax": [ "10-Q:0001193311-20-000029" ], "net_income": [ "10-Q:0001193311-20-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 362000000.0, "interest_expense": 102000000.0, "pretax_income": null, "income_tax": 51000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 258000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-20-000037" ], "value_sources": { "operating_income": [ "10-Q:0001193311-20-000037" ], "interest_expense": [ "10-Q:0001193311-20-000037" ], "income_tax": [ "10-Q:0001193311-20-000037" ], "net_income": [ "10-Q:0001193311-20-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 1117000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 250000000.0, "interest_expense": 100000000.0, "pretax_income": null, "income_tax": 30000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 148000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001193311-21-000006", "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "value_sources": { "revenue": [ "10-K:0001193311-21-000006" ], "operating_income": [ "10-K:0001193311-21-000006" ], "interest_expense": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "income_tax": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "net_income": [ "10-K:0001193311-21-000006" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "income_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 274000000.0, "interest_expense": 102000000.0, "pretax_income": null, "income_tax": 36000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 168000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-21-000014" ], "value_sources": { "operating_income": [ "10-Q:0001193311-21-000014" ], "interest_expense": [ "10-Q:0001193311-21-000014" ], "income_tax": [ "10-Q:0001193311-21-000014" ], "net_income": [ "10-Q:0001193311-21-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 275000000.0, "interest_expense": 102000000.0, "pretax_income": null, "income_tax": 36000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 169000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-21-000024" ], "value_sources": { "operating_income": [ "10-Q:0001193311-21-000024" ], "interest_expense": [ "10-Q:0001193311-21-000024" ], "income_tax": [ "10-Q:0001193311-21-000024" ], "net_income": [ "10-Q:0001193311-21-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 367000000.0, "interest_expense": 104000000.0, "pretax_income": null, "income_tax": 53000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 258000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-21-000028" ], "value_sources": { "operating_income": [ "10-Q:0001193311-21-000028" ], "interest_expense": [ "10-Q:0001193311-21-000028" ], "income_tax": [ "10-Q:0001193311-21-000028" ], "net_income": [ "10-Q:0001193311-21-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 286000000.0, "interest_expense": 105000000.0, "pretax_income": null, "income_tax": 40000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 175000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "value_sources": { "operating_income": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "interest_expense": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "income_tax": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "net_income": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ] }, "method": "derived", "value_methods": { "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 310000000.0, "interest_expense": 108000000.0, "pretax_income": null, "income_tax": 42000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 194000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-22-000008" ], "value_sources": { "operating_income": [ "10-Q:0001193311-22-000008" ], "interest_expense": [ "10-Q:0001193311-22-000008" ], "income_tax": [ "10-Q:0001193311-22-000008" ], "net_income": [ "10-Q:0001193311-22-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 335000000.0, "interest_expense": 108000000.0, "pretax_income": null, "income_tax": 50000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 229000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-22-000016" ], "value_sources": { "operating_income": [ "10-Q:0001193311-22-000016" ], "interest_expense": [ "10-Q:0001193311-22-000016" ], "income_tax": [ "10-Q:0001193311-22-000016" ], "net_income": [ "10-Q:0001193311-22-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 439000000.0, "interest_expense": 115000000.0, "pretax_income": null, "income_tax": 70000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 318000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-22-000021" ], "value_sources": { "operating_income": [ "10-Q:0001193311-22-000021" ], "interest_expense": [ "10-Q:0001193311-22-000021" ], "income_tax": [ "10-Q:0001193311-22-000021" ], "net_income": [ "10-Q:0001193311-22-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 276000000.0, "interest_expense": 114000000.0, "pretax_income": null, "income_tax": 39000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 164000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "value_sources": { "operating_income": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "interest_expense": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "income_tax": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "net_income": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ] }, "method": "derived", "value_methods": { "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": null, "cost_of_revenue": 0.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 241000000.0, "interest_expense": 123000000.0, "pretax_income": null, "income_tax": 27000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 103000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-23-000010", "10-Q:0001193311-24-000010" ], "value_sources": { "cost_of_revenue": [ "10-Q:0001193311-24-000010" ], "operating_income": [ "10-Q:0001193311-23-000010" ], "interest_expense": [ "10-Q:0001193311-23-000010" ], "income_tax": [ "10-Q:0001193311-23-000010" ], "net_income": [ "10-Q:0001193311-23-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 326000000.0, "interest_expense": 133000000.0, "pretax_income": null, "income_tax": 41000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 200000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-23-000014" ], "value_sources": { "operating_income": [ "10-Q:0001193311-23-000014" ], "interest_expense": [ "10-Q:0001193311-23-000014" ], "income_tax": [ "10-Q:0001193311-23-000014" ], "net_income": [ "10-Q:0001193311-23-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 507000000.0, "interest_expense": 140000000.0, "pretax_income": null, "income_tax": 78000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 380000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-23-000019" ], "value_sources": { "operating_income": [ "10-Q:0001193311-23-000019" ], "interest_expense": [ "10-Q:0001193311-23-000019" ], "income_tax": [ "10-Q:0001193311-23-000019" ], "net_income": [ "10-Q:0001193311-23-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 301000000.0, "interest_expense": 140000000.0, "pretax_income": null, "income_tax": 31000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 181000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "value_sources": { "operating_income": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "interest_expense": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "income_tax": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "net_income": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ] }, "method": "derived", "value_methods": { "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": null, "cost_of_revenue": 0.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 360000000.0, "interest_expense": 150000000.0, "pretax_income": null, "income_tax": null, "net_income_incl_nci": null, "nci_profit": null, "net_income": 225000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-24-000010" ], "value_sources": { "cost_of_revenue": [ "10-Q:0001193311-24-000010" ], "operating_income": [ "10-Q:0001193311-24-000010" ], "interest_expense": [ "10-Q:0001193311-24-000010" ], "net_income": [ "10-Q:0001193311-24-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 1492000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 396000000.0, "interest_expense": 161000000.0, "pretax_income": 304000000.0, "income_tax": 53000000.0, "net_income_incl_nci": 251000000.0, "nci_profit": null, "net_income": 251000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-25-000017" ], "value_sources": { "revenue": [ "10-Q:0001193311-25-000017" ], "operating_income": [ "10-Q:0001193311-25-000017" ], "interest_expense": [ "10-Q:0001193311-25-000017" ], "pretax_income": [ "10-Q:0001193311-25-000017" ], "income_tax": [ "10-Q:0001193311-25-000017" ], "net_income_incl_nci": [ "10-Q:0001193311-25-000017" ], "net_income": [ "10-Q:0001193311-25-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 1660000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 479000000.0, "interest_expense": 170000000.0, "pretax_income": 396000000.0, "income_tax": 72000000.0, "net_income_incl_nci": 324000000.0, "nci_profit": null, "net_income": 324000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-25-000026" ], "value_sources": { "revenue": [ "10-Q:0001193311-25-000026" ], "operating_income": [ "10-Q:0001193311-25-000026" ], "interest_expense": [ "10-Q:0001193311-25-000026" ], "pretax_income": [ "10-Q:0001193311-25-000026" ], "income_tax": [ "10-Q:0001193311-25-000026" ], "net_income_incl_nci": [ "10-Q:0001193311-25-000026" ], "net_income": [ "10-Q:0001193311-25-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 1472000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 321000000.0, "interest_expense": 172000000.0, "pretax_income": 203000000.0, "income_tax": 35000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 168000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "value_sources": { "revenue": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "operating_income": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "interest_expense": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "pretax_income": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "income_tax": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "net_income": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 1548000000.0, "cost_of_revenue": 0.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 352000000.0, "interest_expense": 185000000.0, "pretax_income": 219000000.0, "income_tax": 38000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 181000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-25-000011", "10-Q:0001193311-26-000014" ], "value_sources": { "revenue": [ "10-Q:0001193311-26-000014" ], "cost_of_revenue": [ "10-Q:0001193311-25-000011" ], "operating_income": [ "10-Q:0001193311-26-000014" ], "interest_expense": [ "10-Q:0001193311-26-000014" ], "pretax_income": [ "10-Q:0001193311-26-000014" ], "income_tax": [ "10-Q:0001193311-26-000014" ], "net_income": [ "10-Q:0001193311-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 1654000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 432000000.0, "interest_expense": 192000000.0, "pretax_income": 314000000.0, "income_tax": 55000000.0, "net_income_incl_nci": 259000000.0, "nci_profit": null, "net_income": 259000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-26-000019" ], "value_sources": { "revenue": [ "10-Q:0001193311-26-000019" ], "operating_income": [ "10-Q:0001193311-26-000019" ], "interest_expense": [ "10-Q:0001193311-26-000019" ], "pretax_income": [ "10-Q:0001193311-26-000019" ], "income_tax": [ "10-Q:0001193311-26-000019" ], "net_income_incl_nci": [ "10-Q:0001193311-25-000017" ], "net_income": [ "10-Q:0001193311-26-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 1845000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 552000000.0, "interest_expense": 201000000.0, "pretax_income": 460000000.0, "income_tax": 80000000.0, "net_income_incl_nci": 380000000.0, "nci_profit": null, "net_income": 380000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-25-000026", "10-Q:0001193311-26-000026" ], "value_sources": { "revenue": [ "10-Q:0001193311-26-000026" ], "operating_income": [ "10-Q:0001193311-26-000026" ], "interest_expense": [ "10-Q:0001193311-26-000026" ], "pretax_income": [ "10-Q:0001193311-26-000026" ], "income_tax": [ "10-Q:0001193311-26-000026" ], "net_income_incl_nci": [ "10-Q:0001193311-25-000026" ], "net_income": [ "10-Q:0001193311-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 1731000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 422000000.0, "interest_expense": 210000000.0, "pretax_income": 305000000.0, "income_tax": 55000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 250000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "value_sources": { "revenue": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "operating_income": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "interest_expense": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "pretax_income": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "income_tax": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "net_income": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 1724000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 406000000.0, "interest_expense": 227000000.0, "pretax_income": 258000000.0, "income_tax": 46000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 212000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-26-000014" ], "value_sources": { "revenue": [ "10-Q:0001193311-26-000014" ], "operating_income": [ "10-Q:0001193311-26-000014" ], "interest_expense": [ "10-Q:0001193311-26-000014" ], "pretax_income": [ "10-Q:0001193311-26-000014" ], "income_tax": [ "10-Q:0001193311-26-000014" ], "net_income": [ "10-Q:0001193311-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 2062000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 618000000.0, "interest_expense": 236000000.0, "pretax_income": 522000000.0, "income_tax": 94000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 428000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-26-000019" ], "value_sources": { "revenue": [ "10-Q:0001193311-26-000019" ], "operating_income": [ "10-Q:0001193311-26-000019" ], "interest_expense": [ "10-Q:0001193311-26-000019" ], "pretax_income": [ "10-Q:0001193311-26-000019" ], "income_tax": [ "10-Q:0001193311-26-000019" ], "net_income": [ "10-Q:0001193311-26-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 2296000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 794000000.0, "interest_expense": 261000000.0, "pretax_income": 712000000.0, "income_tax": 140000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 572000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193311-26-000026" ], "value_sources": { "revenue": [ "10-Q:0001193311-26-000026" ], "operating_income": [ "10-Q:0001193311-26-000026" ], "interest_expense": [ "10-Q:0001193311-26-000026" ], "pretax_income": [ "10-Q:0001193311-26-000026" ], "income_tax": [ "10-Q:0001193311-26-000026" ], "net_income": [ "10-Q:0001193311-26-000026" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1139000000.0, "interest_expense": 405000000.0, "pretax_income": 849000000.0, "income_tax": 148000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 713000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 42000000.0 }, "sources": [ "10-K:0001193311-23-000005" ], "value_sources": { "operating_income": [ "10-K:0001193311-23-000005" ], "interest_expense": [ "10-K:0001193311-23-000005" ], "pretax_income": [ "10-K:0001193311-23-000005" ], "income_tax": [ "10-K:0001193311-23-000005" ], "net_income": [ "10-K:0001193311-23-000005" ], "operating_lease_cost": [ "10-K:0001193311-23-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1202000000.0, "interest_expense": 413000000.0, "pretax_income": 923000000.0, "income_tax": 153000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 770000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 51000000.0 }, "sources": [ "10-K:0001193311-24-000005" ], "value_sources": { "operating_income": [ "10-K:0001193311-24-000005" ], "interest_expense": [ "10-K:0001193311-24-000005" ], "pretax_income": [ "10-K:0001193311-24-000005" ], "income_tax": [ "10-K:0001193311-24-000005" ], "net_income": [ "10-K:0001193311-24-000005" ], "operating_lease_cost": [ "10-K:0001193311-24-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1360000000.0, "interest_expense": 445000000.0, "pretax_income": 1096000000.0, "income_tax": 191000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 905000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 52000000.0 }, "sources": [ "10-K:0001193311-25-000006" ], "value_sources": { "operating_income": [ "10-K:0001193311-25-000006" ], "interest_expense": [ "10-K:0001193311-25-000006" ], "pretax_income": [ "10-K:0001193311-25-000006" ], "income_tax": [ "10-K:0001193311-25-000006" ], "net_income": [ "10-K:0001193311-25-000006" ], "operating_lease_cost": [ "10-K:0001193311-25-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 5586000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1375000000.0, "interest_expense": 536000000.0, "pretax_income": 1041000000.0, "income_tax": 177000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 864000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 53000000.0 }, "sources": [ "10-K:0001193311-26-000007" ], "value_sources": { "revenue": [ "10-K:0001193311-26-000007" ], "operating_income": [ "10-K:0001193311-26-000007" ], "interest_expense": [ "10-K:0001193311-26-000007" ], "pretax_income": [ "10-K:0001193311-26-000007" ], "income_tax": [ "10-K:0001193311-26-000007" ], "net_income": [ "10-K:0001193311-26-000007" ], "operating_lease_cost": [ "10-K:0001193311-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 6082000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1556000000.0, "interest_expense": 653000000.0, "pretax_income": 1174000000.0, "income_tax": 206000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 968000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 31000000.0 }, "sources": [ "10-K:0001193311-26-000007" ], "value_sources": { "revenue": [ "10-K:0001193311-26-000007" ], "operating_income": [ "10-K:0001193311-26-000007" ], "interest_expense": [ "10-K:0001193311-26-000007" ], "pretax_income": [ "10-K:0001193311-26-000007" ], "income_tax": [ "10-K:0001193311-26-000007" ], "net_income": [ "10-K:0001193311-26-000007" ], "operating_lease_cost": [ "10-K:0001193311-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 6778000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1758000000.0, "interest_expense": 788000000.0, "pretax_income": 1298000000.0, "income_tax": 228000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1070000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 64000000.0 }, "sources": [ "10-K:0001193311-26-000007" ], "value_sources": { "revenue": [ "10-K:0001193311-26-000007" ], "operating_income": [ "10-K:0001193311-26-000007" ], "interest_expense": [ "10-K:0001193311-26-000007" ], "pretax_income": [ "10-K:0001193311-26-000007" ], "income_tax": [ "10-K:0001193311-26-000007" ], "net_income": [ "10-K:0001193311-26-000007" ], "operating_lease_cost": [ "10-K:0001193311-26-000007" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 290000000.0, "short_term_investments": null, "receivables": 656000000.0, "inventory": 159000000.0, "current_assets": 1211000000.0, "ppe_net": 19816000000.0, "goodwill": 4740000000.0, "intangibles": 961000000.0, "total_assets": 27754000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 148000000.0, "current_liabilities": 964000000.0, "long_term_debt": 9256000000.0, "total_liabilities": 16850000000.0, "temporary_equity": null, "equity_parent": 10904000000.0, "nci": null, "equity_total": 10904000000.0, "liabilities_and_equity": 27754000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 126000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 121000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 28000000.0, "operating_lease_payments_total": 133000000.0, "operating_lease_imputed_interest": 12000000.0, "debt_maturity_y1": 148000000.0, "debt_maturity_y2": 459000000.0, "debt_maturity_y3": 891000000.0, "debt_maturity_y4": 10000000.0, "debt_maturity_y5": 510000000.0, "debt_maturity_after_y5": 7451000000.0 }, "sources": [ "10-Q:0001193311-20-000024" ], "value_sources": { "cash": [ "10-Q:0001193311-20-000024" ], "receivables": [ "10-Q:0001193311-20-000024" ], "inventory": [ "10-Q:0001193311-20-000024" ], "current_assets": [ "10-Q:0001193311-20-000024" ], "ppe_net": [ "10-Q:0001193311-20-000024" ], "goodwill": [ "10-Q:0001193311-20-000024" ], "intangibles": [ "10-Q:0001193311-20-000024" ], "total_assets": [ "10-Q:0001193311-20-000024" ], "debt_current": [ "10-Q:0001193311-20-000024" ], "current_liabilities": [ "10-Q:0001193311-20-000024" ], "long_term_debt": [ "10-Q:0001193311-20-000024" ], "total_liabilities": [ "10-Q:0001193311-20-000024" ], "equity_parent": [ "10-Q:0001193311-20-000024" ], "equity_total": [ "10-Q:0001193311-20-000024" ], "liabilities_and_equity": [ "10-Q:0001193311-20-000024" ], "long_term_investments": [ "10-Q:0001193311-20-000024" ], "operating_lease_liability": [ "10-Q:0001193311-20-000024" ], "operating_lease_payments_y1": [ "10-Q:0001193311-20-000024" ], "operating_lease_payments_total": [ "10-Q:0001193311-20-000024" ], "operating_lease_imputed_interest": [ "10-Q:0001193311-20-000024" ], "debt_maturity_y1": [ "10-Q:0001193311-20-000024" ], "debt_maturity_y2": [ "10-Q:0001193311-20-000024" ], "debt_maturity_y3": [ "10-Q:0001193311-20-000024" ], "debt_maturity_y4": [ "10-Q:0001193311-20-000024" ], "debt_maturity_y5": [ "10-Q:0001193311-20-000024" ], "debt_maturity_after_y5": [ "10-Q:0001193311-20-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 24000000.0, "short_term_investments": null, "receivables": 749000000.0, "inventory": 153000000.0, "current_assets": 1031000000.0, "ppe_net": 20315000000.0, "goodwill": 4740000000.0, "intangibles": 963000000.0, "total_assets": 28075000000.0, "accounts_payable": null, "short_term_borrowings": 7000000.0, "debt_current": 613000000.0, "current_liabilities": 1554000000.0, "long_term_debt": 8805000000.0, "total_liabilities": 16998000000.0, "temporary_equity": null, "equity_parent": 11077000000.0, "nci": null, "equity_total": 11077000000.0, "liabilities_and_equity": 28075000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 125000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 118000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 29000000.0, "operating_lease_payments_total": 129000000.0, "operating_lease_imputed_interest": 11000000.0, "debt_maturity_y1": 148000000.0, "debt_maturity_y2": 474000000.0, "debt_maturity_y3": 891000000.0, "debt_maturity_y4": 10000000.0, "debt_maturity_y5": 511000000.0, "debt_maturity_after_y5": 7447000000.0 }, "sources": [ "10-Q:0001193311-20-000029" ], "value_sources": { "cash": [ "10-Q:0001193311-20-000029" ], "receivables": [ "10-Q:0001193311-20-000029" ], "inventory": [ "10-Q:0001193311-20-000029" ], "current_assets": [ "10-Q:0001193311-20-000029" ], "ppe_net": [ "10-Q:0001193311-20-000029" ], "goodwill": [ "10-Q:0001193311-20-000029" ], "intangibles": [ "10-Q:0001193311-20-000029" ], "total_assets": [ "10-Q:0001193311-20-000029" ], "short_term_borrowings": [ "10-Q:0001193311-20-000029" ], "debt_current": [ "10-Q:0001193311-20-000029" ], "current_liabilities": [ "10-Q:0001193311-20-000029" ], "long_term_debt": [ "10-Q:0001193311-20-000029" ], "total_liabilities": [ "10-Q:0001193311-20-000029" ], "equity_parent": [ "10-Q:0001193311-20-000029" ], "equity_total": [ "10-Q:0001193311-20-000029" ], "liabilities_and_equity": [ "10-Q:0001193311-20-000029" ], "long_term_investments": [ "10-Q:0001193311-20-000029" ], "operating_lease_liability": [ "10-Q:0001193311-20-000029" ], "operating_lease_payments_y1": [ "10-Q:0001193311-20-000029" ], "operating_lease_payments_total": [ "10-Q:0001193311-20-000029" ], "operating_lease_imputed_interest": [ "10-Q:0001193311-20-000029" ], "debt_maturity_y1": [ "10-Q:0001193311-20-000029" ], "debt_maturity_y2": [ "10-Q:0001193311-20-000029" ], "debt_maturity_y3": [ "10-Q:0001193311-20-000029" ], "debt_maturity_y4": [ "10-Q:0001193311-20-000029" ], "debt_maturity_y5": [ "10-Q:0001193311-20-000029" ], "debt_maturity_after_y5": [ "10-Q:0001193311-20-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 145000000.0, "short_term_investments": null, "receivables": 789000000.0, "inventory": 150000000.0, "current_assets": 1191000000.0, "ppe_net": 20759000000.0, "goodwill": 4740000000.0, "intangibles": 973000000.0, "total_assets": 28752000000.0, "accounts_payable": null, "short_term_borrowings": 7000000.0, "debt_current": 463000000.0, "current_liabilities": 1452000000.0, "long_term_debt": 9228000000.0, "total_liabilities": 17420000000.0, "temporary_equity": null, "equity_parent": 11332000000.0, "nci": null, "equity_total": 11332000000.0, "liabilities_and_equity": 28752000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 134000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 131000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 31000000.0, "operating_lease_payments_total": 143000000.0, "operating_lease_imputed_interest": 12000000.0, "debt_maturity_y1": 450000000.0, "debt_maturity_y2": 882000000.0, "debt_maturity_y3": null, "debt_maturity_y4": 500000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": 7945000000.0 }, "sources": [ "10-Q:0001193311-20-000037" ], "value_sources": { "cash": [ "10-Q:0001193311-20-000037" ], "receivables": [ "10-Q:0001193311-20-000037" ], "inventory": [ "10-Q:0001193311-20-000037" ], "current_assets": [ "10-Q:0001193311-20-000037" ], "ppe_net": [ "10-Q:0001193311-20-000037" ], "goodwill": [ "10-Q:0001193311-20-000037" ], "intangibles": [ "10-Q:0001193311-20-000037" ], "total_assets": [ "10-Q:0001193311-20-000037" ], "short_term_borrowings": [ "10-Q:0001193311-20-000037" ], "debt_current": [ "10-Q:0001193311-20-000037" ], "current_liabilities": [ "10-Q:0001193311-20-000037" ], "long_term_debt": [ "10-Q:0001193311-20-000037" ], "total_liabilities": [ "10-Q:0001193311-20-000037" ], "equity_parent": [ "10-Q:0001193311-20-000037" ], "equity_total": [ "10-Q:0001193311-20-000037" ], "liabilities_and_equity": [ "10-Q:0001193311-20-000037" ], "long_term_investments": [ "10-Q:0001193311-20-000037" ], "operating_lease_liability": [ "10-Q:0001193311-20-000037" ], "operating_lease_payments_y1": [ "10-Q:0001193311-20-000037" ], "operating_lease_payments_total": [ "10-Q:0001193311-20-000037" ], "operating_lease_imputed_interest": [ "10-Q:0001193311-20-000037" ], "debt_maturity_y1": [ "10-Q:0001193311-20-000037" ], "debt_maturity_y2": [ "10-Q:0001193311-20-000037" ], "debt_maturity_y4": [ "10-Q:0001193311-20-000037" ], "debt_maturity_after_y5": [ "10-Q:0001193311-20-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 27000000.0, "short_term_investments": null, "receivables": 760000000.0, "inventory": 144000000.0, "current_assets": 1038000000.0, "ppe_net": 21225000000.0, "goodwill": 4740000000.0, "intangibles": 1054000000.0, "total_assets": 29172000000.0, "accounts_payable": null, "short_term_borrowings": 70000000.0, "debt_current": null, "current_liabilities": 1120000000.0, "long_term_debt": 9229000000.0, "total_liabilities": 17240000000.0, "temporary_equity": null, "equity_parent": 11932000000.0, "nci": null, "equity_total": 11932000000.0, "liabilities_and_equity": 29172000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 142000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.028, "operating_lease_payments_y1": 33000000.0, "operating_lease_payments_total": 170000000.0, "operating_lease_imputed_interest": 17000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 882000000.0, "debt_maturity_y3": null, "debt_maturity_y4": 500000000.0, "debt_maturity_y5": 974000000.0, "debt_maturity_after_y5": 6971000000.0 }, "sources": [ "10-K:0001193311-21-000006", "10-K:0001193311-22-000004" ], "value_sources": { "cash": [ "10-K:0001193311-22-000004" ], "receivables": [ "10-K:0001193311-22-000004" ], "inventory": [ "10-K:0001193311-22-000004" ], "current_assets": [ "10-K:0001193311-22-000004" ], "ppe_net": [ "10-K:0001193311-22-000004" ], "goodwill": [ "10-K:0001193311-22-000004" ], "intangibles": [ "10-K:0001193311-22-000004" ], "total_assets": [ "10-K:0001193311-22-000004" ], "short_term_borrowings": [ "10-K:0001193311-22-000004" ], "current_liabilities": [ "10-K:0001193311-22-000004" ], "long_term_debt": [ "10-K:0001193311-22-000004" ], "total_liabilities": [ "10-K:0001193311-22-000004" ], "equity_parent": [ "10-K:0001193311-22-000004" ], "equity_total": [ "10-K:0001193311-22-000004" ], "liabilities_and_equity": [ "10-K:0001193311-22-000004" ], "long_term_investments": [ "10-K:0001193311-22-000004" ], "operating_lease_discount_rate": [ "10-K:0001193311-22-000004" ], "operating_lease_payments_y1": [ "10-K:0001193311-21-000006" ], "operating_lease_payments_total": [ "10-K:0001193311-21-000006" ], "operating_lease_imputed_interest": [ "10-K:0001193311-21-000006" ], "debt_maturity_y2": [ "10-K:0001193311-21-000006" ], "debt_maturity_y4": [ "10-K:0001193311-21-000006" ], "debt_maturity_y5": [ "10-K:0001193311-21-000006" ], "debt_maturity_after_y5": [ "10-K:0001193311-21-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 11000000.0, "short_term_investments": null, "receivables": 807000000.0, "inventory": 147000000.0, "current_assets": 1067000000.0, "ppe_net": 21594000000.0, "goodwill": 4740000000.0, "intangibles": 1067000000.0, "total_assets": 29681000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 300000000.0, "current_liabilities": 1246000000.0, "long_term_debt": 9401000000.0, "total_liabilities": 17612000000.0, "temporary_equity": null, "equity_parent": 12069000000.0, "nci": null, "equity_total": 12069000000.0, "liabilities_and_equity": 29681000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 142000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193311-21-000014" ], "value_sources": { "cash": [ "10-Q:0001193311-21-000014" ], "receivables": [ "10-Q:0001193311-21-000014" ], "inventory": [ "10-Q:0001193311-21-000014" ], "current_assets": [ "10-Q:0001193311-21-000014" ], "ppe_net": [ "10-Q:0001193311-21-000014" ], "goodwill": [ "10-Q:0001193311-21-000014" ], "intangibles": [ "10-Q:0001193311-21-000014" ], "total_assets": [ "10-Q:0001193311-21-000014" ], "debt_current": [ "10-Q:0001193311-21-000014" ], "current_liabilities": [ "10-Q:0001193311-21-000014" ], "long_term_debt": [ "10-Q:0001193311-21-000014" ], "total_liabilities": [ "10-Q:0001193311-21-000014" ], "equity_parent": [ "10-Q:0001193311-21-000014" ], "equity_total": [ "10-Q:0001193311-21-000014" ], "liabilities_and_equity": [ "10-Q:0001193311-21-000014" ], "long_term_investments": [ "10-Q:0001193311-21-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 7000000.0, "short_term_investments": null, "receivables": 765000000.0, "inventory": 149000000.0, "current_assets": 1042000000.0, "ppe_net": 21998000000.0, "goodwill": 4740000000.0, "intangibles": 1077000000.0, "total_assets": 29995000000.0, "accounts_payable": null, "short_term_borrowings": 7000000.0, "debt_current": 1150000000.0, "current_liabilities": 2064000000.0, "long_term_debt": 8853000000.0, "total_liabilities": 17788000000.0, "temporary_equity": null, "equity_parent": 12207000000.0, "nci": null, "equity_total": 12207000000.0, "liabilities_and_equity": 29995000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 149000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193311-21-000024" ], "value_sources": { "cash": [ "10-Q:0001193311-21-000024" ], "receivables": [ "10-Q:0001193311-21-000024" ], "inventory": [ "10-Q:0001193311-21-000024" ], "current_assets": [ "10-Q:0001193311-21-000024" ], "ppe_net": [ "10-Q:0001193311-21-000024" ], "goodwill": [ "10-Q:0001193311-21-000024" ], "intangibles": [ "10-Q:0001193311-21-000024" ], "total_assets": [ "10-Q:0001193311-21-000024" ], "short_term_borrowings": [ "10-Q:0001193311-21-000024" ], "debt_current": [ "10-Q:0001193311-21-000024" ], "current_liabilities": [ "10-Q:0001193311-21-000024" ], "long_term_debt": [ "10-Q:0001193311-21-000024" ], "total_liabilities": [ "10-Q:0001193311-21-000024" ], "equity_parent": [ "10-Q:0001193311-21-000024" ], "equity_total": [ "10-Q:0001193311-21-000024" ], "liabilities_and_equity": [ "10-Q:0001193311-21-000024" ], "long_term_investments": [ "10-Q:0001193311-21-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 66000000.0, "short_term_investments": null, "receivables": 846000000.0, "inventory": 157000000.0, "current_assets": 1171000000.0, "ppe_net": 22430000000.0, "goodwill": 4740000000.0, "intangibles": 1075000000.0, "total_assets": 30499000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 2172000000.0, "current_liabilities": 3233000000.0, "long_term_debt": 8353000000.0, "total_liabilities": 18516000000.0, "temporary_equity": null, "equity_parent": 11983000000.0, "nci": null, "equity_total": 11983000000.0, "liabilities_and_equity": 30499000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 156000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193311-21-000028" ], "value_sources": { "cash": [ "10-Q:0001193311-21-000028" ], "receivables": [ "10-Q:0001193311-21-000028" ], "inventory": [ "10-Q:0001193311-21-000028" ], "current_assets": [ "10-Q:0001193311-21-000028" ], "ppe_net": [ "10-Q:0001193311-21-000028" ], "goodwill": [ "10-Q:0001193311-21-000028" ], "intangibles": [ "10-Q:0001193311-21-000028" ], "total_assets": [ "10-Q:0001193311-21-000028" ], "debt_current": [ "10-Q:0001193311-21-000028" ], "current_liabilities": [ "10-Q:0001193311-21-000028" ], "long_term_debt": [ "10-Q:0001193311-21-000028" ], "total_liabilities": [ "10-Q:0001193311-21-000028" ], "equity_parent": [ "10-Q:0001193311-21-000028" ], "equity_total": [ "10-Q:0001193311-21-000028" ], "liabilities_and_equity": [ "10-Q:0001193311-21-000028" ], "long_term_investments": [ "10-Q:0001193311-21-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 11000000.0, "short_term_investments": null, "receivables": 738000000.0, "inventory": 171000000.0, "current_assets": 1040000000.0, "ppe_net": 22954000000.0, "goodwill": 4740000000.0, "intangibles": 1139000000.0, "total_assets": 30633000000.0, "accounts_payable": null, "short_term_borrowings": 215000000.0, "debt_current": 882000000.0, "current_liabilities": 2220000000.0, "long_term_debt": 9150000000.0, "total_liabilities": 18045000000.0, "temporary_equity": null, "equity_parent": 12588000000.0, "nci": null, "equity_total": 12588000000.0, "liabilities_and_equity": 30633000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 155000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 170000000.0, "operating_lease_liability_current": 37000000.0, "operating_lease_liability_noncurrent": 133000000.0, "operating_lease_discount_rate": 0.025, "operating_lease_payments_y1": 40000000.0, "operating_lease_payments_total": 180000000.0, "operating_lease_imputed_interest": 10000000.0, "debt_maturity_y1": 882000000.0, "debt_maturity_y2": null, "debt_maturity_y3": 500000000.0, "debt_maturity_y4": 974000000.0, "debt_maturity_y5": 38000000.0, "debt_maturity_after_y5": 7733000000.0 }, "sources": [ "10-K:0001193311-22-000004", "10-K:0001193311-23-000005" ], "value_sources": { "cash": [ "10-K:0001193311-23-000005" ], "receivables": [ "10-K:0001193311-23-000005" ], "inventory": [ "10-K:0001193311-23-000005" ], "current_assets": [ "10-K:0001193311-23-000005" ], "ppe_net": [ "10-K:0001193311-23-000005" ], "goodwill": [ "10-K:0001193311-23-000005" ], "intangibles": [ "10-K:0001193311-23-000005" ], "total_assets": [ "10-K:0001193311-23-000005" ], "short_term_borrowings": [ "10-K:0001193311-23-000005" ], "debt_current": [ "10-K:0001193311-23-000005" ], "current_liabilities": [ "10-K:0001193311-23-000005" ], "long_term_debt": [ "10-K:0001193311-23-000005" ], "total_liabilities": [ "10-K:0001193311-23-000005" ], "equity_parent": [ "10-K:0001193311-23-000005" ], "equity_total": [ "10-K:0001193311-23-000005" ], "liabilities_and_equity": [ "10-K:0001193311-23-000005" ], "long_term_investments": [ "10-K:0001193311-23-000005" ], "operating_lease_liability": [ "10-K:0001193311-23-000005" ], "operating_lease_liability_current": [ "10-K:0001193311-23-000005" ], "operating_lease_liability_noncurrent": [ "10-K:0001193311-23-000005" ], "operating_lease_discount_rate": [ "10-K:0001193311-23-000005" ], "operating_lease_payments_y1": [ "10-K:0001193311-22-000004" ], "operating_lease_payments_total": [ "10-K:0001193311-22-000004" ], "operating_lease_imputed_interest": [ "10-K:0001193311-22-000004" ], "debt_maturity_y1": [ "10-K:0001193311-22-000004" ], "debt_maturity_y3": [ "10-K:0001193311-22-000004" ], "debt_maturity_y4": [ "10-K:0001193311-22-000004" ], "debt_maturity_y5": [ "10-K:0001193311-22-000004" ], "debt_maturity_after_y5": [ "10-K:0001193311-22-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 104000000.0, "short_term_investments": null, "receivables": 806000000.0, "inventory": 190000000.0, "current_assets": 1242000000.0, "ppe_net": 23390000000.0, "goodwill": 4740000000.0, "intangibles": 1131000000.0, "total_assets": 31333000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 482000000.0, "current_liabilities": 1459000000.0, "long_term_debt": 10337000000.0, "total_liabilities": 18549000000.0, "temporary_equity": null, "equity_parent": 12784000000.0, "nci": null, "equity_total": 12784000000.0, "liabilities_and_equity": 31333000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 155000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193311-22-000008" ], "value_sources": { "cash": [ "10-Q:0001193311-22-000008" ], "receivables": [ "10-Q:0001193311-22-000008" ], "inventory": [ "10-Q:0001193311-22-000008" ], "current_assets": [ "10-Q:0001193311-22-000008" ], "ppe_net": [ "10-Q:0001193311-22-000008" ], "goodwill": [ "10-Q:0001193311-22-000008" ], "intangibles": [ "10-Q:0001193311-22-000008" ], "total_assets": [ "10-Q:0001193311-22-000008" ], "debt_current": [ "10-Q:0001193311-22-000008" ], "current_liabilities": [ "10-Q:0001193311-22-000008" ], "long_term_debt": [ "10-Q:0001193311-22-000008" ], "total_liabilities": [ "10-Q:0001193311-22-000008" ], "equity_parent": [ "10-Q:0001193311-22-000008" ], "equity_total": [ "10-Q:0001193311-22-000008" ], "liabilities_and_equity": [ "10-Q:0001193311-22-000008" ], "long_term_investments": [ "10-Q:0001193311-22-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 66000000.0, "short_term_investments": null, "receivables": 907000000.0, "inventory": 191000000.0, "current_assets": 1295000000.0, "ppe_net": 23868000000.0, "goodwill": 4740000000.0, "intangibles": 1137000000.0, "total_assets": 31861000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1132000000.0, "current_liabilities": 2117000000.0, "long_term_debt": 9940000000.0, "total_liabilities": 18847000000.0, "temporary_equity": null, "equity_parent": 13014000000.0, "nci": null, "equity_total": 13014000000.0, "liabilities_and_equity": 31861000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 140000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193311-22-000016" ], "value_sources": { "cash": [ "10-Q:0001193311-22-000016" ], "receivables": [ "10-Q:0001193311-22-000016" ], "inventory": [ "10-Q:0001193311-22-000016" ], "current_assets": [ "10-Q:0001193311-22-000016" ], "ppe_net": [ "10-Q:0001193311-22-000016" ], "goodwill": [ "10-Q:0001193311-22-000016" ], "intangibles": [ "10-Q:0001193311-22-000016" ], "total_assets": [ "10-Q:0001193311-22-000016" ], "debt_current": [ "10-Q:0001193311-22-000016" ], "current_liabilities": [ "10-Q:0001193311-22-000016" ], "long_term_debt": [ "10-Q:0001193311-22-000016" ], "total_liabilities": [ "10-Q:0001193311-22-000016" ], "equity_parent": [ "10-Q:0001193311-22-000016" ], "equity_total": [ "10-Q:0001193311-22-000016" ], "liabilities_and_equity": [ "10-Q:0001193311-22-000016" ], "long_term_investments": [ "10-Q:0001193311-22-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 231000000.0, "short_term_investments": null, "receivables": 910000000.0, "inventory": 186000000.0, "current_assets": 1461000000.0, "ppe_net": 24431000000.0, "goodwill": 4740000000.0, "intangibles": 1131000000.0, "total_assets": 32638000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 100000000.0, "current_liabilities": 1257000000.0, "long_term_debt": 11126000000.0, "total_liabilities": 19304000000.0, "temporary_equity": null, "equity_parent": 13334000000.0, "nci": null, "equity_total": 13334000000.0, "liabilities_and_equity": 32638000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 134000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193311-22-000021" ], "value_sources": { "cash": [ "10-Q:0001193311-22-000021" ], "receivables": [ "10-Q:0001193311-22-000021" ], "inventory": [ "10-Q:0001193311-22-000021" ], "current_assets": [ "10-Q:0001193311-22-000021" ], "ppe_net": [ "10-Q:0001193311-22-000021" ], "goodwill": [ "10-Q:0001193311-22-000021" ], "intangibles": [ "10-Q:0001193311-22-000021" ], "total_assets": [ "10-Q:0001193311-22-000021" ], "debt_current": [ "10-Q:0001193311-22-000021" ], "current_liabilities": [ "10-Q:0001193311-22-000021" ], "long_term_debt": [ "10-Q:0001193311-22-000021" ], "total_liabilities": [ "10-Q:0001193311-22-000021" ], "equity_parent": [ "10-Q:0001193311-22-000021" ], "equity_total": [ "10-Q:0001193311-22-000021" ], "liabilities_and_equity": [ "10-Q:0001193311-22-000021" ], "long_term_investments": [ "10-Q:0001193311-22-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 10000000.0, "short_term_investments": null, "receivables": 884000000.0, "inventory": 204000000.0, "current_assets": 1223000000.0, "ppe_net": 25203000000.0, "goodwill": 4740000000.0, "intangibles": 1282000000.0, "total_assets": 33038000000.0, "accounts_payable": null, "short_term_borrowings": 198000000.0, "debt_current": 100000000.0, "current_liabilities": 1583000000.0, "long_term_debt": 11128000000.0, "total_liabilities": 19576000000.0, "temporary_equity": null, "equity_parent": 13462000000.0, "nci": null, "equity_total": 13462000000.0, "liabilities_and_equity": 33038000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 137000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 169000000.0, "operating_lease_liability_current": 38000000.0, "operating_lease_liability_noncurrent": 131000000.0, "operating_lease_discount_rate": 0.026, "operating_lease_payments_y1": 42000000.0, "operating_lease_payments_total": 180000000.0, "operating_lease_imputed_interest": 11000000.0, "debt_maturity_y1": 100000000.0, "debt_maturity_y2": 500000000.0, "debt_maturity_y3": 974000000.0, "debt_maturity_y4": 38000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": 9733000000.0 }, "sources": [ "10-K:0001193311-23-000005", "10-K:0001193311-24-000005" ], "value_sources": { "cash": [ "10-K:0001193311-24-000005" ], "receivables": [ "10-K:0001193311-24-000005" ], "inventory": [ "10-K:0001193311-24-000005" ], "current_assets": [ "10-K:0001193311-24-000005" ], "ppe_net": [ "10-K:0001193311-24-000005" ], "goodwill": [ "10-K:0001193311-24-000005" ], "intangibles": [ "10-K:0001193311-24-000005" ], "total_assets": [ "10-K:0001193311-24-000005" ], "short_term_borrowings": [ "10-K:0001193311-24-000005" ], "debt_current": [ "10-K:0001193311-24-000005" ], "current_liabilities": [ "10-K:0001193311-24-000005" ], "long_term_debt": [ "10-K:0001193311-24-000005" ], "total_liabilities": [ "10-K:0001193311-24-000005" ], "equity_parent": [ "10-K:0001193311-24-000005" ], "equity_total": [ "10-K:0001193311-24-000005" ], "liabilities_and_equity": [ "10-K:0001193311-24-000005" ], "long_term_investments": [ "10-K:0001193311-24-000005" ], "operating_lease_liability": [ "10-K:0001193311-24-000005" ], "operating_lease_liability_current": [ "10-K:0001193311-24-000005" ], "operating_lease_liability_noncurrent": [ "10-K:0001193311-24-000005" ], "operating_lease_discount_rate": [ "10-K:0001193311-24-000005" ], "operating_lease_payments_y1": [ "10-K:0001193311-23-000005" ], "operating_lease_payments_total": [ "10-K:0001193311-23-000005" ], "operating_lease_imputed_interest": [ "10-K:0001193311-23-000005" ], "debt_maturity_y1": [ "10-K:0001193311-23-000005" ], "debt_maturity_y2": [ "10-K:0001193311-23-000005" ], "debt_maturity_y3": [ "10-K:0001193311-23-000005" ], "debt_maturity_y4": [ "10-K:0001193311-23-000005" ], "debt_maturity_after_y5": [ "10-K:0001193311-23-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 139000000.0, "short_term_investments": null, "receivables": 814000000.0, "inventory": 223000000.0, "current_assets": 1312000000.0, "ppe_net": 25822000000.0, "goodwill": 4740000000.0, "intangibles": 1279000000.0, "total_assets": 33777000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 625000000.0, "current_liabilities": 1773000000.0, "long_term_debt": 11629000000.0, "total_liabilities": 20231000000.0, "temporary_equity": null, "equity_parent": 13546000000.0, "nci": null, "equity_total": 13546000000.0, "liabilities_and_equity": 33777000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 132000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193311-23-000010" ], "value_sources": { "cash": [ "10-Q:0001193311-23-000010" ], "receivables": [ "10-Q:0001193311-23-000010" ], "inventory": [ "10-Q:0001193311-23-000010" ], "current_assets": [ "10-Q:0001193311-23-000010" ], "ppe_net": [ "10-Q:0001193311-23-000010" ], "goodwill": [ "10-Q:0001193311-23-000010" ], "intangibles": [ "10-Q:0001193311-23-000010" ], "total_assets": [ "10-Q:0001193311-23-000010" ], "debt_current": [ "10-Q:0001193311-23-000010" ], "current_liabilities": [ "10-Q:0001193311-23-000010" ], "long_term_debt": [ "10-Q:0001193311-23-000010" ], "total_liabilities": [ "10-Q:0001193311-23-000010" ], "equity_parent": [ "10-Q:0001193311-23-000010" ], "equity_total": [ "10-Q:0001193311-23-000010" ], "liabilities_and_equity": [ "10-Q:0001193311-23-000010" ], "long_term_investments": [ "10-Q:0001193311-23-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 28000000.0, "short_term_investments": null, "receivables": 966000000.0, "inventory": 253000000.0, "current_assets": 1393000000.0, "ppe_net": 26531000000.0, "goodwill": 4740000000.0, "intangibles": 1293000000.0, "total_assets": 34631000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 500000000.0, "current_liabilities": 1736000000.0, "long_term_debt": 12323000000.0, "total_liabilities": 20919000000.0, "temporary_equity": null, "equity_parent": 13712000000.0, "nci": null, "equity_total": 13712000000.0, "liabilities_and_equity": 34631000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 136000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193311-23-000014" ], "value_sources": { "cash": [ "10-Q:0001193311-23-000014" ], "receivables": [ "10-Q:0001193311-23-000014" ], "inventory": [ "10-Q:0001193311-23-000014" ], "current_assets": [ "10-Q:0001193311-23-000014" ], "ppe_net": [ "10-Q:0001193311-23-000014" ], "goodwill": [ "10-Q:0001193311-23-000014" ], "intangibles": [ "10-Q:0001193311-23-000014" ], "total_assets": [ "10-Q:0001193311-23-000014" ], "debt_current": [ "10-Q:0001193311-23-000014" ], "current_liabilities": [ "10-Q:0001193311-23-000014" ], "long_term_debt": [ "10-Q:0001193311-23-000014" ], "total_liabilities": [ "10-Q:0001193311-23-000014" ], "equity_parent": [ "10-Q:0001193311-23-000014" ], "equity_total": [ "10-Q:0001193311-23-000014" ], "liabilities_and_equity": [ "10-Q:0001193311-23-000014" ], "long_term_investments": [ "10-Q:0001193311-23-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 9000000.0, "short_term_investments": null, "receivables": 1149000000.0, "inventory": 289000000.0, "current_assets": 1575000000.0, "ppe_net": 27298000000.0, "goodwill": 4740000000.0, "intangibles": 1277000000.0, "total_assets": 35554000000.0, "accounts_payable": null, "short_term_borrowings": 82000000.0, "debt_current": 500000000.0, "current_liabilities": 2058000000.0, "long_term_debt": 12500000000.0, "total_liabilities": 21495000000.0, "temporary_equity": null, "equity_parent": 14059000000.0, "nci": null, "equity_total": 14059000000.0, "liabilities_and_equity": 35554000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 146000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 115000000.0, "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:0001193311-23-000019" ], "value_sources": { "cash": [ "10-Q:0001193311-23-000019" ], "receivables": [ "10-Q:0001193311-23-000019" ], "inventory": [ "10-Q:0001193311-23-000019" ], "current_assets": [ "10-Q:0001193311-23-000019" ], "ppe_net": [ "10-Q:0001193311-23-000019" ], "goodwill": [ "10-Q:0001193311-23-000019" ], "intangibles": [ "10-Q:0001193311-23-000019" ], "total_assets": [ "10-Q:0001193311-23-000019" ], "short_term_borrowings": [ "10-Q:0001193311-23-000019" ], "debt_current": [ "10-Q:0001193311-23-000019" ], "current_liabilities": [ "10-Q:0001193311-23-000019" ], "long_term_debt": [ "10-Q:0001193311-23-000019" ], "total_liabilities": [ "10-Q:0001193311-23-000019" ], "equity_parent": [ "10-Q:0001193311-23-000019" ], "equity_total": [ "10-Q:0001193311-23-000019" ], "liabilities_and_equity": [ "10-Q:0001193311-23-000019" ], "long_term_investments": [ "10-Q:0001193311-23-000019" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193311-23-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 19000000.0, "short_term_investments": null, "receivables": 944000000.0, "inventory": 341000000.0, "current_assets": 1433000000.0, "ppe_net": 28057000000.0, "goodwill": 4740000000.0, "intangibles": 1374000000.0, "total_assets": 36194000000.0, "accounts_payable": null, "short_term_borrowings": 282000000.0, "debt_current": null, "current_liabilities": 1625000000.0, "long_term_debt": 13294000000.0, "total_liabilities": 21986000000.0, "temporary_equity": null, "equity_parent": 14208000000.0, "nci": null, "equity_total": 14208000000.0, "liabilities_and_equity": 36194000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 158000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 147000000.0, "operating_lease_liability_current": 35000000.0, "operating_lease_liability_noncurrent": 112000000.0, "operating_lease_discount_rate": 0.028, "operating_lease_payments_y1": 38000000.0, "operating_lease_payments_total": 156000000.0, "operating_lease_imputed_interest": 9000000.0, "debt_maturity_y1": 500000000.0, "debt_maturity_y2": 974000000.0, "debt_maturity_y3": 238000000.0, "debt_maturity_y4": null, "debt_maturity_y5": 1250000000.0, "debt_maturity_after_y5": 10483000000.0 }, "sources": [ "10-K:0001193311-24-000005", "10-K:0001193311-25-000006" ], "value_sources": { "cash": [ "10-K:0001193311-25-000006" ], "receivables": [ "10-K:0001193311-25-000006" ], "inventory": [ "10-K:0001193311-25-000006" ], "current_assets": [ "10-K:0001193311-25-000006" ], "ppe_net": [ "10-K:0001193311-25-000006" ], "goodwill": [ "10-K:0001193311-25-000006" ], "intangibles": [ "10-K:0001193311-25-000006" ], "total_assets": [ "10-K:0001193311-25-000006" ], "short_term_borrowings": [ "10-K:0001193311-25-000006" ], "current_liabilities": [ "10-K:0001193311-25-000006" ], "long_term_debt": [ "10-K:0001193311-25-000006" ], "total_liabilities": [ "10-K:0001193311-25-000006" ], "equity_parent": [ "10-K:0001193311-25-000006" ], "equity_total": [ "10-K:0001193311-25-000006" ], "liabilities_and_equity": [ "10-K:0001193311-25-000006" ], "long_term_investments": [ "10-K:0001193311-25-000006" ], "operating_lease_liability": [ "10-K:0001193311-25-000006" ], "operating_lease_liability_current": [ "10-K:0001193311-25-000006" ], "operating_lease_liability_noncurrent": [ "10-K:0001193311-25-000006" ], "operating_lease_discount_rate": [ "10-K:0001193311-25-000006" ], "operating_lease_payments_y1": [ "10-K:0001193311-24-000005" ], "operating_lease_payments_total": [ "10-K:0001193311-24-000005" ], "operating_lease_imputed_interest": [ "10-K:0001193311-24-000005" ], "debt_maturity_y1": [ "10-K:0001193311-24-000005" ], "debt_maturity_y2": [ "10-K:0001193311-24-000005" ], "debt_maturity_y3": [ "10-K:0001193311-24-000005" ], "debt_maturity_y5": [ "10-K:0001193311-24-000005" ], "debt_maturity_after_y5": [ "10-K:0001193311-24-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 53000000.0, "short_term_investments": null, "receivables": 945000000.0, "inventory": 355000000.0, "current_assets": 1514000000.0, "ppe_net": 28837000000.0, "goodwill": 4740000000.0, "intangibles": 1365000000.0, "total_assets": 37039000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 317000000.0, "current_liabilities": 1586000000.0, "long_term_debt": 13782000000.0, "total_liabilities": 22490000000.0, "temporary_equity": null, "equity_parent": 14549000000.0, "nci": null, "equity_total": 14549000000.0, "liabilities_and_equity": 37039000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 167000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 113000000.0, "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:0001193311-24-000010" ], "value_sources": { "cash": [ "10-Q:0001193311-24-000010" ], "receivables": [ "10-Q:0001193311-24-000010" ], "inventory": [ "10-Q:0001193311-24-000010" ], "current_assets": [ "10-Q:0001193311-24-000010" ], "ppe_net": [ "10-Q:0001193311-24-000010" ], "goodwill": [ "10-Q:0001193311-24-000010" ], "intangibles": [ "10-Q:0001193311-24-000010" ], "total_assets": [ "10-Q:0001193311-24-000010" ], "debt_current": [ "10-Q:0001193311-24-000010" ], "current_liabilities": [ "10-Q:0001193311-24-000010" ], "long_term_debt": [ "10-Q:0001193311-24-000010" ], "total_liabilities": [ "10-Q:0001193311-24-000010" ], "equity_parent": [ "10-Q:0001193311-24-000010" ], "equity_total": [ "10-Q:0001193311-24-000010" ], "liabilities_and_equity": [ "10-Q:0001193311-24-000010" ], "long_term_investments": [ "10-Q:0001193311-24-000010" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193311-24-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 20000000.0, "short_term_investments": null, "receivables": 1150000000.0, "inventory": 369000000.0, "current_assets": 1777000000.0, "ppe_net": 29727000000.0, "goodwill": 4740000000.0, "intangibles": 1342000000.0, "total_assets": 38420000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1449000000.0, "long_term_debt": 14862000000.0, "total_liabilities": 23526000000.0, "temporary_equity": null, "equity_parent": 14894000000.0, "nci": null, "equity_total": 14894000000.0, "liabilities_and_equity": 38420000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 171000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 116000000.0, "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:0001193311-24-000015" ], "value_sources": { "cash": [ "10-Q:0001193311-24-000015" ], "receivables": [ "10-Q:0001193311-24-000015" ], "inventory": [ "10-Q:0001193311-24-000015" ], "current_assets": [ "10-Q:0001193311-24-000015" ], "ppe_net": [ "10-Q:0001193311-24-000015" ], "goodwill": [ "10-Q:0001193311-24-000015" ], "intangibles": [ "10-Q:0001193311-24-000015" ], "total_assets": [ "10-Q:0001193311-24-000015" ], "current_liabilities": [ "10-Q:0001193311-24-000015" ], "long_term_debt": [ "10-Q:0001193311-24-000015" ], "total_liabilities": [ "10-Q:0001193311-24-000015" ], "equity_parent": [ "10-Q:0001193311-24-000015" ], "equity_total": [ "10-Q:0001193311-24-000015" ], "liabilities_and_equity": [ "10-Q:0001193311-24-000015" ], "long_term_investments": [ "10-Q:0001193311-24-000015" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193311-24-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 12000000.0, "short_term_investments": null, "receivables": 1163000000.0, "inventory": 395000000.0, "current_assets": 1742000000.0, "ppe_net": 30707000000.0, "goodwill": 4740000000.0, "intangibles": 1339000000.0, "total_assets": 39467000000.0, "accounts_payable": null, "short_term_borrowings": 64000000.0, "debt_current": 350000000.0, "current_liabilities": 1975000000.0, "long_term_debt": 14896000000.0, "total_liabilities": 24136000000.0, "temporary_equity": null, "equity_parent": 15331000000.0, "nci": null, "equity_total": 15331000000.0, "liabilities_and_equity": 39467000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 184000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 124000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 6000000.0, "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:0001193311-24-000019" ], "value_sources": { "cash": [ "10-Q:0001193311-24-000019" ], "receivables": [ "10-Q:0001193311-24-000019" ], "inventory": [ "10-Q:0001193311-24-000019" ], "current_assets": [ "10-Q:0001193311-24-000019" ], "ppe_net": [ "10-Q:0001193311-24-000019" ], "goodwill": [ "10-Q:0001193311-24-000019" ], "intangibles": [ "10-Q:0001193311-24-000019" ], "total_assets": [ "10-Q:0001193311-24-000019" ], "short_term_borrowings": [ "10-Q:0001193311-24-000019" ], "debt_current": [ "10-Q:0001193311-24-000019" ], "current_liabilities": [ "10-Q:0001193311-24-000019" ], "long_term_debt": [ "10-Q:0001193311-24-000019" ], "total_liabilities": [ "10-Q:0001193311-24-000019" ], "equity_parent": [ "10-Q:0001193311-24-000019" ], "equity_total": [ "10-Q:0001193311-24-000019" ], "liabilities_and_equity": [ "10-Q:0001193311-24-000019" ], "long_term_investments": [ "10-Q:0001193311-24-000019" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193311-24-000019" ], "operating_lease_payments_y1": [ "10-Q:0001193311-24-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 36000000.0, "short_term_investments": null, "receivables": 970000000.0, "inventory": 462000000.0, "current_assets": 1642000000.0, "ppe_net": 31769000000.0, "goodwill": 4740000000.0, "intangibles": 1432000000.0, "total_assets": 40451000000.0, "accounts_payable": null, "short_term_borrowings": 594000000.0, "debt_current": null, "current_liabilities": 2183000000.0, "long_term_debt": 15234000000.0, "total_liabilities": 24821000000.0, "temporary_equity": null, "equity_parent": 15630000000.0, "nci": null, "equity_total": 15630000000.0, "liabilities_and_equity": 40451000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 183000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 234000000.0, "operating_lease_liability_current": 41000000.0, "operating_lease_liability_noncurrent": 193000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 50000000.0, "operating_lease_payments_total": 283000000.0, "operating_lease_imputed_interest": 49000000.0, "debt_maturity_y1": 974000000.0, "debt_maturity_y2": 238000000.0, "debt_maturity_y3": 480000000.0, "debt_maturity_y4": 1250000000.0, "debt_maturity_y5": 968000000.0, "debt_maturity_after_y5": 11483000000.0 }, "sources": [ "10-K:0001193311-25-000006", "10-K:0001193311-26-000007" ], "value_sources": { "cash": [ "10-K:0001193311-26-000007" ], "receivables": [ "10-K:0001193311-26-000007" ], "inventory": [ "10-K:0001193311-26-000007" ], "current_assets": [ "10-K:0001193311-26-000007" ], "ppe_net": [ "10-K:0001193311-26-000007" ], "goodwill": [ "10-K:0001193311-26-000007" ], "intangibles": [ "10-K:0001193311-26-000007" ], "total_assets": [ "10-K:0001193311-26-000007" ], "short_term_borrowings": [ "10-K:0001193311-26-000007" ], "current_liabilities": [ "10-K:0001193311-26-000007" ], "long_term_debt": [ "10-K:0001193311-26-000007" ], "total_liabilities": [ "10-K:0001193311-26-000007" ], "equity_parent": [ "10-K:0001193311-26-000007" ], "equity_total": [ "10-K:0001193311-26-000007" ], "liabilities_and_equity": [ "10-K:0001193311-26-000007" ], "long_term_investments": [ "10-K:0001193311-26-000007" ], "operating_lease_liability": [ "10-K:0001193311-26-000007" ], "operating_lease_liability_current": [ "10-K:0001193311-26-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0001193311-26-000007" ], "operating_lease_discount_rate": [ "10-K:0001193311-26-000007" ], "operating_lease_payments_y1": [ "10-K:0001193311-25-000006" ], "operating_lease_payments_total": [ "10-K:0001193311-25-000006" ], "operating_lease_imputed_interest": [ "10-K:0001193311-25-000006" ], "debt_maturity_y1": [ "10-K:0001193311-25-000006" ], "debt_maturity_y2": [ "10-K:0001193311-25-000006" ], "debt_maturity_y3": [ "10-K:0001193311-25-000006" ], "debt_maturity_y4": [ "10-K:0001193311-25-000006" ], "debt_maturity_y5": [ "10-K:0001193311-25-000006" ], "debt_maturity_after_y5": [ "10-K:0001193311-25-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 221000000.0, "short_term_investments": null, "receivables": 976000000.0, "inventory": 480000000.0, "current_assets": 1838000000.0, "ppe_net": 32854000000.0, "goodwill": 4740000000.0, "intangibles": 1414000000.0, "total_assets": 41787000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1493000000.0, "long_term_debt": 16739000000.0, "total_liabilities": 25570000000.0, "temporary_equity": null, "equity_parent": 16217000000.0, "nci": null, "equity_total": 16217000000.0, "liabilities_and_equity": 41787000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 181000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 204000000.0, "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:0001193311-25-000011" ], "value_sources": { "cash": [ "10-Q:0001193311-25-000011" ], "receivables": [ "10-Q:0001193311-25-000011" ], "inventory": [ "10-Q:0001193311-25-000011" ], "current_assets": [ "10-Q:0001193311-25-000011" ], "ppe_net": [ "10-Q:0001193311-25-000011" ], "goodwill": [ "10-Q:0001193311-25-000011" ], "intangibles": [ "10-Q:0001193311-25-000011" ], "total_assets": [ "10-Q:0001193311-25-000011" ], "current_liabilities": [ "10-Q:0001193311-25-000011" ], "long_term_debt": [ "10-Q:0001193311-25-000011" ], "total_liabilities": [ "10-Q:0001193311-25-000011" ], "equity_parent": [ "10-Q:0001193311-25-000011" ], "equity_total": [ "10-Q:0001193311-25-000011" ], "liabilities_and_equity": [ "10-Q:0001193311-25-000011" ], "long_term_investments": [ "10-Q:0001193311-25-000011" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193311-25-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 340000000.0, "short_term_investments": null, "receivables": 1026000000.0, "inventory": 541000000.0, "current_assets": 2113000000.0, "ppe_net": 34171000000.0, "goodwill": 4740000000.0, "intangibles": 1388000000.0, "total_assets": 43578000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1655000000.0, "long_term_debt": 17605000000.0, "total_liabilities": 26700000000.0, "temporary_equity": null, "equity_parent": 16878000000.0, "nci": null, "equity_total": 16878000000.0, "liabilities_and_equity": 43578000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 185000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 211000000.0, "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:0001193311-25-000017" ], "value_sources": { "cash": [ "10-Q:0001193311-25-000017" ], "receivables": [ "10-Q:0001193311-25-000017" ], "inventory": [ "10-Q:0001193311-25-000017" ], "current_assets": [ "10-Q:0001193311-25-000017" ], "ppe_net": [ "10-Q:0001193311-25-000017" ], "goodwill": [ "10-Q:0001193311-25-000017" ], "intangibles": [ "10-Q:0001193311-25-000017" ], "total_assets": [ "10-Q:0001193311-25-000017" ], "current_liabilities": [ "10-Q:0001193311-25-000017" ], "long_term_debt": [ "10-Q:0001193311-25-000017" ], "total_liabilities": [ "10-Q:0001193311-25-000017" ], "equity_parent": [ "10-Q:0001193311-25-000017" ], "equity_total": [ "10-Q:0001193311-25-000017" ], "liabilities_and_equity": [ "10-Q:0001193311-25-000017" ], "long_term_investments": [ "10-Q:0001193311-25-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193311-25-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 198000000.0, "short_term_investments": null, "receivables": 1166000000.0, "inventory": 605000000.0, "current_assets": 2178000000.0, "ppe_net": 35701000000.0, "goodwill": 4740000000.0, "intangibles": 1461000000.0, "total_assets": 45348000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1967000000.0, "long_term_debt": 17958000000.0, "total_liabilities": 27677000000.0, "temporary_equity": null, "equity_parent": 17671000000.0, "nci": null, "equity_total": 17671000000.0, "liabilities_and_equity": 45348000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 196000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 220000000.0, "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:0001193311-25-000026" ], "value_sources": { "cash": [ "10-Q:0001193311-25-000026" ], "receivables": [ "10-Q:0001193311-25-000026" ], "inventory": [ "10-Q:0001193311-25-000026" ], "current_assets": [ "10-Q:0001193311-25-000026" ], "ppe_net": [ "10-Q:0001193311-25-000026" ], "goodwill": [ "10-Q:0001193311-25-000026" ], "intangibles": [ "10-Q:0001193311-25-000026" ], "total_assets": [ "10-Q:0001193311-25-000026" ], "current_liabilities": [ "10-Q:0001193311-25-000026" ], "long_term_debt": [ "10-Q:0001193311-25-000026" ], "total_liabilities": [ "10-Q:0001193311-25-000026" ], "equity_parent": [ "10-Q:0001193311-25-000026" ], "equity_total": [ "10-Q:0001193311-25-000026" ], "liabilities_and_equity": [ "10-Q:0001193311-25-000026" ], "long_term_investments": [ "10-Q:0001193311-25-000026" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193311-25-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 87000000.0, "short_term_investments": null, "receivables": 1048000000.0, "inventory": 690000000.0, "current_assets": 2024000000.0, "ppe_net": 37834000000.0, "goodwill": 4740000000.0, "intangibles": 1858000000.0, "total_assets": 47795000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2284000000.0, "long_term_debt": 19043000000.0, "total_liabilities": 29427000000.0, "temporary_equity": null, "equity_parent": 18368000000.0, "nci": null, "equity_total": 18368000000.0, "liabilities_and_equity": 47795000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 203000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 289000000.0, "operating_lease_liability_current": 50000000.0, "operating_lease_liability_noncurrent": 239000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 61000000.0, "operating_lease_payments_total": 343000000.0, "operating_lease_imputed_interest": 54000000.0, "debt_maturity_y1": 238000000.0, "debt_maturity_y2": 1905000000.0, "debt_maturity_y3": 1575000000.0, "debt_maturity_y4": 1318000000.0, "debt_maturity_y5": 700000000.0, "debt_maturity_after_y5": 13488000000.0 }, "sources": [ "10-K:0001193311-26-000007", "10-Q:0001193311-26-000026" ], "value_sources": { "cash": [ "10-Q:0001193311-26-000026" ], "receivables": [ "10-Q:0001193311-26-000026" ], "inventory": [ "10-Q:0001193311-26-000026" ], "current_assets": [ "10-Q:0001193311-26-000026" ], "ppe_net": [ "10-Q:0001193311-26-000026" ], "goodwill": [ "10-Q:0001193311-26-000026" ], "intangibles": [ "10-Q:0001193311-26-000026" ], "total_assets": [ "10-Q:0001193311-26-000026" ], "current_liabilities": [ "10-Q:0001193311-26-000026" ], "long_term_debt": [ "10-Q:0001193311-26-000026" ], "total_liabilities": [ "10-Q:0001193311-26-000026" ], "equity_parent": [ "10-Q:0001193311-26-000026" ], "equity_total": [ "10-Q:0001193311-26-000026" ], "liabilities_and_equity": [ "10-Q:0001193311-26-000026" ], "long_term_investments": [ "10-Q:0001193311-26-000026" ], "operating_lease_liability": [ "10-K:0001193311-26-000007" ], "operating_lease_liability_current": [ "10-Q:0001193311-26-000026" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193311-26-000026" ], "operating_lease_discount_rate": [ "10-K:0001193311-26-000007" ], "operating_lease_payments_y1": [ "10-K:0001193311-26-000007" ], "operating_lease_payments_total": [ "10-K:0001193311-26-000007" ], "operating_lease_imputed_interest": [ "10-K:0001193311-26-000007" ], "debt_maturity_y1": [ "10-K:0001193311-26-000007" ], "debt_maturity_y2": [ "10-K:0001193311-26-000007" ], "debt_maturity_y3": [ "10-K:0001193311-26-000007" ], "debt_maturity_y4": [ "10-K:0001193311-26-000007" ], "debt_maturity_y5": [ "10-K:0001193311-26-000007" ], "debt_maturity_after_y5": [ "10-K:0001193311-26-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 107000000.0, "short_term_investments": null, "receivables": 1048000000.0, "inventory": 760000000.0, "current_assets": 2063000000.0, "ppe_net": 39438000000.0, "goodwill": 4740000000.0, "intangibles": 1913000000.0, "total_assets": 49846000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 305000000.0, "current_liabilities": 2475000000.0, "long_term_debt": 19633000000.0, "total_liabilities": 30462000000.0, "temporary_equity": null, "equity_parent": 19384000000.0, "nci": null, "equity_total": 19384000000.0, "liabilities_and_equity": 49846000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 202000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 271000000.0, "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:0001193311-26-000014" ], "value_sources": { "cash": [ "10-Q:0001193311-26-000014" ], "receivables": [ "10-Q:0001193311-26-000014" ], "inventory": [ "10-Q:0001193311-26-000014" ], "current_assets": [ "10-Q:0001193311-26-000014" ], "ppe_net": [ "10-Q:0001193311-26-000014" ], "goodwill": [ "10-Q:0001193311-26-000014" ], "intangibles": [ "10-Q:0001193311-26-000014" ], "total_assets": [ "10-Q:0001193311-26-000014" ], "debt_current": [ "10-Q:0001193311-26-000014" ], "current_liabilities": [ "10-Q:0001193311-26-000014" ], "long_term_debt": [ "10-Q:0001193311-26-000014" ], "total_liabilities": [ "10-Q:0001193311-26-000014" ], "equity_parent": [ "10-Q:0001193311-26-000014" ], "equity_total": [ "10-Q:0001193311-26-000014" ], "liabilities_and_equity": [ "10-Q:0001193311-26-000014" ], "long_term_investments": [ "10-Q:0001193311-26-000014" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193311-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 24000000.0, "short_term_investments": null, "receivables": 1463000000.0, "inventory": 882000000.0, "current_assets": 2570000000.0, "ppe_net": 41240000000.0, "goodwill": 4740000000.0, "intangibles": 1901000000.0, "total_assets": 52175000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 5000000.0, "current_liabilities": 2242000000.0, "long_term_debt": 21188000000.0, "total_liabilities": 31845000000.0, "temporary_equity": null, "equity_parent": 20330000000.0, "nci": null, "equity_total": 20330000000.0, "liabilities_and_equity": 52175000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 219000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 266000000.0, "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:0001193311-26-000019" ], "value_sources": { "cash": [ "10-Q:0001193311-26-000019" ], "receivables": [ "10-Q:0001193311-26-000019" ], "inventory": [ "10-Q:0001193311-26-000019" ], "current_assets": [ "10-Q:0001193311-26-000019" ], "ppe_net": [ "10-Q:0001193311-26-000019" ], "goodwill": [ "10-Q:0001193311-26-000019" ], "intangibles": [ "10-Q:0001193311-26-000019" ], "total_assets": [ "10-Q:0001193311-26-000019" ], "debt_current": [ "10-Q:0001193311-26-000019" ], "current_liabilities": [ "10-Q:0001193311-26-000019" ], "long_term_debt": [ "10-Q:0001193311-26-000019" ], "total_liabilities": [ "10-Q:0001193311-26-000019" ], "equity_parent": [ "10-Q:0001193311-26-000019" ], "equity_total": [ "10-Q:0001193311-26-000019" ], "liabilities_and_equity": [ "10-Q:0001193311-26-000019" ], "long_term_investments": [ "10-Q:0001193311-26-000019" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193311-26-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 77000000.0, "short_term_investments": null, "receivables": 1530000000.0, "inventory": 1063000000.0, "current_assets": 3904000000.0, "ppe_net": 43185000000.0, "goodwill": 4740000000.0, "intangibles": 1902000000.0, "total_assets": 55293000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3592000000.0, "long_term_debt": 21854000000.0, "total_liabilities": 33730000000.0, "temporary_equity": null, "equity_parent": 21563000000.0, "nci": null, "equity_total": 21563000000.0, "liabilities_and_equity": 55293000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": 219000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 60000000.0, "operating_lease_liability_noncurrent": 271000000.0, "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:0001193311-26-000026" ], "value_sources": { "cash": [ "10-Q:0001193311-26-000026" ], "receivables": [ "10-Q:0001193311-26-000026" ], "inventory": [ "10-Q:0001193311-26-000026" ], "current_assets": [ "10-Q:0001193311-26-000026" ], "ppe_net": [ "10-Q:0001193311-26-000026" ], "goodwill": [ "10-Q:0001193311-26-000026" ], "intangibles": [ "10-Q:0001193311-26-000026" ], "total_assets": [ "10-Q:0001193311-26-000026" ], "current_liabilities": [ "10-Q:0001193311-26-000026" ], "long_term_debt": [ "10-Q:0001193311-26-000026" ], "total_liabilities": [ "10-Q:0001193311-26-000026" ], "equity_parent": [ "10-Q:0001193311-26-000026" ], "equity_total": [ "10-Q:0001193311-26-000026" ], "liabilities_and_equity": [ "10-Q:0001193311-26-000026" ], "long_term_investments": [ "10-Q:0001193311-26-000026" ], "operating_lease_liability_current": [ "10-Q:0001193311-26-000026" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193311-26-000026" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 202000000.0, "cfi": -620000000.0, "cff": 704000000.0, "capex": 628000000.0, "d_and_a": 213000000.0, "sbc": null, "dividends_paid": 91000000.0, "buybacks": null, "interest_paid": 90000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 15000000.0, "goodwill_impairment": null, "deferred_tax": 13000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1250000000.0 }, "sources": [ "10-Q:0001193311-20-000024" ], "value_sources": { "cfo": [ "10-Q:0001193311-20-000024" ], "cfi": [ "10-Q:0001193311-20-000024" ], "cff": [ "10-Q:0001193311-20-000024" ], "capex": [ "10-Q:0001193311-20-000024" ], "d_and_a": [ "10-Q:0001193311-20-000024" ], "dividends_paid": [ "10-Q:0001193311-20-000024" ], "interest_paid": [ "10-Q:0001193311-20-000024" ], "amortisation_intangibles": [ "10-Q:0001193311-20-000024" ], "deferred_tax": [ "10-Q:0001193311-20-000024" ], "proceeds_debt_issuance": [ "10-Q:0001193311-20-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 387000000.0, "cfi": -666000000.0, "cff": 13000000.0, "capex": 655000000.0, "d_and_a": 216000000.0, "sbc": null, "dividends_paid": 92000000.0, "buybacks": null, "interest_paid": 108000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 15000000.0, "goodwill_impairment": null, "deferred_tax": 1000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 15000000.0 }, "sources": [ "10-Q:0001193311-20-000024", "10-Q:0001193311-20-000029" ], "value_sources": { "cfo": [ "10-Q:0001193311-20-000024", "10-Q:0001193311-20-000029" ], "cfi": [ "10-Q:0001193311-20-000024", "10-Q:0001193311-20-000029" ], "cff": [ "10-Q:0001193311-20-000024", "10-Q:0001193311-20-000029" ], "capex": [ "10-Q:0001193311-20-000024", "10-Q:0001193311-20-000029" ], "d_and_a": [ "10-Q:0001193311-20-000024", "10-Q:0001193311-20-000029" ], "dividends_paid": [ "10-Q:0001193311-20-000024", "10-Q:0001193311-20-000029" ], "interest_paid": [ "10-Q:0001193311-20-000024", "10-Q:0001193311-20-000029" ], "amortisation_intangibles": [ "10-Q:0001193311-20-000029" ], "deferred_tax": [ "10-Q:0001193311-20-000024", "10-Q:0001193311-20-000029" ], "proceeds_debt_issuance": [ "10-Q:0001193311-20-000024", "10-Q:0001193311-20-000029" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 484000000.0, "cfi": -655000000.0, "cff": 292000000.0, "capex": 664000000.0, "d_and_a": 220000000.0, "sbc": null, "dividends_paid": 91000000.0, "buybacks": null, "interest_paid": 90000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 15000000.0, "goodwill_impairment": null, "deferred_tax": 1000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 545000000.0 }, "sources": [ "10-Q:0001193311-20-000029", "10-Q:0001193311-20-000037" ], "value_sources": { "cfo": [ "10-Q:0001193311-20-000029", "10-Q:0001193311-20-000037" ], "cfi": [ "10-Q:0001193311-20-000029", "10-Q:0001193311-20-000037" ], "cff": [ "10-Q:0001193311-20-000029", "10-Q:0001193311-20-000037" ], "capex": [ "10-Q:0001193311-20-000029", "10-Q:0001193311-20-000037" ], "d_and_a": [ "10-Q:0001193311-20-000029", "10-Q:0001193311-20-000037" ], "dividends_paid": [ "10-Q:0001193311-20-000029", "10-Q:0001193311-20-000037" ], "interest_paid": [ "10-Q:0001193311-20-000029", "10-Q:0001193311-20-000037" ], "amortisation_intangibles": [ "10-Q:0001193311-20-000037" ], "deferred_tax": [ "10-Q:0001193311-20-000029", "10-Q:0001193311-20-000037" ], "proceeds_debt_issuance": [ "10-Q:0001193311-20-000029", "10-Q:0001193311-20-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 452000000.0, "cfi": -609000000.0, "cff": 39000000.0, "capex": 593000000.0, "d_and_a": 217000000.0, "sbc": null, "dividends_paid": 82000000.0, "buybacks": null, "interest_paid": 118000000.0, "taxes_paid": 26000000.0, "depreciation": null, "amortisation_intangibles": 16000000.0, "goodwill_impairment": null, "deferred_tax": 17000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "value_sources": { "cfo": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "cfi": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "cff": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "capex": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "d_and_a": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "dividends_paid": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "interest_paid": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "taxes_paid": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "amortisation_intangibles": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "deferred_tax": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "proceeds_debt_issuance": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 234000000.0, "cfi": -617000000.0, "cff": 367000000.0, "capex": 627000000.0, "d_and_a": 226000000.0, "sbc": null, "dividends_paid": 96000000.0, "buybacks": null, "interest_paid": 80000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 17000000.0, "goodwill_impairment": null, "deferred_tax": 23000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 470000000.0 }, "sources": [ "10-Q:0001193311-21-000014" ], "value_sources": { "cfo": [ "10-Q:0001193311-21-000014" ], "cfi": [ "10-Q:0001193311-21-000014" ], "cff": [ "10-Q:0001193311-21-000014" ], "capex": [ "10-Q:0001193311-21-000014" ], "d_and_a": [ "10-Q:0001193311-21-000014" ], "dividends_paid": [ "10-Q:0001193311-21-000014" ], "interest_paid": [ "10-Q:0001193311-21-000014" ], "amortisation_intangibles": [ "10-Q:0001193311-21-000014" ], "deferred_tax": [ "10-Q:0001193311-21-000014" ], "proceeds_debt_issuance": [ "10-Q:0001193311-21-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 289000000.0, "cfi": -564000000.0, "cff": 271000000.0, "capex": 597000000.0, "d_and_a": 228000000.0, "sbc": null, "dividends_paid": 96000000.0, "buybacks": null, "interest_paid": 124000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 18000000.0, "goodwill_impairment": null, "deferred_tax": 14000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 300000000.0 }, "sources": [ "10-Q:0001193311-21-000014", "10-Q:0001193311-21-000024" ], "value_sources": { "cfo": [ "10-Q:0001193311-21-000014", "10-Q:0001193311-21-000024" ], "cfi": [ "10-Q:0001193311-21-000014", "10-Q:0001193311-21-000024" ], "cff": [ "10-Q:0001193311-21-000014", "10-Q:0001193311-21-000024" ], "capex": [ "10-Q:0001193311-21-000014", "10-Q:0001193311-21-000024" ], "d_and_a": [ "10-Q:0001193311-21-000014", "10-Q:0001193311-21-000024" ], "dividends_paid": [ "10-Q:0001193311-21-000014", "10-Q:0001193311-21-000024" ], "interest_paid": [ "10-Q:0001193311-21-000014", "10-Q:0001193311-21-000024" ], "amortisation_intangibles": [ "10-Q:0001193311-21-000024" ], "deferred_tax": [ "10-Q:0001193311-21-000014", "10-Q:0001193311-21-000024" ], "proceeds_debt_issuance": [ "10-Q:0001193311-21-000014", "10-Q:0001193311-21-000024" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 634000000.0, "cfi": -605000000.0, "cff": 30000000.0, "capex": 618000000.0, "d_and_a": 234000000.0, "sbc": null, "dividends_paid": 547000000.0, "buybacks": null, "interest_paid": 81000000.0, "taxes_paid": 18000000.0, "depreciation": null, "amortisation_intangibles": 18000000.0, "goodwill_impairment": null, "deferred_tax": 3000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 520000000.0 }, "sources": [ "10-Q:0001193311-21-000024", "10-Q:0001193311-21-000028" ], "value_sources": { "cfo": [ "10-Q:0001193311-21-000024", "10-Q:0001193311-21-000028" ], "cfi": [ "10-Q:0001193311-21-000024", "10-Q:0001193311-21-000028" ], "cff": [ "10-Q:0001193311-21-000024", "10-Q:0001193311-21-000028" ], "capex": [ "10-Q:0001193311-21-000024", "10-Q:0001193311-21-000028" ], "d_and_a": [ "10-Q:0001193311-21-000024", "10-Q:0001193311-21-000028" ], "dividends_paid": [ "10-Q:0001193311-21-000024", "10-Q:0001193311-21-000028" ], "interest_paid": [ "10-Q:0001193311-21-000024", "10-Q:0001193311-21-000028" ], "taxes_paid": [ "10-Q:0001193311-21-000024", "10-Q:0001193311-21-000028" ], "amortisation_intangibles": [ "10-Q:0001193311-21-000028" ], "deferred_tax": [ "10-Q:0001193311-21-000024", "10-Q:0001193311-21-000028" ], "proceeds_debt_issuance": [ "10-Q:0001193311-21-000024", "10-Q:0001193311-21-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 501000000.0, "cfi": -647000000.0, "cff": 134000000.0, "capex": 655000000.0, "d_and_a": 213000000.0, "sbc": null, "dividends_paid": 100000000.0, "buybacks": null, "interest_paid": 124000000.0, "taxes_paid": 13000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 28000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 800000000.0 }, "sources": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "value_sources": { "cfo": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "cfi": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "cff": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "capex": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "d_and_a": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "dividends_paid": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "interest_paid": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "taxes_paid": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "deferred_tax": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "proceeds_debt_issuance": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 273000000.0, "cfi": -692000000.0, "cff": 570000000.0, "capex": 704000000.0, "d_and_a": 242000000.0, "sbc": null, "dividends_paid": 106000000.0, "buybacks": null, "interest_paid": 84000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 19000000.0, "goodwill_impairment": null, "deferred_tax": 13000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1185000000.0 }, "sources": [ "10-Q:0001193311-22-000008" ], "value_sources": { "cfo": [ "10-Q:0001193311-22-000008" ], "cfi": [ "10-Q:0001193311-22-000008" ], "cff": [ "10-Q:0001193311-22-000008" ], "capex": [ "10-Q:0001193311-22-000008" ], "d_and_a": [ "10-Q:0001193311-22-000008" ], "dividends_paid": [ "10-Q:0001193311-22-000008" ], "interest_paid": [ "10-Q:0001193311-22-000008" ], "amortisation_intangibles": [ "10-Q:0001193311-22-000008" ], "deferred_tax": [ "10-Q:0001193311-22-000008" ], "proceeds_debt_issuance": [ "10-Q:0001193311-22-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 372000000.0, "cfi": -686000000.0, "cff": 252000000.0, "capex": 712000000.0, "d_and_a": 244000000.0, "sbc": null, "dividends_paid": 106000000.0, "buybacks": null, "interest_paid": 129000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 19000000.0, "goodwill_impairment": null, "deferred_tax": 7000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 915000000.0 }, "sources": [ "10-Q:0001193311-22-000008", "10-Q:0001193311-22-000016" ], "value_sources": { "cfo": [ "10-Q:0001193311-22-000008", "10-Q:0001193311-22-000016" ], "cfi": [ "10-Q:0001193311-22-000008", "10-Q:0001193311-22-000016" ], "cff": [ "10-Q:0001193311-22-000008", "10-Q:0001193311-22-000016" ], "capex": [ "10-Q:0001193311-22-000008", "10-Q:0001193311-22-000016" ], "d_and_a": [ "10-Q:0001193311-22-000008", "10-Q:0001193311-22-000016" ], "dividends_paid": [ "10-Q:0001193311-22-000008", "10-Q:0001193311-22-000016" ], "interest_paid": [ "10-Q:0001193311-22-000008", "10-Q:0001193311-22-000016" ], "amortisation_intangibles": [ "10-Q:0001193311-22-000016" ], "deferred_tax": [ "10-Q:0001193311-22-000008", "10-Q:0001193311-22-000016" ], "proceeds_debt_issuance": [ "10-Q:0001193311-22-000008", "10-Q:0001193311-22-000016" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 766000000.0, "cfi": -739000000.0, "cff": 152000000.0, "capex": 745000000.0, "d_and_a": 248000000.0, "sbc": null, "dividends_paid": 106000000.0, "buybacks": null, "interest_paid": 83000000.0, "taxes_paid": 27000000.0, "depreciation": null, "amortisation_intangibles": 19000000.0, "goodwill_impairment": null, "deferred_tax": 7000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1850000000.0 }, "sources": [ "10-Q:0001193311-22-000016", "10-Q:0001193311-22-000021" ], "value_sources": { "cfo": [ "10-Q:0001193311-22-000016", "10-Q:0001193311-22-000021" ], "cfi": [ "10-Q:0001193311-22-000016", "10-Q:0001193311-22-000021" ], "cff": [ "10-Q:0001193311-22-000016", "10-Q:0001193311-22-000021" ], "capex": [ "10-Q:0001193311-22-000016", "10-Q:0001193311-22-000021" ], "d_and_a": [ "10-Q:0001193311-22-000016", "10-Q:0001193311-22-000021" ], "dividends_paid": [ "10-Q:0001193311-22-000016", "10-Q:0001193311-22-000021" ], "interest_paid": [ "10-Q:0001193311-22-000016", "10-Q:0001193311-22-000021" ], "taxes_paid": [ "10-Q:0001193311-22-000016", "10-Q:0001193311-22-000021" ], "amortisation_intangibles": [ "10-Q:0001193311-22-000021" ], "deferred_tax": [ "10-Q:0001193311-22-000016", "10-Q:0001193311-22-000021" ], "proceeds_debt_issuance": [ "10-Q:0001193311-22-000016", "10-Q:0001193311-22-000021" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 456000000.0, "cfi": -876000000.0, "cff": 196000000.0, "capex": 888000000.0, "d_and_a": 251000000.0, "sbc": null, "dividends_paid": 107000000.0, "buybacks": null, "interest_paid": 145000000.0, "taxes_paid": 23000000.0, "depreciation": null, "amortisation_intangibles": 19000000.0, "goodwill_impairment": null, "deferred_tax": 14000000.0, "change_receivables": -28000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021", "10-Q:0001193311-23-000019" ], "value_sources": { "cfo": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "cfi": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "cff": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "capex": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "d_and_a": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "dividends_paid": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "interest_paid": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "taxes_paid": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "amortisation_intangibles": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "deferred_tax": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ], "change_receivables": [ "10-K:0001193311-23-000005", "10-Q:0001193311-23-000019" ], "proceeds_debt_issuance": [ "10-K:0001193311-23-000005", "10-Q:0001193311-22-000021" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 261000000.0, "cfi": -965000000.0, "cff": 826000000.0, "capex": 977000000.0, "d_and_a": 260000000.0, "sbc": null, "dividends_paid": 106000000.0, "buybacks": null, "interest_paid": 99000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 22000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -70000000.0, "change_inventories": 18000000.0, "change_payables": 32000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1127000000.0 }, "sources": [ "10-Q:0001193311-23-000010", "10-Q:0001193311-24-000010" ], "value_sources": { "cfo": [ "10-Q:0001193311-23-000010" ], "cfi": [ "10-Q:0001193311-23-000010" ], "cff": [ "10-Q:0001193311-23-000010" ], "capex": [ "10-Q:0001193311-23-000010" ], "d_and_a": [ "10-Q:0001193311-23-000010" ], "dividends_paid": [ "10-Q:0001193311-23-000010" ], "interest_paid": [ "10-Q:0001193311-23-000010" ], "amortisation_intangibles": [ "10-Q:0001193311-23-000010" ], "change_receivables": [ "10-Q:0001193311-24-000010" ], "change_inventories": [ "10-Q:0001193311-24-000010" ], "change_payables": [ "10-Q:0001193311-24-000010" ], "proceeds_debt_issuance": [ "10-Q:0001193311-23-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 270000000.0, "cfi": -908000000.0, "cff": 534000000.0, "capex": 913000000.0, "d_and_a": 276000000.0, "sbc": null, "dividends_paid": 149000000.0, "buybacks": null, "interest_paid": 146000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 24000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 148000000.0, "change_inventories": 31000000.0, "change_payables": -38000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1048000000.0 }, "sources": [ "10-Q:0001193311-23-000010", "10-Q:0001193311-23-000014", "10-Q:0001193311-24-000010", "10-Q:0001193311-24-000015" ], "value_sources": { "cfo": [ "10-Q:0001193311-23-000010", "10-Q:0001193311-23-000014" ], "cfi": [ "10-Q:0001193311-23-000010", "10-Q:0001193311-23-000014" ], "cff": [ "10-Q:0001193311-23-000010", "10-Q:0001193311-23-000014" ], "capex": [ "10-Q:0001193311-23-000010", "10-Q:0001193311-23-000014" ], "d_and_a": [ "10-Q:0001193311-23-000010", "10-Q:0001193311-23-000014" ], "dividends_paid": [ "10-Q:0001193311-23-000010", "10-Q:0001193311-23-000014" ], "interest_paid": [ "10-Q:0001193311-23-000010", "10-Q:0001193311-23-000014" ], "amortisation_intangibles": [ "10-Q:0001193311-23-000014" ], "change_receivables": [ "10-Q:0001193311-24-000010", "10-Q:0001193311-24-000015" ], "change_inventories": [ "10-Q:0001193311-24-000010", "10-Q:0001193311-24-000015" ], "change_payables": [ "10-Q:0001193311-24-000010", "10-Q:0001193311-24-000015" ], "proceeds_debt_issuance": [ "10-Q:0001193311-23-000010", "10-Q:0001193311-23-000014" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 654000000.0, "cfi": -901000000.0, "cff": 221000000.0, "capex": 907000000.0, "d_and_a": 290000000.0, "sbc": null, "dividends_paid": 149000000.0, "buybacks": null, "interest_paid": 85000000.0, "taxes_paid": 44000000.0, "depreciation": null, "amortisation_intangibles": 27000000.0, "goodwill_impairment": null, "deferred_tax": 13000000.0, "change_receivables": 179000000.0, "change_inventories": 37000000.0, "change_payables": 28000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001193311-23-000014", "10-Q:0001193311-23-000019", "10-Q:0001193311-24-000015", "10-Q:0001193311-24-000019" ], "value_sources": { "cfo": [ "10-Q:0001193311-23-000014", "10-Q:0001193311-23-000019" ], "cfi": [ "10-Q:0001193311-23-000014", "10-Q:0001193311-23-000019" ], "cff": [ "10-Q:0001193311-23-000014", "10-Q:0001193311-23-000019" ], "capex": [ "10-Q:0001193311-23-000014", "10-Q:0001193311-23-000019" ], "d_and_a": [ "10-Q:0001193311-23-000014", "10-Q:0001193311-23-000019" ], "dividends_paid": [ "10-Q:0001193311-23-000014", "10-Q:0001193311-23-000019" ], "interest_paid": [ "10-Q:0001193311-23-000014", "10-Q:0001193311-23-000019" ], "taxes_paid": [ "10-Q:0001193311-23-000014", "10-Q:0001193311-23-000019" ], "amortisation_intangibles": [ "10-Q:0001193311-23-000019" ], "deferred_tax": [ "10-Q:0001193311-23-000014", "10-Q:0001193311-23-000019" ], "change_receivables": [ "10-Q:0001193311-23-000019", "10-Q:0001193311-24-000015" ], "change_inventories": [ "10-Q:0001193311-24-000015", "10-Q:0001193311-24-000019" ], "change_payables": [ "10-Q:0001193311-24-000015", "10-Q:0001193311-24-000019" ], "proceeds_debt_issuance": [ "10-Q:0001193311-23-000014", "10-Q:0001193311-23-000019" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 615000000.0, "cfi": -1011000000.0, "cff": 457000000.0, "capex": 1027000000.0, "d_and_a": 291000000.0, "sbc": null, "dividends_paid": 148000000.0, "buybacks": null, "interest_paid": 189000000.0, "taxes_paid": 25000000.0, "depreciation": null, "amortisation_intangibles": 25000000.0, "goodwill_impairment": null, "deferred_tax": 25000000.0, "change_receivables": -214000000.0, "change_inventories": 51000000.0, "change_payables": 20000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 800000000.0 }, "sources": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019", "10-Q:0001193311-24-000019" ], "value_sources": { "cfo": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "cfi": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "cff": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "capex": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "d_and_a": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "dividends_paid": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "interest_paid": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "taxes_paid": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "amortisation_intangibles": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "deferred_tax": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "change_receivables": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ], "change_inventories": [ "10-K:0001193311-24-000005", "10-Q:0001193311-24-000019" ], "change_payables": [ "10-K:0001193311-24-000005", "10-Q:0001193311-24-000019" ], "proceeds_debt_issuance": [ "10-K:0001193311-24-000005", "10-Q:0001193311-23-000019" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 464000000.0, "cfi": -1042000000.0, "cff": 631000000.0, "capex": 1109000000.0, "d_and_a": 299000000.0, "sbc": null, "dividends_paid": 125000000.0, "buybacks": null, "interest_paid": 87000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 28000000.0, "goodwill_impairment": null, "deferred_tax": 20000000.0, "change_receivables": -6000000.0, "change_inventories": 14000000.0, "change_payables": -6000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193311-24-000010" ], "value_sources": { "cfo": [ "10-Q:0001193311-24-000010" ], "cfi": [ "10-Q:0001193311-24-000010" ], "cff": [ "10-Q:0001193311-24-000010" ], "capex": [ "10-Q:0001193311-24-000010" ], "d_and_a": [ "10-Q:0001193311-24-000010" ], "dividends_paid": [ "10-Q:0001193311-24-000010" ], "interest_paid": [ "10-Q:0001193311-24-000010" ], "amortisation_intangibles": [ "10-Q:0001193311-24-000010" ], "deferred_tax": [ "10-Q:0001193311-24-000010" ], "change_receivables": [ "10-Q:0001193311-24-000010" ], "change_inventories": [ "10-Q:0001193311-24-000010" ], "change_payables": [ "10-Q:0001193311-24-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 174000000.0, "cfi": -1078000000.0, "cff": 883000000.0, "capex": 1087000000.0, "d_and_a": 303000000.0, "sbc": null, "dividends_paid": 126000000.0, "buybacks": null, "interest_paid": 219000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 28000000.0, "goodwill_impairment": null, "deferred_tax": 37000000.0, "change_receivables": 208000000.0, "change_inventories": 14000000.0, "change_payables": 168000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193311-24-000015", "10-Q:0001193311-25-000011", "10-Q:0001193311-25-000017" ], "value_sources": { "cfo": [ "10-Q:0001193311-25-000011", "10-Q:0001193311-25-000017" ], "cfi": [ "10-Q:0001193311-25-000011", "10-Q:0001193311-25-000017" ], "cff": [ "10-Q:0001193311-25-000011", "10-Q:0001193311-25-000017" ], "capex": [ "10-Q:0001193311-25-000011", "10-Q:0001193311-25-000017" ], "d_and_a": [ "10-Q:0001193311-25-000011", "10-Q:0001193311-25-000017" ], "dividends_paid": [ "10-Q:0001193311-25-000011", "10-Q:0001193311-25-000017" ], "interest_paid": [ "10-Q:0001193311-24-000015", "10-Q:0001193311-25-000011" ], "amortisation_intangibles": [ "10-Q:0001193311-25-000017" ], "deferred_tax": [ "10-Q:0001193311-25-000011", "10-Q:0001193311-25-000017" ], "change_receivables": [ "10-Q:0001193311-25-000011", "10-Q:0001193311-25-000017" ], "change_inventories": [ "10-Q:0001193311-25-000011", "10-Q:0001193311-25-000017" ], "change_payables": [ "10-Q:0001193311-25-000011", "10-Q:0001193311-25-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 601000000.0, "cfi": -1113000000.0, "cff": 536000000.0, "capex": 1118000000.0, "d_and_a": 312000000.0, "sbc": null, "dividends_paid": 125000000.0, "buybacks": null, "interest_paid": 110000000.0, "taxes_paid": 3000000.0, "depreciation": null, "amortisation_intangibles": 28000000.0, "goodwill_impairment": null, "deferred_tax": 60000000.0, "change_receivables": 20000000.0, "change_inventories": 25000000.0, "change_payables": -150000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001193311-24-000015", "10-Q:0001193311-24-000019", "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "value_sources": { "cfo": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "cfi": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "cff": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "capex": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "d_and_a": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "dividends_paid": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "interest_paid": [ "10-Q:0001193311-24-000015", "10-Q:0001193311-24-000019" ], "taxes_paid": [ "10-Q:0001193311-24-000015", "10-Q:0001193311-24-000019" ], "amortisation_intangibles": [ "10-Q:0001193311-25-000026" ], "deferred_tax": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "change_receivables": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "change_inventories": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "change_payables": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "proceeds_debt_issuance": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 748000000.0, "cfi": -1361000000.0, "cff": 668000000.0, "capex": 1369000000.0, "d_and_a": 319000000.0, "sbc": null, "dividends_paid": 377000000.0, "buybacks": null, "interest_paid": 216000000.0, "taxes_paid": 0.0, "depreciation": null, "amortisation_intangibles": 29000000.0, "goodwill_impairment": null, "deferred_tax": 38000000.0, "change_receivables": -193000000.0, "change_inventories": 68000000.0, "change_payables": 66000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 550000000.0 }, "sources": [ "10-K:0001193311-26-000007", "10-Q:0001193311-24-000019", "10-Q:0001193311-25-000026" ], "value_sources": { "cfo": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "cfi": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "cff": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "capex": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "d_and_a": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "dividends_paid": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "interest_paid": [ "10-K:0001193311-26-000007", "10-Q:0001193311-24-000019" ], "taxes_paid": [ "10-K:0001193311-26-000007", "10-Q:0001193311-24-000019" ], "amortisation_intangibles": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "deferred_tax": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "change_receivables": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "change_inventories": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "change_payables": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "proceeds_debt_issuance": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 194000000.0, "cfi": -1343000000.0, "cff": 1317000000.0, "capex": 1356000000.0, "d_and_a": 328000000.0, "sbc": null, "dividends_paid": 177000000.0, "buybacks": null, "interest_paid": 122000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 33000000.0, "goodwill_impairment": null, "deferred_tax": 30000000.0, "change_receivables": 2000000.0, "change_inventories": 18000000.0, "change_payables": -7000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2300000000.0 }, "sources": [ "10-Q:0001193311-26-000014" ], "value_sources": { "cfo": [ "10-Q:0001193311-26-000014" ], "cfi": [ "10-Q:0001193311-26-000014" ], "cff": [ "10-Q:0001193311-26-000014" ], "capex": [ "10-Q:0001193311-26-000014" ], "d_and_a": [ "10-Q:0001193311-26-000014" ], "dividends_paid": [ "10-Q:0001193311-26-000014" ], "interest_paid": [ "10-Q:0001193311-26-000014" ], "amortisation_intangibles": [ "10-Q:0001193311-26-000014" ], "deferred_tax": [ "10-Q:0001193311-26-000014" ], "change_receivables": [ "10-Q:0001193311-26-000014" ], "change_inventories": [ "10-Q:0001193311-26-000014" ], "change_payables": [ "10-Q:0001193311-26-000014" ], "proceeds_debt_issuance": [ "10-Q:0001193311-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 400000000.0, "cfi": -1456000000.0, "cff": 1221000000.0, "capex": 1465000000.0, "d_and_a": 331000000.0, "sbc": null, "dividends_paid": 177000000.0, "buybacks": null, "interest_paid": 251000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 33000000.0, "goodwill_impairment": null, "deferred_tax": 47000000.0, "change_receivables": 46000000.0, "change_inventories": 61000000.0, "change_payables": 31000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 805000000.0 }, "sources": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "value_sources": { "cfo": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "cfi": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "cff": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "capex": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "d_and_a": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "dividends_paid": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "interest_paid": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-26-000014" ], "amortisation_intangibles": [ "10-Q:0001193311-26-000019" ], "deferred_tax": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "change_receivables": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "change_inventories": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "change_payables": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "proceeds_debt_issuance": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 817000000.0, "cfi": -1716000000.0, "cff": 785000000.0, "capex": 1726000000.0, "d_and_a": 343000000.0, "sbc": null, "dividends_paid": 219000000.0, "buybacks": null, "interest_paid": 119000000.0, "taxes_paid": 3000000.0, "depreciation": null, "amortisation_intangibles": 35000000.0, "goodwill_impairment": null, "deferred_tax": 89000000.0, "change_receivables": 152000000.0, "change_inventories": 64000000.0, "change_payables": -19000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 361000000.0 }, "sources": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026", "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "value_sources": { "cfo": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "cfi": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "cff": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "capex": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "d_and_a": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "dividends_paid": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "interest_paid": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "taxes_paid": [ "10-Q:0001193311-25-000017", "10-Q:0001193311-25-000026" ], "amortisation_intangibles": [ "10-Q:0001193311-26-000026" ], "deferred_tax": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "change_receivables": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "change_inventories": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "change_payables": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "proceeds_debt_issuance": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 929000000.0, "cfi": -2193000000.0, "cff": 1502000000.0, "capex": 2214000000.0, "d_and_a": 356000000.0, "sbc": null, "dividends_paid": 219000000.0, "buybacks": null, "interest_paid": 279000000.0, "taxes_paid": 0.0, "depreciation": null, "amortisation_intangibles": 37000000.0, "goodwill_impairment": null, "deferred_tax": 47000000.0, "change_receivables": -118000000.0, "change_inventories": 85000000.0, "change_payables": 71000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "value_sources": { "cfo": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "cfi": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "cff": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "capex": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "d_and_a": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "dividends_paid": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "interest_paid": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "taxes_paid": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "amortisation_intangibles": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "deferred_tax": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "change_receivables": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "change_inventories": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "change_payables": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ], "proceeds_debt_issuance": [ "10-K:0001193311-26-000007", "10-Q:0001193311-25-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 537000000.0, "cfi": -2031000000.0, "cff": 1721000000.0, "capex": 2051000000.0, "d_and_a": 369000000.0, "sbc": null, "dividends_paid": 286000000.0, "buybacks": null, "interest_paid": 142000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 44000000.0, "goodwill_impairment": null, "deferred_tax": 38000000.0, "change_receivables": -7000000.0, "change_inventories": 69000000.0, "change_payables": 42000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1600000000.0 }, "sources": [ "10-Q:0001193311-26-000014" ], "value_sources": { "cfo": [ "10-Q:0001193311-26-000014" ], "cfi": [ "10-Q:0001193311-26-000014" ], "cff": [ "10-Q:0001193311-26-000014" ], "capex": [ "10-Q:0001193311-26-000014" ], "d_and_a": [ "10-Q:0001193311-26-000014" ], "dividends_paid": [ "10-Q:0001193311-26-000014" ], "interest_paid": [ "10-Q:0001193311-26-000014" ], "amortisation_intangibles": [ "10-Q:0001193311-26-000014" ], "deferred_tax": [ "10-Q:0001193311-26-000014" ], "change_receivables": [ "10-Q:0001193311-26-000014" ], "change_inventories": [ "10-Q:0001193311-26-000014" ], "change_payables": [ "10-Q:0001193311-26-000014" ], "proceeds_debt_issuance": [ "10-Q:0001193311-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 115000000.0, "cfi": -2060000000.0, "cff": 1782000000.0, "capex": 2099000000.0, "d_and_a": 424000000.0, "sbc": null, "dividends_paid": 286000000.0, "buybacks": null, "interest_paid": 494000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 54000000.0, "goodwill_impairment": null, "deferred_tax": 84000000.0, "change_receivables": 208000000.0, "change_inventories": 122000000.0, "change_payables": 70000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 530000000.0 }, "sources": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "value_sources": { "cfo": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "cfi": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "cff": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "capex": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "d_and_a": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "dividends_paid": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "interest_paid": [ "10-Q:0001193311-26-000019" ], "amortisation_intangibles": [ "10-Q:0001193311-26-000019" ], "deferred_tax": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "change_receivables": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "change_inventories": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "change_payables": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ], "proceeds_debt_issuance": [ "10-Q:0001193311-26-000014", "10-Q:0001193311-26-000019" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 1587000000.0, "cfi": -2104000000.0, "cff": 1149000000.0, "capex": 2126000000.0, "d_and_a": 416000000.0, "sbc": null, "dividends_paid": 285000000.0, "buybacks": null, "interest_paid": 674000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 51000000.0, "goodwill_impairment": null, "deferred_tax": 129000000.0, "change_receivables": 273000000.0, "change_inventories": 181000000.0, "change_payables": -79000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1800000000.0 }, "sources": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "value_sources": { "cfo": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "cfi": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "cff": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "capex": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "d_and_a": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "dividends_paid": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "interest_paid": [ "10-Q:0001193311-26-000026" ], "amortisation_intangibles": [ "10-Q:0001193311-26-000026" ], "deferred_tax": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "change_receivables": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "change_inventories": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "change_payables": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ], "proceeds_debt_issuance": [ "10-Q:0001193311-26-000019", "10-Q:0001193311-26-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 1525000000.0, "cfi": -2550000000.0, "cff": 1048000000.0, "capex": 2540000000.0, "d_and_a": 866000000.0, "sbc": null, "dividends_paid": 356000000.0, "buybacks": null, "interest_paid": 406000000.0, "taxes_paid": 109000000.0, "depreciation": null, "amortisation_intangibles": 62000000.0, "goodwill_impairment": 0.0, "deferred_tax": 32000000.0, "change_receivables": 78000000.0, "change_inventories": -4000000.0, "change_payables": -29000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1810000000.0 }, "sources": [ "10-K:0001193311-22-000004", "10-K:0001193311-23-000005" ], "value_sources": { "cfo": [ "10-K:0001193311-23-000005" ], "cfi": [ "10-K:0001193311-23-000005" ], "cff": [ "10-K:0001193311-23-000005" ], "capex": [ "10-K:0001193311-23-000005" ], "d_and_a": [ "10-K:0001193311-23-000005" ], "dividends_paid": [ "10-K:0001193311-23-000005" ], "interest_paid": [ "10-K:0001193311-23-000005" ], "taxes_paid": [ "10-K:0001193311-23-000005" ], "amortisation_intangibles": [ "10-K:0001193311-23-000005" ], "goodwill_impairment": [ "10-K:0001193311-22-000004" ], "deferred_tax": [ "10-K:0001193311-23-000005" ], "change_receivables": [ "10-K:0001193311-23-000005" ], "change_inventories": [ "10-K:0001193311-23-000005" ], "change_payables": [ "10-K:0001193311-23-000005" ], "proceeds_debt_issuance": [ "10-K:0001193311-23-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 1658000000.0, "cfi": -2433000000.0, "cff": 802000000.0, "capex": 2497000000.0, "d_and_a": 901000000.0, "sbc": null, "dividends_paid": 839000000.0, "buybacks": null, "interest_paid": 409000000.0, "taxes_paid": 84000000.0, "depreciation": null, "amortisation_intangibles": 50000000.0, "goodwill_impairment": 0.0, "deferred_tax": 68000000.0, "change_receivables": -37000000.0, "change_inventories": 27000000.0, "change_payables": 27000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2090000000.0 }, "sources": [ "10-K:0001193311-22-000004", "10-K:0001193311-24-000005" ], "value_sources": { "cfo": [ "10-K:0001193311-24-000005" ], "cfi": [ "10-K:0001193311-24-000005" ], "cff": [ "10-K:0001193311-24-000005" ], "capex": [ "10-K:0001193311-24-000005" ], "d_and_a": [ "10-K:0001193311-24-000005" ], "dividends_paid": [ "10-K:0001193311-24-000005" ], "interest_paid": [ "10-K:0001193311-24-000005" ], "taxes_paid": [ "10-K:0001193311-24-000005" ], "amortisation_intangibles": [ "10-K:0001193311-24-000005" ], "goodwill_impairment": [ "10-K:0001193311-22-000004" ], "deferred_tax": [ "10-K:0001193311-24-000005" ], "change_receivables": [ "10-K:0001193311-24-000005" ], "change_inventories": [ "10-K:0001193311-24-000005" ], "change_payables": [ "10-K:0001193311-24-000005" ], "proceeds_debt_issuance": [ "10-K:0001193311-24-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 1867000000.0, "cfi": -2993000000.0, "cff": 1170000000.0, "capex": 3049000000.0, "d_and_a": 985000000.0, "sbc": null, "dividends_paid": 425000000.0, "buybacks": null, "interest_paid": 441000000.0, "taxes_paid": 123000000.0, "depreciation": null, "amortisation_intangibles": 76000000.0, "goodwill_impairment": 0.0, "deferred_tax": 41000000.0, "change_receivables": 138000000.0, "change_inventories": 32000000.0, "change_payables": 45000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000000.0 }, "sources": [ "10-K:0001193311-24-000005", "10-K:0001193311-25-000006" ], "value_sources": { "cfo": [ "10-K:0001193311-25-000006" ], "cfi": [ "10-K:0001193311-25-000006" ], "cff": [ "10-K:0001193311-25-000006" ], "capex": [ "10-K:0001193311-25-000006" ], "d_and_a": [ "10-K:0001193311-25-000006" ], "dividends_paid": [ "10-K:0001193311-25-000006" ], "interest_paid": [ "10-K:0001193311-25-000006" ], "taxes_paid": [ "10-K:0001193311-25-000006" ], "amortisation_intangibles": [ "10-K:0001193311-25-000006" ], "goodwill_impairment": [ "10-K:0001193311-24-000005" ], "deferred_tax": [ "10-K:0001193311-25-000006" ], "change_receivables": [ "10-K:0001193311-25-000006" ], "change_inventories": [ "10-K:0001193311-25-000006" ], "change_payables": [ "10-K:0001193311-25-000006" ], "proceeds_debt_issuance": [ "10-K:0001193311-25-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 1800000000.0, "cfi": -3785000000.0, "cff": 2038000000.0, "capex": 3824000000.0, "d_and_a": 1117000000.0, "sbc": null, "dividends_paid": 552000000.0, "buybacks": null, "interest_paid": 519000000.0, "taxes_paid": 137000000.0, "depreciation": null, "amortisation_intangibles": 97000000.0, "goodwill_impairment": null, "deferred_tax": 61000000.0, "change_receivables": 43000000.0, "change_inventories": 137000000.0, "change_payables": 42000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2200000000.0 }, "sources": [ "10-K:0001193311-26-000007" ], "value_sources": { "cfo": [ "10-K:0001193311-26-000007" ], "cfi": [ "10-K:0001193311-26-000007" ], "cff": [ "10-K:0001193311-26-000007" ], "capex": [ "10-K:0001193311-26-000007" ], "d_and_a": [ "10-K:0001193311-26-000007" ], "dividends_paid": [ "10-K:0001193311-26-000007" ], "interest_paid": [ "10-K:0001193311-26-000007" ], "taxes_paid": [ "10-K:0001193311-26-000007" ], "amortisation_intangibles": [ "10-K:0001193311-26-000007" ], "deferred_tax": [ "10-K:0001193311-26-000007" ], "change_receivables": [ "10-K:0001193311-26-000007" ], "change_inventories": [ "10-K:0001193311-26-000007" ], "change_payables": [ "10-K:0001193311-26-000007" ], "proceeds_debt_issuance": [ "10-K:0001193311-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 1987000000.0, "cfi": -4594000000.0, "cff": 2718000000.0, "capex": 4683000000.0, "d_and_a": 1233000000.0, "sbc": null, "dividends_paid": 753000000.0, "buybacks": null, "interest_paid": 632000000.0, "taxes_paid": 74000000.0, "depreciation": null, "amortisation_intangibles": 114000000.0, "goodwill_impairment": 0.0, "deferred_tax": 155000000.0, "change_receivables": 29000000.0, "change_inventories": 121000000.0, "change_payables": 78000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1992000000.0 }, "sources": [ "10-K:0001193311-25-000006", "10-K:0001193311-26-000007" ], "value_sources": { "cfo": [ "10-K:0001193311-26-000007" ], "cfi": [ "10-K:0001193311-26-000007" ], "cff": [ "10-K:0001193311-26-000007" ], "capex": [ "10-K:0001193311-26-000007" ], "d_and_a": [ "10-K:0001193311-26-000007" ], "dividends_paid": [ "10-K:0001193311-26-000007" ], "interest_paid": [ "10-K:0001193311-26-000007" ], "taxes_paid": [ "10-K:0001193311-26-000007" ], "amortisation_intangibles": [ "10-K:0001193311-26-000007" ], "goodwill_impairment": [ "10-K:0001193311-25-000006" ], "deferred_tax": [ "10-K:0001193311-26-000007" ], "change_receivables": [ "10-K:0001193311-26-000007" ], "change_inventories": [ "10-K:0001193311-26-000007" ], "change_payables": [ "10-K:0001193311-26-000007" ], "proceeds_debt_issuance": [ "10-K:0001193311-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 2340000000.0, "cfi": -6708000000.0, "cff": 4825000000.0, "capex": 6761000000.0, "d_and_a": 1358000000.0, "sbc": null, "dividends_paid": 792000000.0, "buybacks": null, "interest_paid": 771000000.0, "taxes_paid": 31000000.0, "depreciation": null, "amortisation_intangibles": 137000000.0, "goodwill_impairment": 0.0, "deferred_tax": 213000000.0, "change_receivables": 82000000.0, "change_inventories": 228000000.0, "change_payables": 76000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3466000000.0 }, "sources": [ "10-K:0001193311-26-000007" ], "value_sources": { "cfo": [ "10-K:0001193311-26-000007" ], "cfi": [ "10-K:0001193311-26-000007" ], "cff": [ "10-K:0001193311-26-000007" ], "capex": [ "10-K:0001193311-26-000007" ], "d_and_a": [ "10-K:0001193311-26-000007" ], "dividends_paid": [ "10-K:0001193311-26-000007" ], "interest_paid": [ "10-K:0001193311-26-000007" ], "taxes_paid": [ "10-K:0001193311-26-000007" ], "amortisation_intangibles": [ "10-K:0001193311-26-000007" ], "goodwill_impairment": [ "10-K:0001193311-26-000007" ], "deferred_tax": [ "10-K:0001193311-26-000007" ], "change_receivables": [ "10-K:0001193311-26-000007" ], "change_inventories": [ "10-K:0001193311-26-000007" ], "change_payables": [ "10-K:0001193311-26-000007" ], "proceeds_debt_issuance": [ "10-K:0001193311-26-000007" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001193311-21-000006": { "kind": "filing", "form": "10-K", "accession": "0001193311-21-000006", "report_date": "2020-12-31", "filed": "2021-02-25", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331121000006/c311-20201231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331121000006/" }, "10-K:0001193311-22-000004": { "kind": "filing", "form": "10-K", "accession": "0001193311-22-000004", "report_date": "2021-12-31", "filed": "2022-02-25", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331122000004/c311-20211231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331122000004/" }, "10-K:0001193311-23-000005": { "kind": "filing", "form": "10-K", "accession": "0001193311-23-000005", "report_date": "2022-12-31", "filed": "2023-02-28", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331123000005/c311-20221231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331123000005/" }, "10-K:0001193311-24-000005": { "kind": "filing", "form": "10-K", "accession": "0001193311-24-000005", "report_date": "2023-12-31", "filed": "2024-02-27", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331124000005/c311-20231231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331124000005/" }, "10-K:0001193311-25-000006": { "kind": "filing", "form": "10-K", "accession": "0001193311-25-000006", "report_date": "2024-12-31", "filed": "2025-02-25", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331125000006/c311-20241231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331125000006/" }, "10-K:0001193311-26-000007": { "kind": "filing", "form": "10-K", "accession": "0001193311-26-000007", "report_date": "2025-12-31", "filed": "2026-02-26", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331126000007/c311-20251231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331126000007/" }, "10-Q:0001193311-20-000024": { "kind": "filing", "form": "10-Q", "accession": "0001193311-20-000024", "report_date": "2020-03-31", "filed": "2020-05-04", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331120000024/c311-20200331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331120000024/" }, "10-Q:0001193311-20-000029": { "kind": "filing", "form": "10-Q", "accession": "0001193311-20-000029", "report_date": "2020-06-30", "filed": "2020-08-05", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331120000029/c311-20200630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331120000029/" }, "10-Q:0001193311-20-000037": { "kind": "filing", "form": "10-Q", "accession": "0001193311-20-000037", "report_date": "2020-09-30", "filed": "2020-11-05", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331120000037/c311-20200930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331120000037/" }, "10-Q:0001193311-21-000014": { "kind": "filing", "form": "10-Q", "accession": "0001193311-21-000014", "report_date": "2021-03-31", "filed": "2021-05-05", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331121000014/c311-20210331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331121000014/" }, "10-Q:0001193311-21-000024": { "kind": "filing", "form": "10-Q", "accession": "0001193311-21-000024", "report_date": "2021-06-30", "filed": "2021-08-05", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331121000024/c311-20210630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331121000024/" }, "10-Q:0001193311-21-000028": { "kind": "filing", "form": "10-Q", "accession": "0001193311-21-000028", "report_date": "2021-09-30", "filed": "2021-11-05", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331121000028/c311-20210930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331121000028/" }, "10-Q:0001193311-22-000008": { "kind": "filing", "form": "10-Q", "accession": "0001193311-22-000008", "report_date": "2022-03-31", "filed": "2022-05-05", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331122000008/c311-20220331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331122000008/" }, "10-Q:0001193311-22-000016": { "kind": "filing", "form": "10-Q", "accession": "0001193311-22-000016", "report_date": "2022-06-30", "filed": "2022-08-04", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331122000016/c311-20220630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331122000016/" }, "10-Q:0001193311-22-000021": { "kind": "filing", "form": "10-Q", "accession": "0001193311-22-000021", "report_date": "2022-09-30", "filed": "2022-11-03", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331122000021/c311-20220930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331122000021/" }, "10-Q:0001193311-23-000010": { "kind": "filing", "form": "10-Q", "accession": "0001193311-23-000010", "report_date": "2023-03-31", "filed": "2023-05-04", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331123000010/c311-20230331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331123000010/" }, "10-Q:0001193311-23-000014": { "kind": "filing", "form": "10-Q", "accession": "0001193311-23-000014", "report_date": "2023-06-30", "filed": "2023-08-03", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331123000014/c311-20230630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331123000014/" }, "10-Q:0001193311-23-000019": { "kind": "filing", "form": "10-Q", "accession": "0001193311-23-000019", "report_date": "2023-09-30", "filed": "2023-11-03", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331123000019/c311-20230930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331123000019/" }, "10-Q:0001193311-24-000010": { "kind": "filing", "form": "10-Q", "accession": "0001193311-24-000010", "report_date": "2024-03-31", "filed": "2024-05-07", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331124000010/c311-20240331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331124000010/" }, "10-Q:0001193311-24-000015": { "kind": "filing", "form": "10-Q", "accession": "0001193311-24-000015", "report_date": "2024-06-30", "filed": "2024-08-06", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331124000015/c311-20240630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331124000015/" }, "10-Q:0001193311-24-000019": { "kind": "filing", "form": "10-Q", "accession": "0001193311-24-000019", "report_date": "2024-09-30", "filed": "2024-11-06", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331124000019/c311-20240930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331124000019/" }, "10-Q:0001193311-25-000011": { "kind": "filing", "form": "10-Q", "accession": "0001193311-25-000011", "report_date": "2025-03-31", "filed": "2025-05-08", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331125000011/c311-20250331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331125000011/" }, "10-Q:0001193311-25-000017": { "kind": "filing", "form": "10-Q", "accession": "0001193311-25-000017", "report_date": "2025-06-30", "filed": "2025-08-07", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331125000017/c311-20250630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331125000017/" }, "10-Q:0001193311-25-000026": { "kind": "filing", "form": "10-Q", "accession": "0001193311-25-000026", "report_date": "2025-09-30", "filed": "2025-11-05", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331125000026/c311-20250930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331125000026/" }, "10-Q:0001193311-26-000014": { "kind": "filing", "form": "10-Q", "accession": "0001193311-26-000014", "report_date": "2026-03-31", "filed": "2026-05-07", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331126000014/c311-20260331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331126000014/" }, "10-Q:0001193311-26-000019": { "kind": "filing", "form": "10-Q", "accession": "0001193311-26-000019", "report_date": "2026-06-30", "filed": "2026-08-06", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331126000019/c311-20260630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331126000019/" }, "10-Q:0001193311-26-000026": { "kind": "filing", "form": "10-Q", "accession": "0001193311-26-000026", "report_date": "2026-09-30", "filed": "2026-11-05", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331126000026/c311-20260930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1193311/000119331126000026/" } }, "restatements": [ { "period": "FY2020 Q4", "item": "long_term_investments", "start": null, "end": "2020-12-31", "first": { "value": 142000000.0, "source": "10-K:0001193311-21-000006", "filed": "2021-02-25" }, "latest": { "value": 155000000.0, "source": "10-Q:0001193311-22-000008", "filed": "2022-05-05" }, "used": { "value": 142000000.0, "source": "10-K:0001193311-22-000004", "filed": "2022-02-25" } }, { "period": "FY2020", "item": "net_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 713000000.0, "source": "10-K:0001193311-21-000006", "filed": "2021-02-25" }, "latest": { "value": 713000000.0, "source": "10-K:0001193311-23-000005", "filed": "2023-02-28" }, "used": { "value": 713000000.0, "source": "10-K:0001193311-23-000005", "filed": "2023-02-28" } }, { "period": "FY2020", "item": "operating_lease_cost", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 40000000.0, "source": "10-K:0001193311-21-000006", "filed": "2021-02-25" }, "latest": { "value": 42000000.0, "source": "10-K:0001193311-23-000005", "filed": "2023-02-28" }, "used": { "value": 42000000.0, "source": "10-K:0001193311-23-000005", "filed": "2023-02-28" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 165000000.0, "source": "10-K:0001193311-22-000004", "filed": "2022-02-25" }, "latest": { "value": 153000000.0, "source": "10-K:0001193311-24-000005", "filed": "2024-02-27" }, "used": { "value": 165000000.0, "source": "10-K:0001193311-22-000004", "filed": "2022-02-25" } }, { "period": "FY2022", "item": "income_tax", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 201000000.0, "source": "10-K:0001193311-23-000005", "filed": "2023-02-28" }, "latest": { "value": 191000000.0, "source": "10-K:0001193311-25-000006", "filed": "2025-02-25" }, "used": { "value": 201000000.0, "source": "10-K:0001193311-23-000005", "filed": "2023-02-28" } }, { "period": "FY2022", "item": "proceeds_debt_issuance", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 3950000000.0, "source": "10-K:0001193311-23-000005", "filed": "2023-02-28" }, "latest": { "value": 2000000000.0, "source": "10-K:0001193311-25-000006", "filed": "2025-02-25" }, "used": { "value": 3950000000.0, "source": "10-K:0001193311-23-000005", "filed": "2023-02-28" } }, { "period": "FY2023 Q1", "item": "proceeds_debt_issuance", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 1127000000.0, "source": "10-Q:0001193311-23-000010", "filed": "2023-05-04" }, "latest": { "value": 352000000.0, "source": "10-Q:0001193311-24-000010", "filed": "2024-05-07" }, "used": { "value": 1127000000.0, "source": "10-Q:0001193311-23-000010", "filed": "2023-05-04" } }, { "period": "FY2023 Q2", "item": "proceeds_debt_issuance", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 2175000000.0, "source": "10-Q:0001193311-23-000014", "filed": "2023-08-03" }, "latest": { "value": 1400000000.0, "source": "10-Q:0001193311-24-000015", "filed": "2024-08-06" }, "used": { "value": 2175000000.0, "source": "10-Q:0001193311-23-000014", "filed": "2023-08-03" } }, { "period": "FY2023 Q3", "item": "proceeds_debt_issuance", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 2175000000.0, "source": "10-Q:0001193311-23-000019", "filed": "2023-11-03" }, "latest": { "value": 1400000000.0, "source": "10-Q:0001193311-24-000019", "filed": "2024-11-06" }, "used": { "value": 2175000000.0, "source": "10-Q:0001193311-23-000019", "filed": "2023-11-03" } }, { "period": "FY2023", "item": "proceeds_debt_issuance", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2975000000.0, "source": "10-K:0001193311-24-000005", "filed": "2024-02-27" }, "latest": { "value": 2200000000.0, "source": "10-K:0001193311-26-000007", "filed": "2026-02-26" }, "used": { "value": 2975000000.0, "source": "10-K:0001193311-24-000005", "filed": "2024-02-27" } }, { "period": "FY2024", "item": "interest_paid", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 632000000.0, "source": "10-K:0001193311-25-000006", "filed": "2025-02-25" }, "latest": { "value": 632000000.0, "source": "10-K:0001193311-26-000007", "filed": "2026-02-26" }, "used": { "value": 632000000.0, "source": "10-K:0001193311-26-000007", "filed": "2026-02-26" } }, { "period": "FY2024", "item": "taxes_paid", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 74000000.0, "source": "10-K:0001193311-25-000006", "filed": "2025-02-25" }, "latest": { "value": 74000000.0, "source": "10-K:0001193311-26-000007", "filed": "2026-02-26" }, "used": { "value": 74000000.0, "source": "10-K:0001193311-26-000007", "filed": "2026-02-26" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2021 Q4", "item": "amortisation_intangibles", "value": -2000000.0, "sources": [ "10-K:0001193311-22-000004", "10-Q:0001193311-21-000028" ], "reason": "negative where the item cannot be negative" } ], "events": [] }