{ "schema": "annalist.dataset/0.1", "company": { "id": "phillips-66", "name": "Phillips 66", "country": "US", "template": "corporate", "cik": "0001534701", "tickers": [ "PSX" ], "entity_name": "Phillips 66", "fiscal_year_end": "1231", "sic": "2911", "sic_description": "Petroleum Refining", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-28" }, "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": 20878000000.0, "cost_of_revenue": 18440000000.0, "gross_profit": null, "rnd": null, "sga": 319000000.0, "operating_income": null, "interest_expense": 111000000.0, "pretax_income": null, "income_tax": -51000000.0, "net_income_incl_nci": -2427000000.0, "nci_profit": 69000000.0, "net_income": -2496000000.0, "net_income_common": -2497000000.0, "eps_basic": -5.66, "eps_diluted": -5.66, "shares_basic": 441345000.0, "shares_diluted": 441345000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-21-000106" ], "value_sources": { "revenue": [ "10-Q:0001534701-21-000106" ], "cost_of_revenue": [ "10-Q:0001534701-21-000106" ], "sga": [ "10-Q:0001534701-21-000106" ], "interest_expense": [ "10-Q:0001534701-21-000106" ], "income_tax": [ "10-Q:0001534701-21-000106" ], "net_income_incl_nci": [ "10-Q:0001534701-21-000106" ], "nci_profit": [ "10-Q:0001534701-21-000106" ], "net_income": [ "10-Q:0001534701-21-000106" ], "net_income_common": [ "10-Q:0001534701-21-000106" ], "eps_basic": [ "10-Q:0001534701-21-000106" ], "eps_diluted": [ "10-Q:0001534701-21-000106" ], "shares_basic": [ "10-Q:0001534701-21-000106" ], "shares_diluted": [ "10-Q:0001534701-21-000106" ], "dps_declared": [ "10-Q:0001534701-21-000106" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 10913000000.0, "cost_of_revenue": 9608000000.0, "gross_profit": null, "rnd": null, "sga": 409000000.0, "operating_income": null, "interest_expense": 117000000.0, "pretax_income": null, "income_tax": -378000000.0, "net_income_incl_nci": -67000000.0, "nci_profit": 74000000.0, "net_income": -141000000.0, "net_income_common": -143000000.0, "eps_basic": -0.33, "eps_diluted": -0.33, "shares_basic": 438756000.0, "shares_diluted": 438756000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-21-000150" ], "value_sources": { "revenue": [ "10-Q:0001534701-21-000150" ], "cost_of_revenue": [ "10-Q:0001534701-21-000150" ], "sga": [ "10-Q:0001534701-21-000150" ], "interest_expense": [ "10-Q:0001534701-21-000150" ], "income_tax": [ "10-Q:0001534701-21-000150" ], "net_income_incl_nci": [ "10-Q:0001534701-21-000150" ], "nci_profit": [ "10-Q:0001534701-21-000150" ], "net_income": [ "10-Q:0001534701-21-000150" ], "net_income_common": [ "10-Q:0001534701-21-000150" ], "eps_basic": [ "10-Q:0001534701-21-000150" ], "eps_diluted": [ "10-Q:0001534701-21-000150" ], "shares_basic": [ "10-Q:0001534701-21-000150" ], "shares_diluted": [ "10-Q:0001534701-21-000150" ], "dps_declared": [ "10-Q:0001534701-21-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 15929000000.0, "cost_of_revenue": 14509000000.0, "gross_profit": null, "rnd": null, "sga": 384000000.0, "operating_income": null, "interest_expense": 132000000.0, "pretax_income": null, "income_tax": -624000000.0, "net_income_incl_nci": -726000000.0, "nci_profit": 73000000.0, "net_income": -799000000.0, "net_income_common": -801000000.0, "eps_basic": -1.82, "eps_diluted": -1.82, "shares_basic": 438916000.0, "shares_diluted": 438916000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-21-000209" ], "value_sources": { "revenue": [ "10-Q:0001534701-21-000209" ], "cost_of_revenue": [ "10-Q:0001534701-21-000209" ], "sga": [ "10-Q:0001534701-21-000209" ], "interest_expense": [ "10-Q:0001534701-21-000209" ], "income_tax": [ "10-Q:0001534701-21-000209" ], "net_income_incl_nci": [ "10-Q:0001534701-21-000209" ], "nci_profit": [ "10-Q:0001534701-21-000209" ], "net_income": [ "10-Q:0001534701-21-000209" ], "net_income_common": [ "10-Q:0001534701-21-000209" ], "eps_basic": [ "10-Q:0001534701-21-000209" ], "eps_diluted": [ "10-Q:0001534701-21-000209" ], "shares_basic": [ "10-Q:0001534701-21-000209" ], "shares_diluted": [ "10-Q:0001534701-21-000209" ], "dps_declared": [ "10-Q:0001534701-21-000209" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 16409000000.0, "cost_of_revenue": 15150000000.0, "gross_profit": null, "rnd": null, "sga": 432000000.0, "operating_income": null, "interest_expense": 139000000.0, "pretax_income": -691000000.0, "income_tax": -197000000.0, "net_income_incl_nci": -494000000.0, "nci_profit": 45000000.0, "net_income": -539000000.0, "net_income_common": -541000000.0, "eps_basic": -1.23, "eps_diluted": -1.23, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001534701-21-000074", "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "value_sources": { "revenue": [ "10-K:0001534701-21-000074" ], "cost_of_revenue": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "sga": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "interest_expense": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "pretax_income": [ "10-K:0001534701-21-000074" ], "income_tax": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "net_income_incl_nci": [ "10-K:0001534701-21-000074" ], "nci_profit": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "net_income": [ "10-K:0001534701-21-000074" ], "net_income_common": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "eps_basic": [ "10-K:0001534701-21-000074" ], "eps_diluted": [ "10-K:0001534701-21-000074" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 21627000000.0, "cost_of_revenue": 20065000000.0, "gross_profit": null, "rnd": null, "sga": 408000000.0, "operating_income": null, "interest_expense": 146000000.0, "pretax_income": null, "income_tax": -132000000.0, "net_income_incl_nci": -639000000.0, "nci_profit": 15000000.0, "net_income": -654000000.0, "net_income_common": -656000000.0, "eps_basic": -1.49, "eps_diluted": -1.49, "shares_basic": 439504000.0, "shares_diluted": 439504000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-22-000103" ], "value_sources": { "revenue": [ "10-Q:0001534701-22-000103" ], "cost_of_revenue": [ "10-Q:0001534701-22-000103" ], "sga": [ "10-Q:0001534701-22-000103" ], "interest_expense": [ "10-Q:0001534701-22-000103" ], "income_tax": [ "10-Q:0001534701-22-000103" ], "net_income_incl_nci": [ "10-Q:0001534701-22-000103" ], "nci_profit": [ "10-Q:0001534701-22-000103" ], "net_income": [ "10-Q:0001534701-22-000103" ], "net_income_common": [ "10-Q:0001534701-22-000103" ], "eps_basic": [ "10-Q:0001534701-22-000103" ], "eps_diluted": [ "10-Q:0001534701-22-000103" ], "shares_basic": [ "10-Q:0001534701-22-000103" ], "shares_diluted": [ "10-Q:0001534701-22-000103" ], "dps_declared": [ "10-Q:0001534701-22-000103" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 27002000000.0, "cost_of_revenue": 25218000000.0, "gross_profit": null, "rnd": null, "sga": 433000000.0, "operating_income": null, "interest_expense": 143000000.0, "pretax_income": null, "income_tax": 62000000.0, "net_income_incl_nci": 374000000.0, "nci_profit": 78000000.0, "net_income": 296000000.0, "net_income_common": 291000000.0, "eps_basic": 0.66, "eps_diluted": 0.66, "shares_basic": 439940000.0, "shares_diluted": 440396000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-22-000143" ], "value_sources": { "revenue": [ "10-Q:0001534701-22-000143" ], "cost_of_revenue": [ "10-Q:0001534701-22-000143" ], "sga": [ "10-Q:0001534701-22-000143" ], "interest_expense": [ "10-Q:0001534701-22-000143" ], "income_tax": [ "10-Q:0001534701-22-000143" ], "net_income_incl_nci": [ "10-Q:0001534701-22-000143" ], "nci_profit": [ "10-Q:0001534701-22-000143" ], "net_income": [ "10-Q:0001534701-22-000143" ], "net_income_common": [ "10-Q:0001534701-22-000143" ], "eps_basic": [ "10-Q:0001534701-22-000143" ], "eps_diluted": [ "10-Q:0001534701-22-000143" ], "shares_basic": [ "10-Q:0001534701-22-000143" ], "shares_diluted": [ "10-Q:0001534701-22-000143" ], "dps_declared": [ "10-Q:0001534701-22-000143" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 30243000000.0, "cost_of_revenue": 27529000000.0, "gross_profit": null, "rnd": null, "sga": 424000000.0, "operating_income": null, "interest_expense": 151000000.0, "pretax_income": null, "income_tax": -40000000.0, "net_income_incl_nci": 488000000.0, "nci_profit": 86000000.0, "net_income": 402000000.0, "net_income_common": 400000000.0, "eps_basic": 0.91, "eps_diluted": 0.91, "shares_basic": 440193000.0, "shares_diluted": 440368000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-22-000185" ], "value_sources": { "revenue": [ "10-Q:0001534701-22-000185" ], "cost_of_revenue": [ "10-Q:0001534701-22-000185" ], "sga": [ "10-Q:0001534701-22-000185" ], "interest_expense": [ "10-Q:0001534701-22-000185" ], "income_tax": [ "10-Q:0001534701-22-000185" ], "net_income_incl_nci": [ "10-Q:0001534701-22-000185" ], "nci_profit": [ "10-Q:0001534701-22-000185" ], "net_income": [ "10-Q:0001534701-22-000185" ], "net_income_common": [ "10-Q:0001534701-22-000185" ], "eps_basic": [ "10-Q:0001534701-22-000185" ], "eps_diluted": [ "10-Q:0001534701-22-000185" ], "shares_basic": [ "10-Q:0001534701-22-000185" ], "shares_diluted": [ "10-Q:0001534701-22-000185" ], "dps_declared": [ "10-Q:0001534701-22-000185" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 32604000000.0, "cost_of_revenue": 29290000000.0, "gross_profit": null, "rnd": null, "sga": 479000000.0, "operating_income": null, "interest_expense": 141000000.0, "pretax_income": null, "income_tax": 256000000.0, "net_income_incl_nci": 1371000000.0, "nci_profit": 98000000.0, "net_income": 1273000000.0, "net_income_common": 1271000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "value_sources": { "revenue": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "cost_of_revenue": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "sga": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "interest_expense": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "income_tax": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "net_income_incl_nci": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "nci_profit": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "net_income": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "net_income_common": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 36179000000.0, "cost_of_revenue": 33495000000.0, "gross_profit": null, "rnd": null, "sga": 433000000.0, "operating_income": null, "interest_expense": 135000000.0, "pretax_income": null, "income_tax": 171000000.0, "net_income_incl_nci": 657000000.0, "nci_profit": 75000000.0, "net_income": 582000000.0, "net_income_common": 580000000.0, "eps_basic": 1.29, "eps_diluted": 1.29, "shares_basic": 449298000.0, "shares_diluted": 450011000.0, "dps_declared": 0.92, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-23-000080" ], "value_sources": { "revenue": [ "10-Q:0001534701-23-000080" ], "cost_of_revenue": [ "10-Q:0001534701-23-000080" ], "sga": [ "10-Q:0001534701-23-000080" ], "interest_expense": [ "10-Q:0001534701-23-000080" ], "income_tax": [ "10-Q:0001534701-23-000080" ], "net_income_incl_nci": [ "10-Q:0001534701-23-000080" ], "nci_profit": [ "10-Q:0001534701-23-000080" ], "net_income": [ "10-Q:0001534701-23-000080" ], "net_income_common": [ "10-Q:0001534701-23-000080" ], "eps_basic": [ "10-Q:0001534701-23-000080" ], "eps_diluted": [ "10-Q:0001534701-23-000080" ], "shares_basic": [ "10-Q:0001534701-23-000080" ], "shares_diluted": [ "10-Q:0001534701-23-000080" ], "dps_declared": [ "10-Q:0001534701-23-000080" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 48577000000.0, "cost_of_revenue": 42645000000.0, "gross_profit": null, "rnd": null, "sga": 488000000.0, "operating_income": null, "interest_expense": 133000000.0, "pretax_income": null, "income_tax": 924000000.0, "net_income_incl_nci": 3182000000.0, "nci_profit": 15000000.0, "net_income": 3167000000.0, "net_income_common": 3164000000.0, "eps_basic": 6.55, "eps_diluted": 6.53, "shares_basic": 483088000.0, "shares_diluted": 485035000.0, "dps_declared": 0.97, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-23-000123" ], "value_sources": { "revenue": [ "10-Q:0001534701-23-000123" ], "cost_of_revenue": [ "10-Q:0001534701-23-000123" ], "sga": [ "10-Q:0001534701-23-000123" ], "interest_expense": [ "10-Q:0001534701-23-000123" ], "income_tax": [ "10-Q:0001534701-23-000123" ], "net_income_incl_nci": [ "10-Q:0001534701-23-000123" ], "nci_profit": [ "10-Q:0001534701-23-000123" ], "net_income": [ "10-Q:0001534701-23-000123" ], "net_income_common": [ "10-Q:0001534701-23-000123" ], "eps_basic": [ "10-Q:0001534701-23-000123" ], "eps_diluted": [ "10-Q:0001534701-23-000123" ], "shares_basic": [ "10-Q:0001534701-23-000123" ], "shares_diluted": [ "10-Q:0001534701-23-000123" ], "dps_declared": [ "10-Q:0001534701-23-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 44955000000.0, "cost_of_revenue": 38646000000.0, "gross_profit": null, "rnd": null, "sga": 617000000.0, "operating_income": null, "interest_expense": 158000000.0, "pretax_income": null, "income_tax": 1618000000.0, "net_income_incl_nci": 5540000000.0, "nci_profit": 149000000.0, "net_income": 5391000000.0, "net_income_common": 5388000000.0, "eps_basic": 11.19, "eps_diluted": 11.16, "shares_basic": 481388000.0, "shares_diluted": 483036000.0, "dps_declared": 0.97, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-23-000148" ], "value_sources": { "revenue": [ "10-Q:0001534701-23-000148" ], "cost_of_revenue": [ "10-Q:0001534701-23-000148" ], "sga": [ "10-Q:0001534701-23-000148" ], "interest_expense": [ "10-Q:0001534701-23-000148" ], "income_tax": [ "10-Q:0001534701-23-000148" ], "net_income_incl_nci": [ "10-Q:0001534701-23-000148" ], "nci_profit": [ "10-Q:0001534701-23-000148" ], "net_income": [ "10-Q:0001534701-23-000148" ], "net_income_common": [ "10-Q:0001534701-23-000148" ], "eps_basic": [ "10-Q:0001534701-23-000148" ], "eps_diluted": [ "10-Q:0001534701-23-000148" ], "shares_basic": [ "10-Q:0001534701-23-000148" ], "shares_diluted": [ "10-Q:0001534701-23-000148" ], "dps_declared": [ "10-Q:0001534701-23-000148" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 40279000000.0, "cost_of_revenue": 35146000000.0, "gross_profit": null, "rnd": null, "sga": 630000000.0, "operating_income": null, "interest_expense": 193000000.0, "pretax_income": null, "income_tax": 535000000.0, "net_income_incl_nci": 2012000000.0, "nci_profit": 128000000.0, "net_income": 1884000000.0, "net_income_common": 1882000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "value_sources": { "revenue": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "cost_of_revenue": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "sga": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "interest_expense": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "income_tax": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "net_income_incl_nci": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "nci_profit": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "net_income": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "net_income_common": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 34396000000.0, "cost_of_revenue": 29341000000.0, "gross_profit": null, "rnd": null, "sga": 605000000.0, "operating_income": null, "interest_expense": 192000000.0, "pretax_income": null, "income_tax": 574000000.0, "net_income_incl_nci": 2077000000.0, "nci_profit": 116000000.0, "net_income": 1961000000.0, "net_income_common": 1958000000.0, "eps_basic": 4.21, "eps_diluted": 4.2, "shares_basic": 464810000.0, "shares_diluted": 467034000.0, "dps_declared": 1.05, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-24-000104" ], "value_sources": { "revenue": [ "10-Q:0001534701-24-000104" ], "cost_of_revenue": [ "10-Q:0001534701-24-000104" ], "sga": [ "10-Q:0001534701-24-000104" ], "interest_expense": [ "10-Q:0001534701-24-000104" ], "income_tax": [ "10-Q:0001534701-24-000104" ], "net_income_incl_nci": [ "10-Q:0001534701-24-000104" ], "nci_profit": [ "10-Q:0001534701-24-000104" ], "net_income": [ "10-Q:0001534701-24-000104" ], "net_income_common": [ "10-Q:0001534701-24-000104" ], "eps_basic": [ "10-Q:0001534701-24-000104" ], "eps_diluted": [ "10-Q:0001534701-24-000104" ], "shares_basic": [ "10-Q:0001534701-24-000104" ], "shares_diluted": [ "10-Q:0001534701-24-000104" ], "dps_declared": [ "10-Q:0001534701-24-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 35090000000.0, "cost_of_revenue": 30571000000.0, "gross_profit": null, "rnd": null, "sga": 593000000.0, "operating_income": null, "interest_expense": 266000000.0, "pretax_income": null, "income_tax": 510000000.0, "net_income_incl_nci": 1734000000.0, "nci_profit": 37000000.0, "net_income": 1697000000.0, "net_income_common": 1694000000.0, "eps_basic": 3.73, "eps_diluted": 3.72, "shares_basic": 454450000.0, "shares_diluted": 456168000.0, "dps_declared": 1.05, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-24-000132" ], "value_sources": { "revenue": [ "10-Q:0001534701-24-000132" ], "cost_of_revenue": [ "10-Q:0001534701-24-000132" ], "sga": [ "10-Q:0001534701-24-000132" ], "interest_expense": [ "10-Q:0001534701-24-000132" ], "income_tax": [ "10-Q:0001534701-24-000132" ], "net_income_incl_nci": [ "10-Q:0001534701-24-000132" ], "nci_profit": [ "10-Q:0001534701-24-000132" ], "net_income": [ "10-Q:0001534701-24-000132" ], "net_income_common": [ "10-Q:0001534701-24-000132" ], "eps_basic": [ "10-Q:0001534701-24-000132" ], "eps_diluted": [ "10-Q:0001534701-24-000132" ], "shares_basic": [ "10-Q:0001534701-24-000132" ], "shares_diluted": [ "10-Q:0001534701-24-000132" ], "dps_declared": [ "10-Q:0001534701-24-000132" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 39643000000.0, "cost_of_revenue": 34330000000.0, "gross_profit": null, "rnd": null, "sga": 669000000.0, "operating_income": null, "interest_expense": 221000000.0, "pretax_income": null, "income_tax": 670000000.0, "net_income_incl_nci": 2143000000.0, "nci_profit": 46000000.0, "net_income": 2097000000.0, "net_income_common": 2095000000.0, "eps_basic": 4.72, "eps_diluted": 4.69, "shares_basic": 444283000.0, "shares_diluted": 447258000.0, "dps_declared": 1.05, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-24-000166" ], "value_sources": { "revenue": [ "10-Q:0001534701-24-000166" ], "cost_of_revenue": [ "10-Q:0001534701-24-000166" ], "sga": [ "10-Q:0001534701-24-000166" ], "interest_expense": [ "10-Q:0001534701-24-000166" ], "income_tax": [ "10-Q:0001534701-24-000166" ], "net_income_incl_nci": [ "10-Q:0001534701-24-000166" ], "nci_profit": [ "10-Q:0001534701-24-000166" ], "net_income": [ "10-Q:0001534701-24-000166" ], "net_income_common": [ "10-Q:0001534701-24-000166" ], "eps_basic": [ "10-Q:0001534701-24-000166" ], "eps_diluted": [ "10-Q:0001534701-24-000166" ], "shares_basic": [ "10-Q:0001534701-24-000166" ], "shares_diluted": [ "10-Q:0001534701-24-000166" ], "dps_declared": [ "10-Q:0001534701-24-000166" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 38270000000.0, "cost_of_revenue": 33844000000.0, "gross_profit": null, "rnd": null, "sga": 658000000.0, "operating_income": null, "interest_expense": 218000000.0, "pretax_income": null, "income_tax": 476000000.0, "net_income_incl_nci": 1285000000.0, "nci_profit": 25000000.0, "net_income": 1260000000.0, "net_income_common": 1257000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "value_sources": { "revenue": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "cost_of_revenue": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "sga": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "interest_expense": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "income_tax": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "net_income_incl_nci": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "nci_profit": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "net_income": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "net_income_common": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 35811000000.0, "cost_of_revenue": 32386000000.0, "gross_profit": null, "rnd": null, "sga": 557000000.0, "operating_income": null, "interest_expense": 227000000.0, "pretax_income": null, "income_tax": 203000000.0, "net_income_incl_nci": 761000000.0, "nci_profit": 13000000.0, "net_income": 748000000.0, "net_income_common": 746000000.0, "eps_basic": 1.74, "eps_diluted": 1.73, "shares_basic": 428959000.0, "shares_diluted": 431906000.0, "dps_declared": 1.05, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-25-000094" ], "value_sources": { "revenue": [ "10-Q:0001534701-25-000094" ], "cost_of_revenue": [ "10-Q:0001534701-25-000094" ], "sga": [ "10-Q:0001534701-25-000094" ], "interest_expense": [ "10-Q:0001534701-25-000094" ], "income_tax": [ "10-Q:0001534701-25-000094" ], "net_income_incl_nci": [ "10-Q:0001534701-25-000094" ], "nci_profit": [ "10-Q:0001534701-25-000094" ], "net_income": [ "10-Q:0001534701-25-000094" ], "net_income_common": [ "10-Q:0001534701-25-000094" ], "eps_basic": [ "10-Q:0001534701-25-000094" ], "eps_diluted": [ "10-Q:0001534701-25-000094" ], "shares_basic": [ "10-Q:0001534701-25-000094" ], "shares_diluted": [ "10-Q:0001534701-25-000094" ], "dps_declared": [ "10-Q:0001534701-25-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 38129000000.0, "cost_of_revenue": 34628000000.0, "gross_profit": null, "rnd": null, "sga": 552000000.0, "operating_income": null, "interest_expense": 231000000.0, "pretax_income": null, "income_tax": 291000000.0, "net_income_incl_nci": 1020000000.0, "nci_profit": 5000000.0, "net_income": 1015000000.0, "net_income_common": 1012000000.0, "eps_basic": 2.39, "eps_diluted": 2.38, "shares_basic": 422869000.0, "shares_diluted": 425734000.0, "dps_declared": 1.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-25-000137" ], "value_sources": { "revenue": [ "10-Q:0001534701-25-000137" ], "cost_of_revenue": [ "10-Q:0001534701-25-000137" ], "sga": [ "10-Q:0001534701-25-000137" ], "interest_expense": [ "10-Q:0001534701-25-000137" ], "income_tax": [ "10-Q:0001534701-25-000137" ], "net_income_incl_nci": [ "10-Q:0001534701-25-000137" ], "nci_profit": [ "10-Q:0001534701-25-000137" ], "net_income": [ "10-Q:0001534701-25-000137" ], "net_income_common": [ "10-Q:0001534701-25-000137" ], "eps_basic": [ "10-Q:0001534701-25-000137" ], "eps_diluted": [ "10-Q:0001534701-25-000137" ], "shares_basic": [ "10-Q:0001534701-25-000137" ], "shares_diluted": [ "10-Q:0001534701-25-000137" ], "dps_declared": [ "10-Q:0001534701-25-000137" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 35528000000.0, "cost_of_revenue": 32194000000.0, "gross_profit": null, "rnd": null, "sga": 1194000000.0, "operating_income": null, "interest_expense": 229000000.0, "pretax_income": null, "income_tax": 44000000.0, "net_income_incl_nci": 369000000.0, "nci_profit": 23000000.0, "net_income": 346000000.0, "net_income_common": 343000000.0, "eps_basic": 0.82, "eps_diluted": 0.82, "shares_basic": 417305000.0, "shares_diluted": 418803000.0, "dps_declared": 1.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-25-000155" ], "value_sources": { "revenue": [ "10-Q:0001534701-25-000155" ], "cost_of_revenue": [ "10-Q:0001534701-25-000155" ], "sga": [ "10-Q:0001534701-25-000155" ], "interest_expense": [ "10-Q:0001534701-25-000155" ], "income_tax": [ "10-Q:0001534701-25-000155" ], "net_income_incl_nci": [ "10-Q:0001534701-25-000155" ], "nci_profit": [ "10-Q:0001534701-25-000155" ], "net_income": [ "10-Q:0001534701-25-000155" ], "net_income_common": [ "10-Q:0001534701-25-000155" ], "eps_basic": [ "10-Q:0001534701-25-000155" ], "eps_diluted": [ "10-Q:0001534701-25-000155" ], "shares_basic": [ "10-Q:0001534701-25-000155" ], "shares_diluted": [ "10-Q:0001534701-25-000155" ], "dps_declared": [ "10-Q:0001534701-25-000155" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 33685000000.0, "cost_of_revenue": 30754000000.0, "gross_profit": null, "rnd": null, "sga": 511000000.0, "operating_income": null, "interest_expense": 220000000.0, "pretax_income": null, "income_tax": -38000000.0, "net_income_incl_nci": 25000000.0, "nci_profit": 17000000.0, "net_income": 8000000.0, "net_income_common": 6000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "value_sources": { "revenue": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "cost_of_revenue": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "sga": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "interest_expense": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "income_tax": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "net_income_incl_nci": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "nci_profit": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "net_income": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "net_income_common": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 30430000000.0, "cost_of_revenue": 27660000000.0, "gross_profit": null, "rnd": null, "sga": 519000000.0, "operating_income": null, "interest_expense": 221000000.0, "pretax_income": null, "income_tax": 122000000.0, "net_income_incl_nci": 526000000.0, "nci_profit": 39000000.0, "net_income": 487000000.0, "net_income_common": 485000000.0, "eps_basic": 1.19, "eps_diluted": 1.18, "shares_basic": 409182000.0, "shares_diluted": 410505000.0, "dps_declared": 1.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-26-000022" ], "value_sources": { "revenue": [ "10-Q:0001534701-26-000022" ], "cost_of_revenue": [ "10-Q:0001534701-26-000022" ], "sga": [ "10-Q:0001534701-26-000022" ], "interest_expense": [ "10-Q:0001534701-26-000022" ], "income_tax": [ "10-Q:0001534701-26-000022" ], "net_income_incl_nci": [ "10-Q:0001534701-26-000022" ], "nci_profit": [ "10-Q:0001534701-26-000022" ], "net_income": [ "10-Q:0001534701-26-000022" ], "net_income_common": [ "10-Q:0001534701-26-000022" ], "eps_basic": [ "10-Q:0001534701-26-000022" ], "eps_diluted": [ "10-Q:0001534701-26-000022" ], "shares_basic": [ "10-Q:0001534701-26-000022" ], "shares_diluted": [ "10-Q:0001534701-26-000022" ], "dps_declared": [ "10-Q:0001534701-26-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 33323000000.0, "cost_of_revenue": 29077000000.0, "gross_profit": null, "rnd": null, "sga": 582000000.0, "operating_income": null, "interest_expense": 264000000.0, "pretax_income": null, "income_tax": 212000000.0, "net_income_incl_nci": 908000000.0, "nci_profit": 31000000.0, "net_income": 877000000.0, "net_income_common": 875000000.0, "eps_basic": 2.15, "eps_diluted": 2.15, "shares_basic": 406763000.0, "shares_diluted": 407929000.0, "dps_declared": 1.2, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-26-000032" ], "value_sources": { "revenue": [ "10-Q:0001534701-26-000032" ], "cost_of_revenue": [ "10-Q:0001534701-26-000032" ], "sga": [ "10-Q:0001534701-26-000032" ], "interest_expense": [ "10-Q:0001534701-26-000032" ], "income_tax": [ "10-Q:0001534701-26-000032" ], "net_income_incl_nci": [ "10-Q:0001534701-26-000032" ], "nci_profit": [ "10-Q:0001534701-26-000032" ], "net_income": [ "10-Q:0001534701-26-000032" ], "net_income_common": [ "10-Q:0001534701-26-000032" ], "eps_basic": [ "10-Q:0001534701-26-000032" ], "eps_diluted": [ "10-Q:0001534701-26-000032" ], "shares_basic": [ "10-Q:0001534701-26-000032" ], "shares_diluted": [ "10-Q:0001534701-26-000032" ], "dps_declared": [ "10-Q:0001534701-26-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 34515000000.0, "cost_of_revenue": 30219000000.0, "gross_profit": null, "rnd": null, "sga": 792000000.0, "operating_income": null, "interest_expense": 259000000.0, "pretax_income": null, "income_tax": 32000000.0, "net_income_incl_nci": 167000000.0, "nci_profit": 34000000.0, "net_income": 133000000.0, "net_income_common": 131000000.0, "eps_basic": 0.32, "eps_diluted": 0.32, "shares_basic": 404508000.0, "shares_diluted": 405549000.0, "dps_declared": 1.2, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-26-000037" ], "value_sources": { "revenue": [ "10-Q:0001534701-26-000037" ], "cost_of_revenue": [ "10-Q:0001534701-26-000037" ], "sga": [ "10-Q:0001534701-26-000037" ], "interest_expense": [ "10-Q:0001534701-26-000037" ], "income_tax": [ "10-Q:0001534701-26-000037" ], "net_income_incl_nci": [ "10-Q:0001534701-26-000037" ], "nci_profit": [ "10-Q:0001534701-26-000037" ], "net_income": [ "10-Q:0001534701-26-000037" ], "net_income_common": [ "10-Q:0001534701-26-000037" ], "eps_basic": [ "10-Q:0001534701-26-000037" ], "eps_diluted": [ "10-Q:0001534701-26-000037" ], "shares_basic": [ "10-Q:0001534701-26-000037" ], "shares_diluted": [ "10-Q:0001534701-26-000037" ], "dps_declared": [ "10-Q:0001534701-26-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 34108000000.0, "cost_of_revenue": 29137000000.0, "gross_profit": null, "rnd": null, "sga": 544000000.0, "operating_income": null, "interest_expense": 295000000.0, "pretax_income": null, "income_tax": 526000000.0, "net_income_incl_nci": 2927000000.0, "nci_profit": 21000000.0, "net_income": 2906000000.0, "net_income_common": 2903000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "value_sources": { "revenue": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "cost_of_revenue": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "sga": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "interest_expense": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "income_tax": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "net_income_incl_nci": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "nci_profit": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "net_income": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "net_income_common": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 32540000000.0, "cost_of_revenue": 29216000000.0, "gross_profit": null, "rnd": null, "sga": 537000000.0, "operating_income": null, "interest_expense": 286000000.0, "pretax_income": null, "income_tax": 41000000.0, "net_income_incl_nci": 219000000.0, "nci_profit": 12000000.0, "net_income": 207000000.0, "net_income_common": 205000000.0, "eps_basic": 0.51, "eps_diluted": 0.51, "shares_basic": 402036000.0, "shares_diluted": 403273000.0, "dps_declared": 1.27, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-26-000022" ], "value_sources": { "revenue": [ "10-Q:0001534701-26-000022" ], "cost_of_revenue": [ "10-Q:0001534701-26-000022" ], "sga": [ "10-Q:0001534701-26-000022" ], "interest_expense": [ "10-Q:0001534701-26-000022" ], "income_tax": [ "10-Q:0001534701-26-000022" ], "net_income_incl_nci": [ "10-Q:0001534701-26-000022" ], "nci_profit": [ "10-Q:0001534701-26-000022" ], "net_income": [ "10-Q:0001534701-26-000022" ], "net_income_common": [ "10-Q:0001534701-26-000022" ], "eps_basic": [ "10-Q:0001534701-26-000022" ], "eps_diluted": [ "10-Q:0001534701-26-000022" ], "shares_basic": [ "10-Q:0001534701-26-000022" ], "shares_diluted": [ "10-Q:0001534701-26-000022" ], "dps_declared": [ "10-Q:0001534701-26-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 51004000000.0, "cost_of_revenue": 43664000000.0, "gross_profit": null, "rnd": null, "sga": 538000000.0, "operating_income": null, "interest_expense": 314000000.0, "pretax_income": null, "income_tax": 1092000000.0, "net_income_incl_nci": 3879000000.0, "nci_profit": 32000000.0, "net_income": 3847000000.0, "net_income_common": 3844000000.0, "eps_basic": 9.59, "eps_diluted": 9.55, "shares_basic": 400954000.0, "shares_diluted": 402618000.0, "dps_declared": 1.27, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-26-000032" ], "value_sources": { "revenue": [ "10-Q:0001534701-26-000032" ], "cost_of_revenue": [ "10-Q:0001534701-26-000032" ], "sga": [ "10-Q:0001534701-26-000032" ], "interest_expense": [ "10-Q:0001534701-26-000032" ], "income_tax": [ "10-Q:0001534701-26-000032" ], "net_income_incl_nci": [ "10-Q:0001534701-26-000032" ], "nci_profit": [ "10-Q:0001534701-26-000032" ], "net_income": [ "10-Q:0001534701-26-000032" ], "net_income_common": [ "10-Q:0001534701-26-000032" ], "eps_basic": [ "10-Q:0001534701-26-000032" ], "eps_diluted": [ "10-Q:0001534701-26-000032" ], "shares_basic": [ "10-Q:0001534701-26-000032" ], "shares_diluted": [ "10-Q:0001534701-26-000032" ], "dps_declared": [ "10-Q:0001534701-26-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 50540000000.0, "cost_of_revenue": 40814000000.0, "gross_profit": null, "rnd": null, "sga": 625000000.0, "operating_income": null, "interest_expense": 243000000.0, "pretax_income": null, "income_tax": 1469000000.0, "net_income_incl_nci": 5639000000.0, "nci_profit": 23000000.0, "net_income": 5616000000.0, "net_income_common": 5614000000.0, "eps_basic": 14.14, "eps_diluted": 14.08, "shares_basic": 397011000.0, "shares_diluted": 398953000.0, "dps_declared": 1.27, "operating_lease_cost": null }, "sources": [ "10-Q:0001534701-26-000037" ], "value_sources": { "revenue": [ "10-Q:0001534701-26-000037" ], "cost_of_revenue": [ "10-Q:0001534701-26-000037" ], "sga": [ "10-Q:0001534701-26-000037" ], "interest_expense": [ "10-Q:0001534701-26-000037" ], "income_tax": [ "10-Q:0001534701-26-000037" ], "net_income_incl_nci": [ "10-Q:0001534701-26-000037" ], "nci_profit": [ "10-Q:0001534701-26-000037" ], "net_income": [ "10-Q:0001534701-26-000037" ], "net_income_common": [ "10-Q:0001534701-26-000037" ], "eps_basic": [ "10-Q:0001534701-26-000037" ], "eps_diluted": [ "10-Q:0001534701-26-000037" ], "shares_basic": [ "10-Q:0001534701-26-000037" ], "shares_diluted": [ "10-Q:0001534701-26-000037" ], "dps_declared": [ "10-Q:0001534701-26-000037" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 64129000000.0, "cost_of_revenue": 57707000000.0, "gross_profit": null, "rnd": 48000000.0, "sga": 1544000000.0, "operating_income": null, "interest_expense": 499000000.0, "pretax_income": -4964000000.0, "income_tax": -1250000000.0, "net_income_incl_nci": -3714000000.0, "nci_profit": 261000000.0, "net_income": -3975000000.0, "net_income_common": -3983000000.0, "eps_basic": -9.06, "eps_diluted": -9.06, "shares_basic": 439530000.0, "shares_diluted": 439530000.0, "dps_declared": 3.6, "operating_lease_cost": 527000000.0 }, "sources": [ "10-K:0001534701-21-000074", "10-K:0001534701-23-000053" ], "value_sources": { "revenue": [ "10-K:0001534701-23-000053" ], "cost_of_revenue": [ "10-K:0001534701-23-000053" ], "rnd": [ "10-K:0001534701-23-000053" ], "sga": [ "10-K:0001534701-23-000053" ], "interest_expense": [ "10-K:0001534701-23-000053" ], "pretax_income": [ "10-K:0001534701-21-000074" ], "income_tax": [ "10-K:0001534701-23-000053" ], "net_income_incl_nci": [ "10-K:0001534701-23-000053" ], "nci_profit": [ "10-K:0001534701-23-000053" ], "net_income": [ "10-K:0001534701-23-000053" ], "net_income_common": [ "10-K:0001534701-23-000053" ], "eps_basic": [ "10-K:0001534701-23-000053" ], "eps_diluted": [ "10-K:0001534701-23-000053" ], "shares_basic": [ "10-K:0001534701-23-000053" ], "shares_diluted": [ "10-K:0001534701-23-000053" ], "dps_declared": [ "10-K:0001534701-23-000053" ], "operating_lease_cost": [ "10-K:0001534701-23-000053" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 111476000000.0, "cost_of_revenue": 102102000000.0, "gross_profit": null, "rnd": 47000000.0, "sga": 1744000000.0, "operating_income": null, "interest_expense": 581000000.0, "pretax_income": null, "income_tax": 146000000.0, "net_income_incl_nci": 1594000000.0, "nci_profit": 277000000.0, "net_income": 1317000000.0, "net_income_common": 1306000000.0, "eps_basic": 2.97, "eps_diluted": 2.97, "shares_basic": 440028000.0, "shares_diluted": 440364000.0, "dps_declared": 3.62, "operating_lease_cost": 461000000.0 }, "sources": [ "10-K:0001534701-24-000078" ], "value_sources": { "revenue": [ "10-K:0001534701-24-000078" ], "cost_of_revenue": [ "10-K:0001534701-24-000078" ], "rnd": [ "10-K:0001534701-24-000078" ], "sga": [ "10-K:0001534701-24-000078" ], "interest_expense": [ "10-K:0001534701-24-000078" ], "income_tax": [ "10-K:0001534701-24-000078" ], "net_income_incl_nci": [ "10-K:0001534701-24-000078" ], "nci_profit": [ "10-K:0001534701-24-000078" ], "net_income": [ "10-K:0001534701-24-000078" ], "net_income_common": [ "10-K:0001534701-24-000078" ], "eps_basic": [ "10-K:0001534701-24-000078" ], "eps_diluted": [ "10-K:0001534701-24-000078" ], "shares_basic": [ "10-K:0001534701-24-000078" ], "shares_diluted": [ "10-K:0001534701-24-000078" ], "dps_declared": [ "10-K:0001534701-24-000078" ], "operating_lease_cost": [ "10-K:0001534701-24-000078" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 169990000000.0, "cost_of_revenue": 149932000000.0, "gross_profit": null, "rnd": 42000000.0, "sga": 2168000000.0, "operating_income": null, "interest_expense": 619000000.0, "pretax_income": null, "income_tax": 3248000000.0, "net_income_incl_nci": 11391000000.0, "nci_profit": 367000000.0, "net_income": 11024000000.0, "net_income_common": 11014000000.0, "eps_basic": 23.36, "eps_diluted": 23.27, "shares_basic": 471497000.0, "shares_diluted": 473731000.0, "dps_declared": 3.83, "operating_lease_cost": 387000000.0 }, "sources": [ "10-K:0001534701-25-000074" ], "value_sources": { "revenue": [ "10-K:0001534701-25-000074" ], "cost_of_revenue": [ "10-K:0001534701-25-000074" ], "rnd": [ "10-K:0001534701-25-000074" ], "sga": [ "10-K:0001534701-25-000074" ], "interest_expense": [ "10-K:0001534701-25-000074" ], "income_tax": [ "10-K:0001534701-25-000074" ], "net_income_incl_nci": [ "10-K:0001534701-25-000074" ], "nci_profit": [ "10-K:0001534701-25-000074" ], "net_income": [ "10-K:0001534701-25-000074" ], "net_income_common": [ "10-K:0001534701-25-000074" ], "eps_basic": [ "10-K:0001534701-25-000074" ], "eps_diluted": [ "10-K:0001534701-25-000074" ], "shares_basic": [ "10-K:0001534701-25-000074" ], "shares_diluted": [ "10-K:0001534701-25-000074" ], "dps_declared": [ "10-K:0001534701-25-000074" ], "operating_lease_cost": [ "10-K:0001534701-25-000074" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 147399000000.0, "cost_of_revenue": 128086000000.0, "gross_profit": null, "rnd": 27000000.0, "sga": 2525000000.0, "operating_income": null, "interest_expense": 897000000.0, "pretax_income": null, "income_tax": 2230000000.0, "net_income_incl_nci": 7239000000.0, "nci_profit": 224000000.0, "net_income": 7015000000.0, "net_income_common": 7004000000.0, "eps_basic": 15.56, "eps_diluted": 15.48, "shares_basic": 450136000.0, "shares_diluted": 453210000.0, "dps_declared": 4.2, "operating_lease_cost": 390000000.0 }, "sources": [ "10-K:0001534701-26-000006" ], "value_sources": { "revenue": [ "10-K:0001534701-26-000006" ], "cost_of_revenue": [ "10-K:0001534701-26-000006" ], "rnd": [ "10-K:0001534701-26-000006" ], "sga": [ "10-K:0001534701-26-000006" ], "interest_expense": [ "10-K:0001534701-26-000006" ], "income_tax": [ "10-K:0001534701-26-000006" ], "net_income_incl_nci": [ "10-K:0001534701-26-000006" ], "nci_profit": [ "10-K:0001534701-26-000006" ], "net_income": [ "10-K:0001534701-26-000006" ], "net_income_common": [ "10-K:0001534701-26-000006" ], "eps_basic": [ "10-K:0001534701-26-000006" ], "eps_diluted": [ "10-K:0001534701-26-000006" ], "shares_basic": [ "10-K:0001534701-26-000006" ], "shares_diluted": [ "10-K:0001534701-26-000006" ], "dps_declared": [ "10-K:0001534701-26-000006" ], "operating_lease_cost": [ "10-K:0001534701-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 143153000000.0, "cost_of_revenue": 129962000000.0, "gross_profit": null, "rnd": 15000000.0, "sga": 2814000000.0, "operating_income": null, "interest_expense": 907000000.0, "pretax_income": null, "income_tax": 500000000.0, "net_income_incl_nci": 2175000000.0, "nci_profit": 58000000.0, "net_income": 2117000000.0, "net_income_common": 2107000000.0, "eps_basic": 5.01, "eps_diluted": 4.99, "shares_basic": 420174000.0, "shares_diluted": 421888000.0, "dps_declared": 4.5, "operating_lease_cost": 478000000.0 }, "sources": [ "10-K:0001534701-26-000006" ], "value_sources": { "revenue": [ "10-K:0001534701-26-000006" ], "cost_of_revenue": [ "10-K:0001534701-26-000006" ], "rnd": [ "10-K:0001534701-26-000006" ], "sga": [ "10-K:0001534701-26-000006" ], "interest_expense": [ "10-K:0001534701-26-000006" ], "income_tax": [ "10-K:0001534701-26-000006" ], "net_income_incl_nci": [ "10-K:0001534701-26-000006" ], "nci_profit": [ "10-K:0001534701-26-000006" ], "net_income": [ "10-K:0001534701-26-000006" ], "net_income_common": [ "10-K:0001534701-26-000006" ], "eps_basic": [ "10-K:0001534701-26-000006" ], "eps_diluted": [ "10-K:0001534701-26-000006" ], "shares_basic": [ "10-K:0001534701-26-000006" ], "shares_diluted": [ "10-K:0001534701-26-000006" ], "dps_declared": [ "10-K:0001534701-26-000006" ], "operating_lease_cost": [ "10-K:0001534701-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 132376000000.0, "cost_of_revenue": 116093000000.0, "gross_profit": null, "rnd": 6000000.0, "sga": 2437000000.0, "operating_income": null, "interest_expense": 1039000000.0, "pretax_income": null, "income_tax": 892000000.0, "net_income_incl_nci": 4528000000.0, "nci_profit": 125000000.0, "net_income": 4403000000.0, "net_income_common": 4394000000.0, "eps_basic": 10.82, "eps_diluted": 10.79, "shares_basic": 406008000.0, "shares_diluted": 408053000.0, "dps_declared": 4.75, "operating_lease_cost": 597000000.0 }, "sources": [ "10-K:0001534701-26-000006" ], "value_sources": { "revenue": [ "10-K:0001534701-26-000006" ], "cost_of_revenue": [ "10-K:0001534701-26-000006" ], "rnd": [ "10-K:0001534701-26-000006" ], "sga": [ "10-K:0001534701-26-000006" ], "interest_expense": [ "10-K:0001534701-26-000006" ], "income_tax": [ "10-K:0001534701-26-000006" ], "net_income_incl_nci": [ "10-K:0001534701-26-000006" ], "nci_profit": [ "10-K:0001534701-26-000006" ], "net_income": [ "10-K:0001534701-26-000006" ], "net_income_common": [ "10-K:0001534701-26-000006" ], "eps_basic": [ "10-K:0001534701-26-000006" ], "eps_diluted": [ "10-K:0001534701-26-000006" ], "shares_basic": [ "10-K:0001534701-26-000006" ], "shares_diluted": [ "10-K:0001534701-26-000006" ], "dps_declared": [ "10-K:0001534701-26-000006" ], "operating_lease_cost": [ "10-K:0001534701-26-000006" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 1221000000.0, "short_term_investments": null, "receivables": 4559000000.0, "inventory": 5331000000.0, "current_assets": 11705000000.0, "ppe_net": null, "goodwill": 1425000000.0, "intangibles": 880000000.0, "total_assets": 53460000000.0, "accounts_payable": 4882000000.0, "short_term_borrowings": null, "debt_current": 2243000000.0, "current_liabilities": 10529000000.0, "long_term_debt": 10720000000.0, "total_liabilities": 29821000000.0, "temporary_equity": null, "equity_parent": 21372000000.0, "nci": 2267000000.0, "equity_total": 23639000000.0, "liabilities_and_equity": 53460000000.0, "shares_outstanding": null, "retained_earnings": 19168000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 703000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-20-000085" ], "value_sources": { "cash": [ "10-Q:0001534701-20-000085" ], "receivables": [ "10-Q:0001534701-20-000085" ], "inventory": [ "10-Q:0001534701-20-000085" ], "current_assets": [ "10-Q:0001534701-20-000085" ], "goodwill": [ "10-Q:0001534701-20-000085" ], "intangibles": [ "10-Q:0001534701-20-000085" ], "total_assets": [ "10-Q:0001534701-20-000085" ], "accounts_payable": [ "10-Q:0001534701-20-000085" ], "debt_current": [ "10-Q:0001534701-20-000085" ], "current_liabilities": [ "10-Q:0001534701-20-000085" ], "long_term_debt": [ "10-Q:0001534701-20-000085" ], "total_liabilities": [ "10-Q:0001534701-20-000085" ], "equity_parent": [ "10-Q:0001534701-20-000085" ], "nci": [ "10-Q:0001534701-20-000085" ], "equity_total": [ "10-Q:0001534701-20-000085" ], "liabilities_and_equity": [ "10-Q:0001534701-20-000085" ], "retained_earnings": [ "10-Q:0001534701-20-000085" ], "accrued_taxes_current": [ "10-Q:0001534701-20-000085" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 1890000000.0, "short_term_investments": null, "receivables": 4852000000.0, "inventory": 5136000000.0, "current_assets": 12499000000.0, "ppe_net": 24282000000.0, "goodwill": 1425000000.0, "intangibles": 874000000.0, "total_assets": 54518000000.0, "accounts_payable": 4902000000.0, "short_term_borrowings": null, "debt_current": 1783000000.0, "current_liabilities": 10023000000.0, "long_term_debt": 12663000000.0, "total_liabilities": 31223000000.0, "temporary_equity": null, "equity_parent": 20715000000.0, "nci": 2580000000.0, "equity_total": 23295000000.0, "liabilities_and_equity": 54518000000.0, "shares_outstanding": null, "retained_earnings": 18631000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1046000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-20-000120" ], "value_sources": { "cash": [ "10-Q:0001534701-20-000120" ], "receivables": [ "10-Q:0001534701-20-000120" ], "inventory": [ "10-Q:0001534701-20-000120" ], "current_assets": [ "10-Q:0001534701-20-000120" ], "ppe_net": [ "10-Q:0001534701-20-000120" ], "goodwill": [ "10-Q:0001534701-20-000120" ], "intangibles": [ "10-Q:0001534701-20-000120" ], "total_assets": [ "10-Q:0001534701-20-000120" ], "accounts_payable": [ "10-Q:0001534701-20-000120" ], "debt_current": [ "10-Q:0001534701-20-000120" ], "current_liabilities": [ "10-Q:0001534701-20-000120" ], "long_term_debt": [ "10-Q:0001534701-20-000120" ], "total_liabilities": [ "10-Q:0001534701-20-000120" ], "equity_parent": [ "10-Q:0001534701-20-000120" ], "nci": [ "10-Q:0001534701-20-000120" ], "equity_total": [ "10-Q:0001534701-20-000120" ], "liabilities_and_equity": [ "10-Q:0001534701-20-000120" ], "retained_earnings": [ "10-Q:0001534701-20-000120" ], "accrued_taxes_current": [ "10-Q:0001534701-20-000120" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 1462000000.0, "short_term_investments": null, "receivables": 5963000000.0, "inventory": 4897000000.0, "current_assets": 12822000000.0, "ppe_net": 23489000000.0, "goodwill": 1425000000.0, "intangibles": 849000000.0, "total_assets": 54281000000.0, "accounts_payable": 4905000000.0, "short_term_borrowings": null, "debt_current": 1860000000.0, "current_liabilities": 10513000000.0, "long_term_debt": 12666000000.0, "total_liabilities": 31976000000.0, "temporary_equity": null, "equity_parent": 19722000000.0, "nci": 2583000000.0, "equity_total": 22305000000.0, "liabilities_and_equity": 54281000000.0, "shares_outstanding": null, "retained_earnings": 17436000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1229000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-20-000154" ], "value_sources": { "cash": [ "10-Q:0001534701-20-000154" ], "receivables": [ "10-Q:0001534701-20-000154" ], "inventory": [ "10-Q:0001534701-20-000154" ], "current_assets": [ "10-Q:0001534701-20-000154" ], "ppe_net": [ "10-Q:0001534701-20-000154" ], "goodwill": [ "10-Q:0001534701-20-000154" ], "intangibles": [ "10-Q:0001534701-20-000154" ], "total_assets": [ "10-Q:0001534701-20-000154" ], "accounts_payable": [ "10-Q:0001534701-20-000154" ], "debt_current": [ "10-Q:0001534701-20-000154" ], "current_liabilities": [ "10-Q:0001534701-20-000154" ], "long_term_debt": [ "10-Q:0001534701-20-000154" ], "total_liabilities": [ "10-Q:0001534701-20-000154" ], "equity_parent": [ "10-Q:0001534701-20-000154" ], "nci": [ "10-Q:0001534701-20-000154" ], "equity_total": [ "10-Q:0001534701-20-000154" ], "liabilities_and_equity": [ "10-Q:0001534701-20-000154" ], "retained_earnings": [ "10-Q:0001534701-20-000154" ], "accrued_taxes_current": [ "10-Q:0001534701-20-000154" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 2514000000.0, "short_term_investments": null, "receivables": 6522000000.0, "inventory": 3893000000.0, "current_assets": 13276000000.0, "ppe_net": 23716000000.0, "goodwill": 1425000000.0, "intangibles": 843000000.0, "total_assets": 54721000000.0, "accounts_payable": 5171000000.0, "short_term_borrowings": null, "debt_current": 987000000.0, "current_liabilities": 9518000000.0, "long_term_debt": 14906000000.0, "total_liabilities": 33198000000.0, "temporary_equity": null, "equity_parent": 18984000000.0, "nci": 2539000000.0, "equity_total": 21523000000.0, "liabilities_and_equity": 54721000000.0, "shares_outstanding": null, "retained_earnings": 16500000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 13037000000.0, "accrued_taxes_current": 1351000000.0, "commercial_paper": null, "operating_lease_liability": 1222000000.0, "operating_lease_liability_current": 369000000.0, "operating_lease_liability_noncurrent": 853000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 406000000.0, "operating_lease_payments_total": 1372000000.0, "operating_lease_imputed_interest": 150000000.0, "debt_maturity_y1": 987000000.0, "debt_maturity_y2": 2017000000.0, "debt_maturity_y3": 1015000000.0, "debt_maturity_y4": 1560000000.0, "debt_maturity_y5": 1176000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001534701-21-000074", "10-K:0001534701-22-000078" ], "value_sources": { "cash": [ "10-K:0001534701-22-000078" ], "receivables": [ "10-K:0001534701-22-000078" ], "inventory": [ "10-K:0001534701-22-000078" ], "current_assets": [ "10-K:0001534701-22-000078" ], "ppe_net": [ "10-K:0001534701-22-000078" ], "goodwill": [ "10-K:0001534701-22-000078" ], "intangibles": [ "10-K:0001534701-22-000078" ], "total_assets": [ "10-K:0001534701-22-000078" ], "accounts_payable": [ "10-K:0001534701-22-000078" ], "debt_current": [ "10-K:0001534701-22-000078" ], "current_liabilities": [ "10-K:0001534701-22-000078" ], "long_term_debt": [ "10-K:0001534701-22-000078" ], "total_liabilities": [ "10-K:0001534701-22-000078" ], "equity_parent": [ "10-K:0001534701-22-000078" ], "nci": [ "10-K:0001534701-22-000078" ], "equity_total": [ "10-K:0001534701-22-000078" ], "liabilities_and_equity": [ "10-K:0001534701-22-000078" ], "retained_earnings": [ "10-K:0001534701-22-000078" ], "equity_method_investments": [ "10-K:0001534701-22-000078" ], "accrued_taxes_current": [ "10-K:0001534701-22-000078" ], "operating_lease_liability": [ "10-K:0001534701-22-000078" ], "operating_lease_liability_current": [ "10-K:0001534701-22-000078" ], "operating_lease_liability_noncurrent": [ "10-K:0001534701-22-000078" ], "operating_lease_discount_rate": [ "10-K:0001534701-22-000078" ], "operating_lease_payments_y1": [ "10-K:0001534701-21-000074" ], "operating_lease_payments_total": [ "10-K:0001534701-21-000074" ], "operating_lease_imputed_interest": [ "10-K:0001534701-21-000074" ], "debt_maturity_y1": [ "10-K:0001534701-21-000074" ], "debt_maturity_y2": [ "10-K:0001534701-21-000074" ], "debt_maturity_y3": [ "10-K:0001534701-21-000074" ], "debt_maturity_y4": [ "10-K:0001534701-21-000074" ], "debt_maturity_y5": [ "10-K:0001534701-21-000074" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 1351000000.0, "short_term_investments": null, "receivables": 8165000000.0, "inventory": 4273000000.0, "current_assets": 14418000000.0, "ppe_net": 23677000000.0, "goodwill": 1425000000.0, "intangibles": 836000000.0, "total_assets": 55496000000.0, "accounts_payable": 7484000000.0, "short_term_borrowings": null, "debt_current": 516000000.0, "current_liabilities": 11431000000.0, "long_term_debt": 14906000000.0, "total_liabilities": 35039000000.0, "temporary_equity": null, "equity_parent": 17979000000.0, "nci": 2478000000.0, "equity_total": 20457000000.0, "liabilities_and_equity": 55496000000.0, "shares_outstanding": null, "retained_earnings": 15449000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1149000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-21-000106" ], "value_sources": { "cash": [ "10-Q:0001534701-21-000106" ], "receivables": [ "10-Q:0001534701-21-000106" ], "inventory": [ "10-Q:0001534701-21-000106" ], "current_assets": [ "10-Q:0001534701-21-000106" ], "ppe_net": [ "10-Q:0001534701-21-000106" ], "goodwill": [ "10-Q:0001534701-21-000106" ], "intangibles": [ "10-Q:0001534701-21-000106" ], "total_assets": [ "10-Q:0001534701-21-000106" ], "accounts_payable": [ "10-Q:0001534701-21-000106" ], "debt_current": [ "10-Q:0001534701-21-000106" ], "current_liabilities": [ "10-Q:0001534701-21-000106" ], "long_term_debt": [ "10-Q:0001534701-21-000106" ], "total_liabilities": [ "10-Q:0001534701-21-000106" ], "equity_parent": [ "10-Q:0001534701-21-000106" ], "nci": [ "10-Q:0001534701-21-000106" ], "equity_total": [ "10-Q:0001534701-21-000106" ], "liabilities_and_equity": [ "10-Q:0001534701-21-000106" ], "retained_earnings": [ "10-Q:0001534701-21-000106" ], "accrued_taxes_current": [ "10-Q:0001534701-21-000106" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 2207000000.0, "short_term_investments": null, "receivables": 8062000000.0, "inventory": 4752000000.0, "current_assets": 15780000000.0, "ppe_net": 23688000000.0, "goodwill": 1425000000.0, "intangibles": 825000000.0, "total_assets": 56977000000.0, "accounts_payable": 8066000000.0, "short_term_borrowings": null, "debt_current": 2489000000.0, "current_liabilities": 14551000000.0, "long_term_debt": 12924000000.0, "total_liabilities": 36375000000.0, "temporary_equity": null, "equity_parent": 18149000000.0, "nci": 2453000000.0, "equity_total": 20602000000.0, "liabilities_and_equity": 56977000000.0, "shares_outstanding": null, "retained_earnings": 15345000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1362000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-21-000150" ], "value_sources": { "cash": [ "10-Q:0001534701-21-000150" ], "receivables": [ "10-Q:0001534701-21-000150" ], "inventory": [ "10-Q:0001534701-21-000150" ], "current_assets": [ "10-Q:0001534701-21-000150" ], "ppe_net": [ "10-Q:0001534701-21-000150" ], "goodwill": [ "10-Q:0001534701-21-000150" ], "intangibles": [ "10-Q:0001534701-21-000150" ], "total_assets": [ "10-Q:0001534701-21-000150" ], "accounts_payable": [ "10-Q:0001534701-21-000150" ], "debt_current": [ "10-Q:0001534701-21-000150" ], "current_liabilities": [ "10-Q:0001534701-21-000150" ], "long_term_debt": [ "10-Q:0001534701-21-000150" ], "total_liabilities": [ "10-Q:0001534701-21-000150" ], "equity_parent": [ "10-Q:0001534701-21-000150" ], "nci": [ "10-Q:0001534701-21-000150" ], "equity_total": [ "10-Q:0001534701-21-000150" ], "liabilities_and_equity": [ "10-Q:0001534701-21-000150" ], "retained_earnings": [ "10-Q:0001534701-21-000150" ], "accrued_taxes_current": [ "10-Q:0001534701-21-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 2897000000.0, "short_term_investments": null, "receivables": 8006000000.0, "inventory": 4400000000.0, "current_assets": 16019000000.0, "ppe_net": 22377000000.0, "goodwill": 1425000000.0, "intangibles": 822000000.0, "total_assets": 56407000000.0, "accounts_payable": 8203000000.0, "short_term_borrowings": null, "debt_current": 1489000000.0, "current_liabilities": 13921000000.0, "long_term_debt": 13421000000.0, "total_liabilities": 35810000000.0, "temporary_equity": null, "equity_parent": 18139000000.0, "nci": 2458000000.0, "equity_total": 20597000000.0, "liabilities_and_equity": 56407000000.0, "shares_outstanding": null, "retained_earnings": 15350000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1287000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1000000000.0, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-21-000209" ], "value_sources": { "cash": [ "10-Q:0001534701-21-000209" ], "receivables": [ "10-Q:0001534701-21-000209" ], "inventory": [ "10-Q:0001534701-21-000209" ], "current_assets": [ "10-Q:0001534701-21-000209" ], "ppe_net": [ "10-Q:0001534701-21-000209" ], "goodwill": [ "10-Q:0001534701-21-000209" ], "intangibles": [ "10-Q:0001534701-21-000209" ], "total_assets": [ "10-Q:0001534701-21-000209" ], "accounts_payable": [ "10-Q:0001534701-21-000209" ], "debt_current": [ "10-Q:0001534701-21-000209" ], "current_liabilities": [ "10-Q:0001534701-21-000209" ], "long_term_debt": [ "10-Q:0001534701-21-000209" ], "total_liabilities": [ "10-Q:0001534701-21-000209" ], "equity_parent": [ "10-Q:0001534701-21-000209" ], "nci": [ "10-Q:0001534701-21-000209" ], "equity_total": [ "10-Q:0001534701-21-000209" ], "liabilities_and_equity": [ "10-Q:0001534701-21-000209" ], "retained_earnings": [ "10-Q:0001534701-21-000209" ], "accrued_taxes_current": [ "10-Q:0001534701-21-000209" ], "debt_maturity_y1": [ "10-Q:0001534701-21-000209" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 3147000000.0, "short_term_investments": null, "receivables": 7470000000.0, "inventory": 3394000000.0, "current_assets": 14697000000.0, "ppe_net": 22435000000.0, "goodwill": 1484000000.0, "intangibles": 813000000.0, "total_assets": 55594000000.0, "accounts_payable": 7629000000.0, "short_term_borrowings": null, "debt_current": 1489000000.0, "current_liabilities": 12801000000.0, "long_term_debt": 12959000000.0, "total_liabilities": 33957000000.0, "temporary_equity": null, "equity_parent": 19166000000.0, "nci": 2471000000.0, "equity_total": 21637000000.0, "liabilities_and_equity": 55594000000.0, "shares_outstanding": null, "retained_earnings": 16216000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 12832000000.0, "accrued_taxes_current": 1254000000.0, "commercial_paper": null, "operating_lease_liability": 1068000000.0, "operating_lease_liability_current": 343000000.0, "operating_lease_liability_noncurrent": 725000000.0, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": 367000000.0, "operating_lease_payments_total": 1188000000.0, "operating_lease_imputed_interest": 120000000.0, "debt_maturity_y1": 1489000000.0, "debt_maturity_y2": 524000000.0, "debt_maturity_y3": 1121000000.0, "debt_maturity_y4": 1179000000.0, "debt_maturity_y5": 1013000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001534701-22-000078", "10-K:0001534701-23-000053" ], "value_sources": { "cash": [ "10-K:0001534701-23-000053" ], "receivables": [ "10-K:0001534701-23-000053" ], "inventory": [ "10-K:0001534701-23-000053" ], "current_assets": [ "10-K:0001534701-23-000053" ], "ppe_net": [ "10-K:0001534701-23-000053" ], "goodwill": [ "10-K:0001534701-23-000053" ], "intangibles": [ "10-K:0001534701-23-000053" ], "total_assets": [ "10-K:0001534701-23-000053" ], "accounts_payable": [ "10-K:0001534701-23-000053" ], "debt_current": [ "10-K:0001534701-23-000053" ], "current_liabilities": [ "10-K:0001534701-23-000053" ], "long_term_debt": [ "10-K:0001534701-23-000053" ], "total_liabilities": [ "10-K:0001534701-23-000053" ], "equity_parent": [ "10-K:0001534701-23-000053" ], "nci": [ "10-K:0001534701-23-000053" ], "equity_total": [ "10-K:0001534701-23-000053" ], "liabilities_and_equity": [ "10-K:0001534701-23-000053" ], "retained_earnings": [ "10-K:0001534701-23-000053" ], "equity_method_investments": [ "10-K:0001534701-23-000053" ], "accrued_taxes_current": [ "10-K:0001534701-23-000053" ], "operating_lease_liability": [ "10-K:0001534701-23-000053" ], "operating_lease_liability_current": [ "10-K:0001534701-23-000053" ], "operating_lease_liability_noncurrent": [ "10-K:0001534701-23-000053" ], "operating_lease_discount_rate": [ "10-K:0001534701-23-000053" ], "operating_lease_payments_y1": [ "10-K:0001534701-22-000078" ], "operating_lease_payments_total": [ "10-K:0001534701-22-000078" ], "operating_lease_imputed_interest": [ "10-K:0001534701-22-000078" ], "debt_maturity_y1": [ "10-K:0001534701-22-000078" ], "debt_maturity_y2": [ "10-K:0001534701-22-000078" ], "debt_maturity_y3": [ "10-K:0001534701-22-000078" ], "debt_maturity_y4": [ "10-K:0001534701-22-000078" ], "debt_maturity_y5": [ "10-K:0001534701-22-000078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 3335000000.0, "short_term_investments": null, "receivables": 10455000000.0, "inventory": 4530000000.0, "current_assets": 19854000000.0, "ppe_net": 22333000000.0, "goodwill": 1484000000.0, "intangibles": 819000000.0, "total_assets": 60638000000.0, "accounts_payable": 12047000000.0, "short_term_borrowings": null, "debt_current": 1474000000.0, "current_liabilities": 17603000000.0, "long_term_debt": 12960000000.0, "total_liabilities": 38517000000.0, "temporary_equity": null, "equity_parent": 21815000000.0, "nci": 306000000.0, "equity_total": 22121000000.0, "liabilities_and_equity": 60638000000.0, "shares_outstanding": null, "retained_earnings": 16391000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1363000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-22-000103" ], "value_sources": { "cash": [ "10-Q:0001534701-22-000103" ], "receivables": [ "10-Q:0001534701-22-000103" ], "inventory": [ "10-Q:0001534701-22-000103" ], "current_assets": [ "10-Q:0001534701-22-000103" ], "ppe_net": [ "10-Q:0001534701-22-000103" ], "goodwill": [ "10-Q:0001534701-22-000103" ], "intangibles": [ "10-Q:0001534701-22-000103" ], "total_assets": [ "10-Q:0001534701-22-000103" ], "accounts_payable": [ "10-Q:0001534701-22-000103" ], "debt_current": [ "10-Q:0001534701-22-000103" ], "current_liabilities": [ "10-Q:0001534701-22-000103" ], "long_term_debt": [ "10-Q:0001534701-22-000103" ], "total_liabilities": [ "10-Q:0001534701-22-000103" ], "equity_parent": [ "10-Q:0001534701-22-000103" ], "nci": [ "10-Q:0001534701-22-000103" ], "equity_total": [ "10-Q:0001534701-22-000103" ], "liabilities_and_equity": [ "10-Q:0001534701-22-000103" ], "retained_earnings": [ "10-Q:0001534701-22-000103" ], "accrued_taxes_current": [ "10-Q:0001534701-22-000103" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 2809000000.0, "short_term_investments": null, "receivables": 13393000000.0, "inventory": 4580000000.0, "current_assets": 22492000000.0, "ppe_net": 22229000000.0, "goodwill": 1486000000.0, "intangibles": 812000000.0, "total_assets": 62812000000.0, "accounts_payable": 12513000000.0, "short_term_borrowings": null, "debt_current": 526000000.0, "current_liabilities": 17608000000.0, "long_term_debt": 12443000000.0, "total_liabilities": 38239000000.0, "temporary_equity": null, "equity_parent": 24276000000.0, "nci": 297000000.0, "equity_total": 24573000000.0, "liabilities_and_equity": 62812000000.0, "shares_outstanding": null, "retained_earnings": 19087000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1723000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-22-000143" ], "value_sources": { "cash": [ "10-Q:0001534701-22-000143" ], "receivables": [ "10-Q:0001534701-22-000143" ], "inventory": [ "10-Q:0001534701-22-000143" ], "current_assets": [ "10-Q:0001534701-22-000143" ], "ppe_net": [ "10-Q:0001534701-22-000143" ], "goodwill": [ "10-Q:0001534701-22-000143" ], "intangibles": [ "10-Q:0001534701-22-000143" ], "total_assets": [ "10-Q:0001534701-22-000143" ], "accounts_payable": [ "10-Q:0001534701-22-000143" ], "debt_current": [ "10-Q:0001534701-22-000143" ], "current_liabilities": [ "10-Q:0001534701-22-000143" ], "long_term_debt": [ "10-Q:0001534701-22-000143" ], "total_liabilities": [ "10-Q:0001534701-22-000143" ], "equity_parent": [ "10-Q:0001534701-22-000143" ], "nci": [ "10-Q:0001534701-22-000143" ], "equity_total": [ "10-Q:0001534701-22-000143" ], "liabilities_and_equity": [ "10-Q:0001534701-22-000143" ], "retained_earnings": [ "10-Q:0001534701-22-000143" ], "accrued_taxes_current": [ "10-Q:0001534701-22-000143" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 3744000000.0, "short_term_investments": null, "receivables": 13652000000.0, "inventory": 4294000000.0, "current_assets": 23270000000.0, "ppe_net": 34962000000.0, "goodwill": 1486000000.0, "intangibles": 845000000.0, "total_assets": 77339000000.0, "accounts_payable": 11449000000.0, "short_term_borrowings": null, "debt_current": 1032000000.0, "current_liabilities": 17882000000.0, "long_term_debt": 16625000000.0, "total_liabilities": 44030000000.0, "temporary_equity": null, "equity_parent": 28233000000.0, "nci": 5076000000.0, "equity_total": 33309000000.0, "liabilities_and_equity": 77339000000.0, "shares_outstanding": null, "retained_earnings": 24008000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1836000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-22-000185" ], "value_sources": { "cash": [ "10-Q:0001534701-22-000185" ], "receivables": [ "10-Q:0001534701-22-000185" ], "inventory": [ "10-Q:0001534701-22-000185" ], "current_assets": [ "10-Q:0001534701-22-000185" ], "ppe_net": [ "10-Q:0001534701-22-000185" ], "goodwill": [ "10-Q:0001534701-22-000185" ], "intangibles": [ "10-Q:0001534701-22-000185" ], "total_assets": [ "10-Q:0001534701-22-000185" ], "accounts_payable": [ "10-Q:0001534701-22-000185" ], "debt_current": [ "10-Q:0001534701-22-000185" ], "current_liabilities": [ "10-Q:0001534701-22-000185" ], "long_term_debt": [ "10-Q:0001534701-22-000185" ], "total_liabilities": [ "10-Q:0001534701-22-000185" ], "equity_parent": [ "10-Q:0001534701-22-000185" ], "nci": [ "10-Q:0001534701-22-000185" ], "equity_total": [ "10-Q:0001534701-22-000185" ], "liabilities_and_equity": [ "10-Q:0001534701-22-000185" ], "retained_earnings": [ "10-Q:0001534701-22-000185" ], "accrued_taxes_current": [ "10-Q:0001534701-22-000185" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 6133000000.0, "short_term_investments": null, "receivables": 10985000000.0, "inventory": 3276000000.0, "current_assets": 21922000000.0, "ppe_net": 35163000000.0, "goodwill": 1486000000.0, "intangibles": 831000000.0, "total_assets": 76442000000.0, "accounts_payable": 10748000000.0, "short_term_borrowings": null, "debt_current": 529000000.0, "current_liabilities": 15889000000.0, "long_term_debt": 16661000000.0, "total_liabilities": 42336000000.0, "temporary_equity": null, "equity_parent": 29494000000.0, "nci": 4612000000.0, "equity_total": 34106000000.0, "liabilities_and_equity": 76442000000.0, "shares_outstanding": null, "retained_earnings": 25432000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 14414000000.0, "accrued_taxes_current": 1397000000.0, "commercial_paper": null, "operating_lease_liability": 1027000000.0, "operating_lease_liability_current": 282000000.0, "operating_lease_liability_noncurrent": 745000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 317000000.0, "operating_lease_payments_total": 1158000000.0, "operating_lease_imputed_interest": 131000000.0, "debt_maturity_y1": 529000000.0, "debt_maturity_y2": 1163000000.0, "debt_maturity_y3": 1991000000.0, "debt_maturity_y4": 1004000000.0, "debt_maturity_y5": 505000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001534701-23-000053", "10-K:0001534701-24-000078", "10-Q:0001534701-23-000080" ], "value_sources": { "cash": [ "10-K:0001534701-24-000078" ], "receivables": [ "10-K:0001534701-24-000078" ], "inventory": [ "10-K:0001534701-24-000078" ], "current_assets": [ "10-K:0001534701-24-000078" ], "ppe_net": [ "10-K:0001534701-24-000078" ], "goodwill": [ "10-K:0001534701-24-000078" ], "intangibles": [ "10-K:0001534701-24-000078" ], "total_assets": [ "10-K:0001534701-24-000078" ], "accounts_payable": [ "10-Q:0001534701-23-000080" ], "debt_current": [ "10-K:0001534701-24-000078" ], "current_liabilities": [ "10-K:0001534701-24-000078" ], "long_term_debt": [ "10-K:0001534701-24-000078" ], "total_liabilities": [ "10-K:0001534701-24-000078" ], "equity_parent": [ "10-K:0001534701-24-000078" ], "nci": [ "10-K:0001534701-24-000078" ], "equity_total": [ "10-K:0001534701-24-000078" ], "liabilities_and_equity": [ "10-K:0001534701-24-000078" ], "retained_earnings": [ "10-K:0001534701-24-000078" ], "equity_method_investments": [ "10-K:0001534701-24-000078" ], "accrued_taxes_current": [ "10-K:0001534701-24-000078" ], "operating_lease_liability": [ "10-K:0001534701-24-000078" ], "operating_lease_liability_current": [ "10-K:0001534701-24-000078" ], "operating_lease_liability_noncurrent": [ "10-K:0001534701-24-000078" ], "operating_lease_discount_rate": [ "10-K:0001534701-24-000078" ], "operating_lease_payments_y1": [ "10-K:0001534701-23-000053" ], "operating_lease_payments_total": [ "10-K:0001534701-23-000053" ], "operating_lease_imputed_interest": [ "10-K:0001534701-23-000053" ], "debt_maturity_y1": [ "10-K:0001534701-23-000053" ], "debt_maturity_y2": [ "10-K:0001534701-23-000053" ], "debt_maturity_y3": [ "10-K:0001534701-23-000053" ], "debt_maturity_y4": [ "10-K:0001534701-23-000053" ], "debt_maturity_y5": [ "10-K:0001534701-23-000053" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 6965000000.0, "short_term_investments": null, "receivables": 9326000000.0, "inventory": 5445000000.0, "current_assets": 22670000000.0, "ppe_net": 35111000000.0, "goodwill": 1486000000.0, "intangibles": 793000000.0, "total_assets": 77262000000.0, "accounts_payable": 9923000000.0, "short_term_borrowings": null, "debt_current": 825000000.0, "current_liabilities": 14705000000.0, "long_term_debt": 17660000000.0, "total_liabilities": 42346000000.0, "temporary_equity": null, "equity_parent": 30249000000.0, "nci": 4667000000.0, "equity_total": 34916000000.0, "liabilities_and_equity": 77262000000.0, "shares_outstanding": null, "retained_earnings": 26903000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1388000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-23-000080" ], "value_sources": { "cash": [ "10-Q:0001534701-23-000080" ], "receivables": [ "10-Q:0001534701-23-000080" ], "inventory": [ "10-Q:0001534701-23-000080" ], "current_assets": [ "10-Q:0001534701-23-000080" ], "ppe_net": [ "10-Q:0001534701-23-000080" ], "goodwill": [ "10-Q:0001534701-23-000080" ], "intangibles": [ "10-Q:0001534701-23-000080" ], "total_assets": [ "10-Q:0001534701-23-000080" ], "accounts_payable": [ "10-Q:0001534701-23-000080" ], "debt_current": [ "10-Q:0001534701-23-000080" ], "current_liabilities": [ "10-Q:0001534701-23-000080" ], "long_term_debt": [ "10-Q:0001534701-23-000080" ], "total_liabilities": [ "10-Q:0001534701-23-000080" ], "equity_parent": [ "10-Q:0001534701-23-000080" ], "nci": [ "10-Q:0001534701-23-000080" ], "equity_total": [ "10-Q:0001534701-23-000080" ], "liabilities_and_equity": [ "10-Q:0001534701-23-000080" ], "retained_earnings": [ "10-Q:0001534701-23-000080" ], "accrued_taxes_current": [ "10-Q:0001534701-23-000080" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 3029000000.0, "short_term_investments": null, "receivables": 9458000000.0, "inventory": 6380000000.0, "current_assets": 19898000000.0, "ppe_net": 35232000000.0, "goodwill": 1486000000.0, "intangibles": 786000000.0, "total_assets": 74886000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 832000000.0, "current_liabilities": 14971000000.0, "long_term_debt": 19034000000.0, "total_liabilities": 43826000000.0, "temporary_equity": null, "equity_parent": 29898000000.0, "nci": 1162000000.0, "equity_total": 31060000000.0, "liabilities_and_equity": 74886000000.0, "shares_outstanding": null, "retained_earnings": 28122000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1181000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-23-000123" ], "value_sources": { "cash": [ "10-Q:0001534701-23-000123" ], "receivables": [ "10-Q:0001534701-23-000123" ], "inventory": [ "10-Q:0001534701-23-000123" ], "current_assets": [ "10-Q:0001534701-23-000123" ], "ppe_net": [ "10-Q:0001534701-23-000123" ], "goodwill": [ "10-Q:0001534701-23-000123" ], "intangibles": [ "10-Q:0001534701-23-000123" ], "total_assets": [ "10-Q:0001534701-23-000123" ], "debt_current": [ "10-Q:0001534701-23-000123" ], "current_liabilities": [ "10-Q:0001534701-23-000123" ], "long_term_debt": [ "10-Q:0001534701-23-000123" ], "total_liabilities": [ "10-Q:0001534701-23-000123" ], "equity_parent": [ "10-Q:0001534701-23-000123" ], "nci": [ "10-Q:0001534701-23-000123" ], "equity_total": [ "10-Q:0001534701-23-000123" ], "liabilities_and_equity": [ "10-Q:0001534701-23-000123" ], "retained_earnings": [ "10-Q:0001534701-23-000123" ], "accrued_taxes_current": [ "10-Q:0001534701-23-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 3539000000.0, "short_term_investments": null, "receivables": 11976000000.0, "inventory": 5732000000.0, "current_assets": 22496000000.0, "ppe_net": 35533000000.0, "goodwill": 1555000000.0, "intangibles": 926000000.0, "total_assets": 77786000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 913000000.0, "current_liabilities": 17416000000.0, "long_term_debt": 18531000000.0, "total_liabilities": 45797000000.0, "temporary_equity": null, "equity_parent": 30821000000.0, "nci": 1168000000.0, "equity_total": 31989000000.0, "liabilities_and_equity": 77786000000.0, "shares_outstanding": null, "retained_earnings": 29751000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1345000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-23-000148" ], "value_sources": { "cash": [ "10-Q:0001534701-23-000148" ], "receivables": [ "10-Q:0001534701-23-000148" ], "inventory": [ "10-Q:0001534701-23-000148" ], "current_assets": [ "10-Q:0001534701-23-000148" ], "ppe_net": [ "10-Q:0001534701-23-000148" ], "goodwill": [ "10-Q:0001534701-23-000148" ], "intangibles": [ "10-Q:0001534701-23-000148" ], "total_assets": [ "10-Q:0001534701-23-000148" ], "debt_current": [ "10-Q:0001534701-23-000148" ], "current_liabilities": [ "10-Q:0001534701-23-000148" ], "long_term_debt": [ "10-Q:0001534701-23-000148" ], "total_liabilities": [ "10-Q:0001534701-23-000148" ], "equity_parent": [ "10-Q:0001534701-23-000148" ], "nci": [ "10-Q:0001534701-23-000148" ], "equity_total": [ "10-Q:0001534701-23-000148" ], "liabilities_and_equity": [ "10-Q:0001534701-23-000148" ], "retained_earnings": [ "10-Q:0001534701-23-000148" ], "accrued_taxes_current": [ "10-Q:0001534701-23-000148" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 3323000000.0, "short_term_investments": null, "receivables": 11730000000.0, "inventory": 3750000000.0, "current_assets": 19941000000.0, "ppe_net": 35712000000.0, "goodwill": 1550000000.0, "intangibles": 920000000.0, "total_assets": 75501000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1482000000.0, "current_liabilities": 15856000000.0, "long_term_debt": 17877000000.0, "total_liabilities": 43851000000.0, "temporary_equity": null, "equity_parent": 30583000000.0, "nci": 1067000000.0, "equity_total": 31650000000.0, "liabilities_and_equity": 75501000000.0, "shares_outstanding": null, "retained_earnings": 30550000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 14728000000.0, "accrued_taxes_current": 1200000000.0, "commercial_paper": null, "operating_lease_liability": 1152000000.0, "operating_lease_liability_current": 362000000.0, "operating_lease_liability_noncurrent": 790000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 406000000.0, "operating_lease_payments_total": 1289000000.0, "operating_lease_imputed_interest": 137000000.0, "debt_maturity_y1": 1482000000.0, "debt_maturity_y2": 1999000000.0, "debt_maturity_y3": 2253000000.0, "debt_maturity_y4": 1276000000.0, "debt_maturity_y5": 1313000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001534701-24-000078", "10-K:0001534701-25-000074" ], "value_sources": { "cash": [ "10-K:0001534701-25-000074" ], "receivables": [ "10-K:0001534701-25-000074" ], "inventory": [ "10-K:0001534701-25-000074" ], "current_assets": [ "10-K:0001534701-25-000074" ], "ppe_net": [ "10-K:0001534701-25-000074" ], "goodwill": [ "10-K:0001534701-25-000074" ], "intangibles": [ "10-K:0001534701-25-000074" ], "total_assets": [ "10-K:0001534701-25-000074" ], "debt_current": [ "10-K:0001534701-25-000074" ], "current_liabilities": [ "10-K:0001534701-25-000074" ], "long_term_debt": [ "10-K:0001534701-25-000074" ], "total_liabilities": [ "10-K:0001534701-25-000074" ], "equity_parent": [ "10-K:0001534701-25-000074" ], "nci": [ "10-K:0001534701-25-000074" ], "equity_total": [ "10-K:0001534701-25-000074" ], "liabilities_and_equity": [ "10-K:0001534701-25-000074" ], "retained_earnings": [ "10-K:0001534701-25-000074" ], "equity_method_investments": [ "10-K:0001534701-25-000074" ], "accrued_taxes_current": [ "10-K:0001534701-25-000074" ], "operating_lease_liability": [ "10-K:0001534701-25-000074" ], "operating_lease_liability_current": [ "10-K:0001534701-25-000074" ], "operating_lease_liability_noncurrent": [ "10-K:0001534701-25-000074" ], "operating_lease_discount_rate": [ "10-K:0001534701-25-000074" ], "operating_lease_payments_y1": [ "10-K:0001534701-24-000078" ], "operating_lease_payments_total": [ "10-K:0001534701-24-000078" ], "operating_lease_imputed_interest": [ "10-K:0001534701-24-000078" ], "debt_maturity_y1": [ "10-K:0001534701-24-000078" ], "debt_maturity_y2": [ "10-K:0001534701-24-000078" ], "debt_maturity_y3": [ "10-K:0001534701-24-000078" ], "debt_maturity_y4": [ "10-K:0001534701-24-000078" ], "debt_maturity_y5": [ "10-K:0001534701-24-000078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 1570000000.0, "short_term_investments": null, "receivables": 11532000000.0, "inventory": 6286000000.0, "current_assets": 20704000000.0, "ppe_net": 35549000000.0, "goodwill": 1553000000.0, "intangibles": 911000000.0, "total_assets": 76399000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 2325000000.0, "current_liabilities": 17667000000.0, "long_term_debt": 17829000000.0, "total_liabilities": 45606000000.0, "temporary_equity": null, "equity_parent": 29726000000.0, "nci": 1067000000.0, "equity_total": 30793000000.0, "liabilities_and_equity": 76399000000.0, "shares_outstanding": null, "retained_earnings": 30846000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1087000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-24-000104" ], "value_sources": { "cash": [ "10-Q:0001534701-24-000104" ], "receivables": [ "10-Q:0001534701-24-000104" ], "inventory": [ "10-Q:0001534701-24-000104" ], "current_assets": [ "10-Q:0001534701-24-000104" ], "ppe_net": [ "10-Q:0001534701-24-000104" ], "goodwill": [ "10-Q:0001534701-24-000104" ], "intangibles": [ "10-Q:0001534701-24-000104" ], "total_assets": [ "10-Q:0001534701-24-000104" ], "debt_current": [ "10-Q:0001534701-24-000104" ], "current_liabilities": [ "10-Q:0001534701-24-000104" ], "long_term_debt": [ "10-Q:0001534701-24-000104" ], "total_liabilities": [ "10-Q:0001534701-24-000104" ], "equity_parent": [ "10-Q:0001534701-24-000104" ], "nci": [ "10-Q:0001534701-24-000104" ], "equity_total": [ "10-Q:0001534701-24-000104" ], "liabilities_and_equity": [ "10-Q:0001534701-24-000104" ], "retained_earnings": [ "10-Q:0001534701-24-000104" ], "accrued_taxes_current": [ "10-Q:0001534701-24-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 2444000000.0, "short_term_investments": null, "receivables": 10887000000.0, "inventory": 6522000000.0, "current_assets": 20916000000.0, "ppe_net": 35229000000.0, "goodwill": 1553000000.0, "intangibles": 901000000.0, "total_assets": 75945000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 2780000000.0, "current_liabilities": 18271000000.0, "long_term_debt": 17180000000.0, "total_liabilities": 45438000000.0, "temporary_equity": null, "equity_parent": 29455000000.0, "nci": 1052000000.0, "equity_total": 30507000000.0, "liabilities_and_equity": 75945000000.0, "shares_outstanding": null, "retained_earnings": 31372000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1368000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-24-000132" ], "value_sources": { "cash": [ "10-Q:0001534701-24-000132" ], "receivables": [ "10-Q:0001534701-24-000132" ], "inventory": [ "10-Q:0001534701-24-000132" ], "current_assets": [ "10-Q:0001534701-24-000132" ], "ppe_net": [ "10-Q:0001534701-24-000132" ], "goodwill": [ "10-Q:0001534701-24-000132" ], "intangibles": [ "10-Q:0001534701-24-000132" ], "total_assets": [ "10-Q:0001534701-24-000132" ], "debt_current": [ "10-Q:0001534701-24-000132" ], "current_liabilities": [ "10-Q:0001534701-24-000132" ], "long_term_debt": [ "10-Q:0001534701-24-000132" ], "total_liabilities": [ "10-Q:0001534701-24-000132" ], "equity_parent": [ "10-Q:0001534701-24-000132" ], "nci": [ "10-Q:0001534701-24-000132" ], "equity_total": [ "10-Q:0001534701-24-000132" ], "liabilities_and_equity": [ "10-Q:0001534701-24-000132" ], "retained_earnings": [ "10-Q:0001534701-24-000132" ], "accrued_taxes_current": [ "10-Q:0001534701-24-000132" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 1637000000.0, "short_term_investments": null, "receivables": 10440000000.0, "inventory": 6037000000.0, "current_assets": 19307000000.0, "ppe_net": 35597000000.0, "goodwill": 1574000000.0, "intangibles": 1157000000.0, "total_assets": 75080000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1522000000.0, "current_liabilities": 15922000000.0, "long_term_debt": 18476000000.0, "total_liabilities": 45296000000.0, "temporary_equity": null, "equity_parent": 28722000000.0, "nci": 1062000000.0, "equity_total": 29784000000.0, "liabilities_and_equity": 75080000000.0, "shares_outstanding": null, "retained_earnings": 31237000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1206000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-24-000166" ], "value_sources": { "cash": [ "10-Q:0001534701-24-000166" ], "receivables": [ "10-Q:0001534701-24-000166" ], "inventory": [ "10-Q:0001534701-24-000166" ], "current_assets": [ "10-Q:0001534701-24-000166" ], "ppe_net": [ "10-Q:0001534701-24-000166" ], "goodwill": [ "10-Q:0001534701-24-000166" ], "intangibles": [ "10-Q:0001534701-24-000166" ], "total_assets": [ "10-Q:0001534701-24-000166" ], "debt_current": [ "10-Q:0001534701-24-000166" ], "current_liabilities": [ "10-Q:0001534701-24-000166" ], "long_term_debt": [ "10-Q:0001534701-24-000166" ], "total_liabilities": [ "10-Q:0001534701-24-000166" ], "equity_parent": [ "10-Q:0001534701-24-000166" ], "nci": [ "10-Q:0001534701-24-000166" ], "equity_total": [ "10-Q:0001534701-24-000166" ], "liabilities_and_equity": [ "10-Q:0001534701-24-000166" ], "retained_earnings": [ "10-Q:0001534701-24-000166" ], "accrued_taxes_current": [ "10-Q:0001534701-24-000166" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1738000000.0, "short_term_investments": null, "receivables": 11033000000.0, "inventory": 3995000000.0, "current_assets": 17910000000.0, "ppe_net": 35264000000.0, "goodwill": 1575000000.0, "intangibles": 1161000000.0, "total_assets": 72582000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1831000000.0, "current_liabilities": 15087000000.0, "long_term_debt": 18231000000.0, "total_liabilities": 44119000000.0, "temporary_equity": null, "equity_parent": 27408000000.0, "nci": 1055000000.0, "equity_total": 28463000000.0, "liabilities_and_equity": 72582000000.0, "shares_outstanding": null, "retained_earnings": 30771000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 14013000000.0, "accrued_taxes_current": 1060000000.0, "commercial_paper": null, "operating_lease_liability": 1355000000.0, "operating_lease_liability_current": 421000000.0, "operating_lease_liability_noncurrent": 934000000.0, "operating_lease_discount_rate": 0.048, "operating_lease_payments_y1": 476000000.0, "operating_lease_payments_total": 1526000000.0, "operating_lease_imputed_interest": 171000000.0, "debt_maturity_y1": 1831000000.0, "debt_maturity_y2": 1578000000.0, "debt_maturity_y3": 1262000000.0, "debt_maturity_y4": 1331000000.0, "debt_maturity_y5": 1228000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001534701-25-000074", "10-K:0001534701-26-000006" ], "value_sources": { "cash": [ "10-K:0001534701-26-000006" ], "receivables": [ "10-K:0001534701-26-000006" ], "inventory": [ "10-K:0001534701-26-000006" ], "current_assets": [ "10-K:0001534701-26-000006" ], "ppe_net": [ "10-K:0001534701-26-000006" ], "goodwill": [ "10-K:0001534701-26-000006" ], "intangibles": [ "10-K:0001534701-26-000006" ], "total_assets": [ "10-K:0001534701-26-000006" ], "debt_current": [ "10-K:0001534701-26-000006" ], "current_liabilities": [ "10-K:0001534701-26-000006" ], "long_term_debt": [ "10-K:0001534701-26-000006" ], "total_liabilities": [ "10-K:0001534701-26-000006" ], "equity_parent": [ "10-K:0001534701-26-000006" ], "nci": [ "10-K:0001534701-26-000006" ], "equity_total": [ "10-K:0001534701-26-000006" ], "liabilities_and_equity": [ "10-K:0001534701-26-000006" ], "retained_earnings": [ "10-K:0001534701-26-000006" ], "equity_method_investments": [ "10-K:0001534701-26-000006" ], "accrued_taxes_current": [ "10-K:0001534701-26-000006" ], "operating_lease_liability": [ "10-K:0001534701-26-000006" ], "operating_lease_liability_current": [ "10-K:0001534701-26-000006" ], "operating_lease_liability_noncurrent": [ "10-K:0001534701-26-000006" ], "operating_lease_discount_rate": [ "10-K:0001534701-26-000006" ], "operating_lease_payments_y1": [ "10-K:0001534701-25-000074" ], "operating_lease_payments_total": [ "10-K:0001534701-25-000074" ], "operating_lease_imputed_interest": [ "10-K:0001534701-25-000074" ], "debt_maturity_y1": [ "10-K:0001534701-25-000074" ], "debt_maturity_y2": [ "10-K:0001534701-25-000074" ], "debt_maturity_y3": [ "10-K:0001534701-25-000074" ], "debt_maturity_y4": [ "10-K:0001534701-25-000074" ], "debt_maturity_y5": [ "10-K:0001534701-25-000074" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 1489000000.0, "short_term_investments": null, "receivables": 10221000000.0, "inventory": 5240000000.0, "current_assets": 18279000000.0, "ppe_net": 34966000000.0, "goodwill": 1575000000.0, "intangibles": 1167000000.0, "total_assets": 71838000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1061000000.0, "current_liabilities": 14883000000.0, "long_term_debt": 17742000000.0, "total_liabilities": 43485000000.0, "temporary_equity": null, "equity_parent": 27273000000.0, "nci": 1080000000.0, "equity_total": 28353000000.0, "liabilities_and_equity": 71838000000.0, "shares_outstanding": null, "retained_earnings": 30785000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1247000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-25-000094" ], "value_sources": { "cash": [ "10-Q:0001534701-25-000094" ], "receivables": [ "10-Q:0001534701-25-000094" ], "inventory": [ "10-Q:0001534701-25-000094" ], "current_assets": [ "10-Q:0001534701-25-000094" ], "ppe_net": [ "10-Q:0001534701-25-000094" ], "goodwill": [ "10-Q:0001534701-25-000094" ], "intangibles": [ "10-Q:0001534701-25-000094" ], "total_assets": [ "10-Q:0001534701-25-000094" ], "debt_current": [ "10-Q:0001534701-25-000094" ], "current_liabilities": [ "10-Q:0001534701-25-000094" ], "long_term_debt": [ "10-Q:0001534701-25-000094" ], "total_liabilities": [ "10-Q:0001534701-25-000094" ], "equity_parent": [ "10-Q:0001534701-25-000094" ], "nci": [ "10-Q:0001534701-25-000094" ], "equity_total": [ "10-Q:0001534701-25-000094" ], "liabilities_and_equity": [ "10-Q:0001534701-25-000094" ], "retained_earnings": [ "10-Q:0001534701-25-000094" ], "accrued_taxes_current": [ "10-Q:0001534701-25-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 1052000000.0, "short_term_investments": null, "receivables": 11338000000.0, "inventory": 5583000000.0, "current_assets": 21076000000.0, "ppe_net": 36683000000.0, "goodwill": 1433000000.0, "intangibles": 1060000000.0, "total_assets": 75942000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 3735000000.0, "current_liabilities": 19685000000.0, "long_term_debt": 17200000000.0, "total_liabilities": 47315000000.0, "temporary_equity": null, "equity_parent": 27491000000.0, "nci": 1136000000.0, "equity_total": 28627000000.0, "liabilities_and_equity": 75942000000.0, "shares_outstanding": null, "retained_earnings": 31172000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1535000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-25-000137" ], "value_sources": { "cash": [ "10-Q:0001534701-25-000137" ], "receivables": [ "10-Q:0001534701-25-000137" ], "inventory": [ "10-Q:0001534701-25-000137" ], "current_assets": [ "10-Q:0001534701-25-000137" ], "ppe_net": [ "10-Q:0001534701-25-000137" ], "goodwill": [ "10-Q:0001534701-25-000137" ], "intangibles": [ "10-Q:0001534701-25-000137" ], "total_assets": [ "10-Q:0001534701-25-000137" ], "debt_current": [ "10-Q:0001534701-25-000137" ], "current_liabilities": [ "10-Q:0001534701-25-000137" ], "long_term_debt": [ "10-Q:0001534701-25-000137" ], "total_liabilities": [ "10-Q:0001534701-25-000137" ], "equity_parent": [ "10-Q:0001534701-25-000137" ], "nci": [ "10-Q:0001534701-25-000137" ], "equity_total": [ "10-Q:0001534701-25-000137" ], "liabilities_and_equity": [ "10-Q:0001534701-25-000137" ], "retained_earnings": [ "10-Q:0001534701-25-000137" ], "accrued_taxes_current": [ "10-Q:0001534701-25-000137" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 1845000000.0, "short_term_investments": null, "receivables": 10543000000.0, "inventory": 6419000000.0, "current_assets": 22017000000.0, "ppe_net": 36388000000.0, "goodwill": 1433000000.0, "intangibles": 1029000000.0, "total_assets": 76116000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 2587000000.0, "current_liabilities": 17946000000.0, "long_term_debt": 19168000000.0, "total_liabilities": 48039000000.0, "temporary_equity": null, "equity_parent": 26917000000.0, "nci": 1160000000.0, "equity_total": 28077000000.0, "liabilities_and_equity": 76116000000.0, "shares_outstanding": null, "retained_earnings": 30818000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1432000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-25-000155" ], "value_sources": { "cash": [ "10-Q:0001534701-25-000155" ], "receivables": [ "10-Q:0001534701-25-000155" ], "inventory": [ "10-Q:0001534701-25-000155" ], "current_assets": [ "10-Q:0001534701-25-000155" ], "ppe_net": [ "10-Q:0001534701-25-000155" ], "goodwill": [ "10-Q:0001534701-25-000155" ], "intangibles": [ "10-Q:0001534701-25-000155" ], "total_assets": [ "10-Q:0001534701-25-000155" ], "debt_current": [ "10-Q:0001534701-25-000155" ], "current_liabilities": [ "10-Q:0001534701-25-000155" ], "long_term_debt": [ "10-Q:0001534701-25-000155" ], "total_liabilities": [ "10-Q:0001534701-25-000155" ], "equity_parent": [ "10-Q:0001534701-25-000155" ], "nci": [ "10-Q:0001534701-25-000155" ], "equity_total": [ "10-Q:0001534701-25-000155" ], "liabilities_and_equity": [ "10-Q:0001534701-25-000155" ], "retained_earnings": [ "10-Q:0001534701-25-000155" ], "accrued_taxes_current": [ "10-Q:0001534701-25-000155" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1116000000.0, "short_term_investments": null, "receivables": 9771000000.0, "inventory": 5097000000.0, "current_assets": 17271000000.0, "ppe_net": 39097000000.0, "goodwill": 1433000000.0, "intangibles": 978000000.0, "total_assets": 73680000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1038000000.0, "current_liabilities": 13326000000.0, "long_term_debt": 18678000000.0, "total_liabilities": 43439000000.0, "temporary_equity": null, "equity_parent": 29093000000.0, "nci": 1148000000.0, "equity_total": 30241000000.0, "liabilities_and_equity": 73680000000.0, "shares_outstanding": null, "retained_earnings": 33239000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 11425000000.0, "accrued_taxes_current": 1362000000.0, "commercial_paper": null, "operating_lease_liability": 1870000000.0, "operating_lease_liability_current": 574000000.0, "operating_lease_liability_noncurrent": 1296000000.0, "operating_lease_discount_rate": 0.052, "operating_lease_payments_y1": 657000000.0, "operating_lease_payments_total": 2090000000.0, "operating_lease_imputed_interest": 220000000.0, "debt_maturity_y1": 1038000000.0, "debt_maturity_y2": 1282000000.0, "debt_maturity_y3": 1319000000.0, "debt_maturity_y4": 1217000000.0, "debt_maturity_y5": 1192000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001534701-26-000006", "10-Q:0001534701-26-000037" ], "value_sources": { "cash": [ "10-Q:0001534701-26-000037" ], "receivables": [ "10-Q:0001534701-26-000037" ], "inventory": [ "10-Q:0001534701-26-000037" ], "current_assets": [ "10-Q:0001534701-26-000037" ], "ppe_net": [ "10-Q:0001534701-26-000037" ], "goodwill": [ "10-Q:0001534701-26-000037" ], "intangibles": [ "10-Q:0001534701-26-000037" ], "total_assets": [ "10-Q:0001534701-26-000037" ], "debt_current": [ "10-Q:0001534701-26-000037" ], "current_liabilities": [ "10-Q:0001534701-26-000037" ], "long_term_debt": [ "10-Q:0001534701-26-000037" ], "total_liabilities": [ "10-Q:0001534701-26-000037" ], "equity_parent": [ "10-Q:0001534701-26-000037" ], "nci": [ "10-Q:0001534701-26-000037" ], "equity_total": [ "10-Q:0001534701-26-000037" ], "liabilities_and_equity": [ "10-Q:0001534701-26-000037" ], "retained_earnings": [ "10-Q:0001534701-26-000037" ], "equity_method_investments": [ "10-K:0001534701-26-000006" ], "accrued_taxes_current": [ "10-Q:0001534701-26-000037" ], "operating_lease_liability": [ "10-K:0001534701-26-000006" ], "operating_lease_liability_current": [ "10-K:0001534701-26-000006" ], "operating_lease_liability_noncurrent": [ "10-K:0001534701-26-000006" ], "operating_lease_discount_rate": [ "10-K:0001534701-26-000006" ], "operating_lease_payments_y1": [ "10-K:0001534701-26-000006" ], "operating_lease_payments_total": [ "10-K:0001534701-26-000006" ], "operating_lease_imputed_interest": [ "10-K:0001534701-26-000006" ], "debt_maturity_y1": [ "10-K:0001534701-26-000006" ], "debt_maturity_y2": [ "10-K:0001534701-26-000006" ], "debt_maturity_y3": [ "10-K:0001534701-26-000006" ], "debt_maturity_y4": [ "10-K:0001534701-26-000006" ], "debt_maturity_y5": [ "10-K:0001534701-26-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 5150000000.0, "short_term_investments": null, "receivables": 11910000000.0, "inventory": 6723000000.0, "current_assets": 27396000000.0, "ppe_net": 39149000000.0, "goodwill": 1433000000.0, "intangibles": 969000000.0, "total_assets": 84084000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 8448000000.0, "current_liabilities": 24191000000.0, "long_term_debt": 18676000000.0, "total_liabilities": 54403000000.0, "temporary_equity": null, "equity_parent": 28528000000.0, "nci": 1153000000.0, "equity_total": 29681000000.0, "liabilities_and_equity": 84084000000.0, "shares_outstanding": null, "retained_earnings": 32934000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1184000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-26-000022" ], "value_sources": { "cash": [ "10-Q:0001534701-26-000022" ], "receivables": [ "10-Q:0001534701-26-000022" ], "inventory": [ "10-Q:0001534701-26-000022" ], "current_assets": [ "10-Q:0001534701-26-000022" ], "ppe_net": [ "10-Q:0001534701-26-000022" ], "goodwill": [ "10-Q:0001534701-26-000022" ], "intangibles": [ "10-Q:0001534701-26-000022" ], "total_assets": [ "10-Q:0001534701-26-000022" ], "debt_current": [ "10-Q:0001534701-26-000022" ], "current_liabilities": [ "10-Q:0001534701-26-000022" ], "long_term_debt": [ "10-Q:0001534701-26-000022" ], "total_liabilities": [ "10-Q:0001534701-26-000022" ], "equity_parent": [ "10-Q:0001534701-26-000022" ], "nci": [ "10-Q:0001534701-26-000022" ], "equity_total": [ "10-Q:0001534701-26-000022" ], "liabilities_and_equity": [ "10-Q:0001534701-26-000022" ], "retained_earnings": [ "10-Q:0001534701-26-000022" ], "accrued_taxes_current": [ "10-Q:0001534701-26-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 4099000000.0, "short_term_investments": null, "receivables": 11717000000.0, "inventory": 5922000000.0, "current_assets": 24221000000.0, "ppe_net": 39649000000.0, "goodwill": 1433000000.0, "intangibles": 955000000.0, "total_assets": 81810000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1797000000.0, "current_liabilities": 18354000000.0, "long_term_debt": 18768000000.0, "total_liabilities": 49107000000.0, "temporary_equity": null, "equity_parent": 31506000000.0, "nci": 1197000000.0, "equity_total": 32703000000.0, "liabilities_and_equity": 81810000000.0, "shares_outstanding": null, "retained_earnings": 36270000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2012000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-26-000032" ], "value_sources": { "cash": [ "10-Q:0001534701-26-000032" ], "receivables": [ "10-Q:0001534701-26-000032" ], "inventory": [ "10-Q:0001534701-26-000032" ], "current_assets": [ "10-Q:0001534701-26-000032" ], "ppe_net": [ "10-Q:0001534701-26-000032" ], "goodwill": [ "10-Q:0001534701-26-000032" ], "intangibles": [ "10-Q:0001534701-26-000032" ], "total_assets": [ "10-Q:0001534701-26-000032" ], "debt_current": [ "10-Q:0001534701-26-000032" ], "current_liabilities": [ "10-Q:0001534701-26-000032" ], "long_term_debt": [ "10-Q:0001534701-26-000032" ], "total_liabilities": [ "10-Q:0001534701-26-000032" ], "equity_parent": [ "10-Q:0001534701-26-000032" ], "nci": [ "10-Q:0001534701-26-000032" ], "equity_total": [ "10-Q:0001534701-26-000032" ], "liabilities_and_equity": [ "10-Q:0001534701-26-000032" ], "retained_earnings": [ "10-Q:0001534701-26-000032" ], "accrued_taxes_current": [ "10-Q:0001534701-26-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 5848000000.0, "short_term_investments": null, "receivables": 13231000000.0, "inventory": 6248000000.0, "current_assets": 27921000000.0, "ppe_net": 39733000000.0, "goodwill": 1433000000.0, "intangibles": 968000000.0, "total_assets": 85955000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1045000000.0, "current_liabilities": 20775000000.0, "long_term_debt": 17485000000.0, "total_liabilities": 50452000000.0, "temporary_equity": null, "equity_parent": 34331000000.0, "nci": 1172000000.0, "equity_total": 35503000000.0, "liabilities_and_equity": 85955000000.0, "shares_outstanding": null, "retained_earnings": 41380000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2687000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001534701-26-000037" ], "value_sources": { "cash": [ "10-Q:0001534701-26-000037" ], "receivables": [ "10-Q:0001534701-26-000037" ], "inventory": [ "10-Q:0001534701-26-000037" ], "current_assets": [ "10-Q:0001534701-26-000037" ], "ppe_net": [ "10-Q:0001534701-26-000037" ], "goodwill": [ "10-Q:0001534701-26-000037" ], "intangibles": [ "10-Q:0001534701-26-000037" ], "total_assets": [ "10-Q:0001534701-26-000037" ], "debt_current": [ "10-Q:0001534701-26-000037" ], "current_liabilities": [ "10-Q:0001534701-26-000037" ], "long_term_debt": [ "10-Q:0001534701-26-000037" ], "total_liabilities": [ "10-Q:0001534701-26-000037" ], "equity_parent": [ "10-Q:0001534701-26-000037" ], "nci": [ "10-Q:0001534701-26-000037" ], "equity_total": [ "10-Q:0001534701-26-000037" ], "liabilities_and_equity": [ "10-Q:0001534701-26-000037" ], "retained_earnings": [ "10-Q:0001534701-26-000037" ], "accrued_taxes_current": [ "10-Q:0001534701-26-000037" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 217000000.0, "cfi": -877000000.0, "cff": 276000000.0, "capex": null, "d_and_a": 342000000.0, "sbc": null, "dividends_paid": 396000000.0, "buybacks": 443000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 1845000000.0, "deferred_tax": -47000000.0, "change_receivables": -3900000000.0, "change_inventories": 1620000000.0, "change_payables": -3239000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 6000000.0, "proceeds_debt_issuance": 1199000000.0 }, "sources": [ "10-Q:0001534701-20-000085", "10-Q:0001534701-21-000106" ], "value_sources": { "cfo": [ "10-Q:0001534701-21-000106" ], "cfi": [ "10-Q:0001534701-21-000106" ], "cff": [ "10-Q:0001534701-21-000106" ], "d_and_a": [ "10-Q:0001534701-21-000106" ], "dividends_paid": [ "10-Q:0001534701-21-000106" ], "buybacks": [ "10-Q:0001534701-21-000106" ], "goodwill_impairment": [ "10-Q:0001534701-20-000085" ], "deferred_tax": [ "10-Q:0001534701-21-000106" ], "change_receivables": [ "10-Q:0001534701-21-000106" ], "change_inventories": [ "10-Q:0001534701-21-000106" ], "change_payables": [ "10-Q:0001534701-21-000106" ], "proceeds_equity_issuance": [ "10-Q:0001534701-21-000106" ], "proceeds_debt_issuance": [ "10-Q:0001534701-21-000106" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 764000000.0, "cfi": -1147000000.0, "cff": 1047000000.0, "capex": null, "d_and_a": 343000000.0, "sbc": null, "dividends_paid": 393000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 26000000.0, "change_receivables": 86000000.0, "change_inventories": -204000000.0, "change_payables": 118000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 2031000000.0 }, "sources": [ "10-Q:0001534701-20-000085", "10-Q:0001534701-20-000120", "10-Q:0001534701-21-000106", "10-Q:0001534701-21-000150" ], "value_sources": { "cfo": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-21-000150" ], "cfi": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-21-000150" ], "cff": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-21-000150" ], "d_and_a": [ "10-Q:0001534701-21-000150" ], "dividends_paid": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-21-000150" ], "buybacks": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-21-000150" ], "goodwill_impairment": [ "10-Q:0001534701-20-000085", "10-Q:0001534701-20-000120" ], "deferred_tax": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-21-000150" ], "change_receivables": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-21-000150" ], "change_inventories": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-21-000150" ], "change_payables": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-21-000150" ], "proceeds_equity_issuance": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-21-000150" ], "proceeds_debt_issuance": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-21-000150" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 491000000.0, "cfi": -542000000.0, "cff": -404000000.0, "capex": null, "d_and_a": 352000000.0, "sbc": null, "dividends_paid": 393000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 23000000.0, "change_receivables": 1130000000.0, "change_inventories": -282000000.0, "change_payables": 136000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 75000000.0 }, "sources": [ "10-Q:0001534701-20-000120", "10-Q:0001534701-20-000154", "10-Q:0001534701-21-000150", "10-Q:0001534701-21-000209" ], "value_sources": { "cfo": [ "10-Q:0001534701-21-000150", "10-Q:0001534701-21-000209" ], "cfi": [ "10-Q:0001534701-21-000150", "10-Q:0001534701-21-000209" ], "cff": [ "10-Q:0001534701-21-000150", "10-Q:0001534701-21-000209" ], "d_and_a": [ "10-Q:0001534701-21-000209" ], "dividends_paid": [ "10-Q:0001534701-21-000150", "10-Q:0001534701-21-000209" ], "buybacks": [ "10-Q:0001534701-21-000150", "10-Q:0001534701-21-000209" ], "goodwill_impairment": [ "10-Q:0001534701-20-000120", "10-Q:0001534701-20-000154" ], "deferred_tax": [ "10-Q:0001534701-21-000150", "10-Q:0001534701-21-000209" ], "change_receivables": [ "10-Q:0001534701-21-000150", "10-Q:0001534701-21-000209" ], "change_inventories": [ "10-Q:0001534701-21-000150", "10-Q:0001534701-21-000209" ], "change_payables": [ "10-Q:0001534701-21-000150", "10-Q:0001534701-21-000209" ], "proceeds_equity_issuance": [ "10-Q:0001534701-21-000150", "10-Q:0001534701-21-000209" ], "proceeds_debt_issuance": [ "10-Q:0001534701-21-000150", "10-Q:0001534701-21-000209" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 639000000.0, "cfi": -513000000.0, "cff": 872000000.0, "capex": null, "d_and_a": 358000000.0, "sbc": null, "dividends_paid": 393000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 124000000.0, "change_receivables": 661000000.0, "change_inventories": -1063000000.0, "change_payables": 98000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": 1873000000.0 }, "sources": [ "10-K:0001534701-22-000078", "10-Q:0001534701-20-000154", "10-Q:0001534701-21-000209" ], "value_sources": { "cfo": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "cfi": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "cff": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "d_and_a": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "dividends_paid": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "buybacks": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "goodwill_impairment": [ "10-K:0001534701-22-000078", "10-Q:0001534701-20-000154" ], "deferred_tax": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "change_receivables": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "change_inventories": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "change_payables": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "proceeds_equity_issuance": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ], "proceeds_debt_issuance": [ "10-K:0001534701-22-000078", "10-Q:0001534701-21-000209" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 271000000.0, "cfi": -467000000.0, "cff": -945000000.0, "capex": null, "d_and_a": 356000000.0, "sbc": null, "dividends_paid": 394000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -103000000.0, "change_receivables": 1740000000.0, "change_inventories": 377000000.0, "change_payables": 2779000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 20000000.0, "proceeds_debt_issuance": 450000000.0 }, "sources": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-22-000103" ], "value_sources": { "cfo": [ "10-Q:0001534701-22-000103" ], "cfi": [ "10-Q:0001534701-22-000103" ], "cff": [ "10-Q:0001534701-22-000103" ], "d_and_a": [ "10-Q:0001534701-22-000103" ], "dividends_paid": [ "10-Q:0001534701-22-000103" ], "buybacks": [ "10-Q:0001534701-21-000106" ], "deferred_tax": [ "10-Q:0001534701-22-000103" ], "change_receivables": [ "10-Q:0001534701-22-000103" ], "change_inventories": [ "10-Q:0001534701-22-000103" ], "change_payables": [ "10-Q:0001534701-22-000103" ], "proceeds_equity_issuance": [ "10-Q:0001534701-22-000103" ], "proceeds_debt_issuance": [ "10-Q:0001534701-22-000103" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 1743000000.0, "cfi": -352000000.0, "cff": -542000000.0, "capex": null, "d_and_a": 364000000.0, "sbc": null, "dividends_paid": 394000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 266000000.0, "change_receivables": -222000000.0, "change_inventories": 444000000.0, "change_payables": 703000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 4000000.0, "proceeds_debt_issuance": 15000000.0 }, "sources": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-22-000103", "10-Q:0001534701-22-000143" ], "value_sources": { "cfo": [ "10-Q:0001534701-22-000103", "10-Q:0001534701-22-000143" ], "cfi": [ "10-Q:0001534701-22-000103", "10-Q:0001534701-22-000143" ], "cff": [ "10-Q:0001534701-22-000103", "10-Q:0001534701-22-000143" ], "d_and_a": [ "10-Q:0001534701-22-000143" ], "dividends_paid": [ "10-Q:0001534701-22-000103", "10-Q:0001534701-22-000143" ], "buybacks": [ "10-Q:0001534701-21-000106", "10-Q:0001534701-22-000143" ], "deferred_tax": [ "10-Q:0001534701-22-000103", "10-Q:0001534701-22-000143" ], "change_receivables": [ "10-Q:0001534701-22-000103", "10-Q:0001534701-22-000143" ], "change_inventories": [ "10-Q:0001534701-22-000103", "10-Q:0001534701-22-000143" ], "change_payables": [ "10-Q:0001534701-22-000103", "10-Q:0001534701-22-000143" ], "proceeds_equity_issuance": [ "10-Q:0001534701-22-000103", "10-Q:0001534701-22-000143" ], "proceeds_debt_issuance": [ "10-Q:0001534701-22-000103", "10-Q:0001534701-22-000143" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 2203000000.0, "cfi": -496000000.0, "cff": -1005000000.0, "capex": null, "d_and_a": 361000000.0, "sbc": null, "dividends_paid": 394000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -453000000.0, "change_receivables": -53000000.0, "change_inventories": -326000000.0, "change_payables": 241000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001534701-22-000143", "10-Q:0001534701-22-000185" ], "value_sources": { "cfo": [ "10-Q:0001534701-22-000143", "10-Q:0001534701-22-000185" ], "cfi": [ "10-Q:0001534701-22-000143", "10-Q:0001534701-22-000185" ], "cff": [ "10-Q:0001534701-22-000143", "10-Q:0001534701-22-000185" ], "d_and_a": [ "10-Q:0001534701-22-000185" ], "dividends_paid": [ "10-Q:0001534701-22-000143", "10-Q:0001534701-22-000185" ], "buybacks": [ "10-Q:0001534701-22-000143", "10-Q:0001534701-22-000185" ], "deferred_tax": [ "10-Q:0001534701-22-000143", "10-Q:0001534701-22-000185" ], "change_receivables": [ "10-Q:0001534701-22-000143", "10-Q:0001534701-22-000185" ], "change_inventories": [ "10-Q:0001534701-22-000143", "10-Q:0001534701-22-000185" ], "change_payables": [ "10-Q:0001534701-22-000143", "10-Q:0001534701-22-000185" ], "proceeds_equity_issuance": [ "10-Q:0001534701-22-000143", "10-Q:0001534701-22-000185" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 1800000000.0, "cfi": -557000000.0, "cff": -978000000.0, "capex": null, "d_and_a": 524000000.0, "sbc": null, "dividends_paid": 403000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 18000000.0, "change_receivables": -543000000.0, "change_inventories": -1006000000.0, "change_payables": -798000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": 993000000.0 }, "sources": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "value_sources": { "cfo": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "cfi": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "cff": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "d_and_a": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "dividends_paid": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "buybacks": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "deferred_tax": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "change_receivables": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "change_inventories": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "change_payables": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "proceeds_equity_issuance": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ], "proceeds_debt_issuance": [ "10-K:0001534701-23-000053", "10-Q:0001534701-22-000185" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 1136000000.0, "cfi": -428000000.0, "cff": -512000000.0, "capex": null, "d_and_a": 338000000.0, "sbc": null, "dividends_paid": 404000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 142000000.0, "change_receivables": 3042000000.0, "change_inventories": 1152000000.0, "change_payables": 4809000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 23000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001534701-23-000080" ], "value_sources": { "cfo": [ "10-Q:0001534701-23-000080" ], "cfi": [ "10-Q:0001534701-23-000080" ], "cff": [ "10-Q:0001534701-23-000080" ], "d_and_a": [ "10-Q:0001534701-23-000080" ], "dividends_paid": [ "10-Q:0001534701-23-000080" ], "buybacks": [ "10-Q:0001534701-23-000080" ], "deferred_tax": [ "10-Q:0001534701-23-000080" ], "change_receivables": [ "10-Q:0001534701-23-000080" ], "change_inventories": [ "10-Q:0001534701-23-000080" ], "change_payables": [ "10-Q:0001534701-23-000080" ], "proceeds_equity_issuance": [ "10-Q:0001534701-23-000080" ], "proceeds_debt_issuance": [ "10-Q:0001534701-23-000080" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 1783000000.0, "cfi": -291000000.0, "cff": -1977000000.0, "capex": null, "d_and_a": 359000000.0, "sbc": null, "dividends_paid": 467000000.0, "buybacks": 66000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 148000000.0, "change_receivables": 2592000000.0, "change_inventories": 113000000.0, "change_payables": 476000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 44000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001534701-23-000080", "10-Q:0001534701-23-000123" ], "value_sources": { "cfo": [ "10-Q:0001534701-23-000080", "10-Q:0001534701-23-000123" ], "cfi": [ "10-Q:0001534701-23-000080", "10-Q:0001534701-23-000123" ], "cff": [ "10-Q:0001534701-23-000080", "10-Q:0001534701-23-000123" ], "d_and_a": [ "10-Q:0001534701-23-000123" ], "dividends_paid": [ "10-Q:0001534701-23-000080", "10-Q:0001534701-23-000123" ], "buybacks": [ "10-Q:0001534701-23-000080", "10-Q:0001534701-23-000123" ], "deferred_tax": [ "10-Q:0001534701-23-000080", "10-Q:0001534701-23-000123" ], "change_receivables": [ "10-Q:0001534701-23-000080", "10-Q:0001534701-23-000123" ], "change_inventories": [ "10-Q:0001534701-23-000080", "10-Q:0001534701-23-000123" ], "change_payables": [ "10-Q:0001534701-23-000080", "10-Q:0001534701-23-000123" ], "proceeds_equity_issuance": [ "10-Q:0001534701-23-000080", "10-Q:0001534701-23-000123" ], "proceeds_debt_issuance": [ "10-Q:0001534701-23-000080", "10-Q:0001534701-23-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 3144000000.0, "cfi": -537000000.0, "cff": -1657000000.0, "capex": null, "d_and_a": 430000000.0, "sbc": null, "dividends_paid": 466000000.0, "buybacks": 694000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 856000000.0, "change_receivables": -1204000000.0, "change_inventories": -295000000.0, "change_payables": -2629000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001534701-23-000123", "10-Q:0001534701-23-000148" ], "value_sources": { "cfo": [ "10-Q:0001534701-23-000123", "10-Q:0001534701-23-000148" ], "cfi": [ "10-Q:0001534701-23-000123", "10-Q:0001534701-23-000148" ], "cff": [ "10-Q:0001534701-23-000123", "10-Q:0001534701-23-000148" ], "d_and_a": [ "10-Q:0001534701-23-000148" ], "dividends_paid": [ "10-Q:0001534701-23-000123", "10-Q:0001534701-23-000148" ], "buybacks": [ "10-Q:0001534701-23-000123", "10-Q:0001534701-23-000148" ], "deferred_tax": [ "10-Q:0001534701-23-000123", "10-Q:0001534701-23-000148" ], "change_receivables": [ "10-Q:0001534701-23-000123", "10-Q:0001534701-23-000148" ], "change_inventories": [ "10-Q:0001534701-23-000123", "10-Q:0001534701-23-000148" ], "change_payables": [ "10-Q:0001534701-23-000123", "10-Q:0001534701-23-000148" ], "proceeds_equity_issuance": [ "10-Q:0001534701-23-000123", "10-Q:0001534701-23-000148" ], "proceeds_debt_issuance": [ "10-Q:0001534701-23-000123", "10-Q:0001534701-23-000148" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 4750000000.0, "cfi": -232000000.0, "cff": -2242000000.0, "capex": null, "d_and_a": 502000000.0, "sbc": null, "dividends_paid": 456000000.0, "buybacks": 753000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 174000000.0, "change_receivables": -2357000000.0, "change_inventories": -1044000000.0, "change_payables": -920000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 36000000.0, "proceeds_debt_issuance": 453000000.0 }, "sources": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "value_sources": { "cfo": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "cfi": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "cff": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "d_and_a": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "dividends_paid": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "buybacks": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "deferred_tax": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "change_receivables": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "change_inventories": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "change_payables": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "proceeds_equity_issuance": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ], "proceeds_debt_issuance": [ "10-K:0001534701-24-000078", "10-Q:0001534701-23-000148" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1199000000.0, "cfi": -265000000.0, "cff": -117000000.0, "capex": null, "d_and_a": 476000000.0, "sbc": null, "dividends_paid": 486000000.0, "buybacks": 800000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 146000000.0, "change_receivables": -1663000000.0, "change_inventories": 2003000000.0, "change_payables": -739000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 10000000.0, "proceeds_debt_issuance": 2488000000.0 }, "sources": [ "10-Q:0001534701-24-000104" ], "value_sources": { "cfo": [ "10-Q:0001534701-24-000104" ], "cfi": [ "10-Q:0001534701-24-000104" ], "cff": [ "10-Q:0001534701-24-000104" ], "d_and_a": [ "10-Q:0001534701-24-000104" ], "dividends_paid": [ "10-Q:0001534701-24-000104" ], "buybacks": [ "10-Q:0001534701-24-000104" ], "deferred_tax": [ "10-Q:0001534701-24-000104" ], "change_receivables": [ "10-Q:0001534701-24-000104" ], "change_inventories": [ "10-Q:0001534701-24-000104" ], "change_payables": [ "10-Q:0001534701-24-000104" ], "proceeds_equity_issuance": [ "10-Q:0001534701-24-000104" ], "proceeds_debt_issuance": [ "10-Q:0001534701-24-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 955000000.0, "cfi": -432000000.0, "cff": -4493000000.0, "capex": null, "d_and_a": 495000000.0, "sbc": null, "dividends_paid": 474000000.0, "buybacks": 1309000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 119000000.0, "change_receivables": 115000000.0, "change_inventories": 936000000.0, "change_payables": -184000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": 2559000000.0 }, "sources": [ "10-Q:0001534701-24-000104", "10-Q:0001534701-24-000132" ], "value_sources": { "cfo": [ "10-Q:0001534701-24-000104", "10-Q:0001534701-24-000132" ], "cfi": [ "10-Q:0001534701-24-000104", "10-Q:0001534701-24-000132" ], "cff": [ "10-Q:0001534701-24-000104", "10-Q:0001534701-24-000132" ], "d_and_a": [ "10-Q:0001534701-24-000132" ], "dividends_paid": [ "10-Q:0001534701-24-000104", "10-Q:0001534701-24-000132" ], "buybacks": [ "10-Q:0001534701-24-000104", "10-Q:0001534701-24-000132" ], "deferred_tax": [ "10-Q:0001534701-24-000104", "10-Q:0001534701-24-000132" ], "change_receivables": [ "10-Q:0001534701-24-000104", "10-Q:0001534701-24-000132" ], "change_inventories": [ "10-Q:0001534701-24-000104", "10-Q:0001534701-24-000132" ], "change_payables": [ "10-Q:0001534701-24-000104", "10-Q:0001534701-24-000132" ], "proceeds_equity_issuance": [ "10-Q:0001534701-24-000104", "10-Q:0001534701-24-000132" ], "proceeds_debt_issuance": [ "10-Q:0001534701-24-000104", "10-Q:0001534701-24-000132" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 2685000000.0, "cfi": -485000000.0, "cff": -1657000000.0, "capex": null, "d_and_a": 488000000.0, "sbc": null, "dividends_paid": 465000000.0, "buybacks": 752000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 408000000.0, "change_receivables": 2573000000.0, "change_inventories": -677000000.0, "change_payables": 2267000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 91000000.0, "proceeds_debt_issuance": 678000000.0 }, "sources": [ "10-Q:0001534701-24-000132", "10-Q:0001534701-24-000166" ], "value_sources": { "cfo": [ "10-Q:0001534701-24-000132", "10-Q:0001534701-24-000166" ], "cfi": [ "10-Q:0001534701-24-000132", "10-Q:0001534701-24-000166" ], "cff": [ "10-Q:0001534701-24-000132", "10-Q:0001534701-24-000166" ], "d_and_a": [ "10-Q:0001534701-24-000166" ], "dividends_paid": [ "10-Q:0001534701-24-000132", "10-Q:0001534701-24-000166" ], "buybacks": [ "10-Q:0001534701-24-000132", "10-Q:0001534701-24-000166" ], "deferred_tax": [ "10-Q:0001534701-24-000132", "10-Q:0001534701-24-000166" ], "change_receivables": [ "10-Q:0001534701-24-000132", "10-Q:0001534701-24-000166" ], "change_inventories": [ "10-Q:0001534701-24-000132", "10-Q:0001534701-24-000166" ], "change_payables": [ "10-Q:0001534701-24-000132", "10-Q:0001534701-24-000166" ], "proceeds_equity_issuance": [ "10-Q:0001534701-24-000132", "10-Q:0001534701-24-000166" ], "proceeds_debt_issuance": [ "10-Q:0001534701-24-000132", "10-Q:0001534701-24-000166" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 2190000000.0, "cfi": -608000000.0, "cff": -1825000000.0, "capex": null, "d_and_a": 518000000.0, "sbc": null, "dividends_paid": 457000000.0, "buybacks": 1153000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 167000000.0, "change_receivables": -329000000.0, "change_inventories": -2017000000.0, "change_payables": -1824000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 20000000.0, "proceeds_debt_issuance": 535000000.0 }, "sources": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "value_sources": { "cfo": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "cfi": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "cff": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "d_and_a": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "dividends_paid": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "buybacks": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "deferred_tax": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "change_receivables": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "change_inventories": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "change_payables": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "proceeds_equity_issuance": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ], "proceeds_debt_issuance": [ "10-K:0001534701-25-000074", "10-Q:0001534701-24-000166" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": -236000000.0, "cfi": -665000000.0, "cff": -846000000.0, "capex": null, "d_and_a": 504000000.0, "sbc": null, "dividends_paid": 448000000.0, "buybacks": 1164000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -55000000.0, "change_receivables": -199000000.0, "change_inventories": 2555000000.0, "change_payables": 1678000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 50000000.0, "proceeds_debt_issuance": 3815000000.0 }, "sources": [ "10-Q:0001534701-25-000094" ], "value_sources": { "cfo": [ "10-Q:0001534701-25-000094" ], "cfi": [ "10-Q:0001534701-25-000094" ], "cff": [ "10-Q:0001534701-25-000094" ], "d_and_a": [ "10-Q:0001534701-25-000094" ], "dividends_paid": [ "10-Q:0001534701-25-000094" ], "buybacks": [ "10-Q:0001534701-25-000094" ], "deferred_tax": [ "10-Q:0001534701-25-000094" ], "change_receivables": [ "10-Q:0001534701-25-000094" ], "change_inventories": [ "10-Q:0001534701-25-000094" ], "change_payables": [ "10-Q:0001534701-25-000094" ], "proceeds_equity_issuance": [ "10-Q:0001534701-25-000094" ], "proceeds_debt_issuance": [ "10-Q:0001534701-25-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 2097000000.0, "cfi": 327000000.0, "cff": -1543000000.0, "capex": null, "d_and_a": 497000000.0, "sbc": null, "dividends_paid": 485000000.0, "buybacks": 840000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -145000000.0, "change_receivables": -736000000.0, "change_inventories": 245000000.0, "change_payables": -120000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 14000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001534701-25-000094", "10-Q:0001534701-25-000137" ], "value_sources": { "cfo": [ "10-Q:0001534701-25-000094", "10-Q:0001534701-25-000137" ], "cfi": [ "10-Q:0001534701-25-000094", "10-Q:0001534701-25-000137" ], "cff": [ "10-Q:0001534701-25-000094", "10-Q:0001534701-25-000137" ], "d_and_a": [ "10-Q:0001534701-25-000137" ], "dividends_paid": [ "10-Q:0001534701-25-000094", "10-Q:0001534701-25-000137" ], "buybacks": [ "10-Q:0001534701-25-000094", "10-Q:0001534701-25-000137" ], "deferred_tax": [ "10-Q:0001534701-25-000094", "10-Q:0001534701-25-000137" ], "change_receivables": [ "10-Q:0001534701-25-000094", "10-Q:0001534701-25-000137" ], "change_inventories": [ "10-Q:0001534701-25-000094", "10-Q:0001534701-25-000137" ], "change_payables": [ "10-Q:0001534701-25-000094", "10-Q:0001534701-25-000137" ], "proceeds_equity_issuance": [ "10-Q:0001534701-25-000094", "10-Q:0001534701-25-000137" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1132000000.0, "cfi": -1780000000.0, "cff": -192000000.0, "capex": null, "d_and_a": 543000000.0, "sbc": null, "dividends_paid": 477000000.0, "buybacks": 800000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 113000000.0, "change_receivables": -427000000.0, "change_inventories": -499000000.0, "change_payables": -1456000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 18000000.0, "proceeds_debt_issuance": 1518000000.0 }, "sources": [ "10-Q:0001534701-25-000137", "10-Q:0001534701-25-000155" ], "value_sources": { "cfo": [ "10-Q:0001534701-25-000137", "10-Q:0001534701-25-000155" ], "cfi": [ "10-Q:0001534701-25-000137", "10-Q:0001534701-25-000155" ], "cff": [ "10-Q:0001534701-25-000137", "10-Q:0001534701-25-000155" ], "d_and_a": [ "10-Q:0001534701-25-000155" ], "dividends_paid": [ "10-Q:0001534701-25-000137", "10-Q:0001534701-25-000155" ], "buybacks": [ "10-Q:0001534701-25-000137", "10-Q:0001534701-25-000155" ], "deferred_tax": [ "10-Q:0001534701-25-000137", "10-Q:0001534701-25-000155" ], "change_receivables": [ "10-Q:0001534701-25-000137", "10-Q:0001534701-25-000155" ], "change_inventories": [ "10-Q:0001534701-25-000137", "10-Q:0001534701-25-000155" ], "change_payables": [ "10-Q:0001534701-25-000137", "10-Q:0001534701-25-000155" ], "proceeds_equity_issuance": [ "10-Q:0001534701-25-000137", "10-Q:0001534701-25-000155" ], "proceeds_debt_issuance": [ "10-Q:0001534701-25-000137", "10-Q:0001534701-25-000155" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 1198000000.0, "cfi": -345000000.0, "cff": -724000000.0, "capex": null, "d_and_a": 819000000.0, "sbc": null, "dividends_paid": 472000000.0, "buybacks": 647000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -164000000.0, "change_receivables": 788000000.0, "change_inventories": -2023000000.0, "change_payables": -593000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 4000000.0, "proceeds_debt_issuance": 1135000000.0 }, "sources": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "value_sources": { "cfo": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "cfi": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "cff": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "d_and_a": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "dividends_paid": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "buybacks": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "deferred_tax": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "change_receivables": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "change_inventories": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "change_payables": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "proceeds_equity_issuance": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "proceeds_debt_issuance": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 187000000.0, "cfi": 1591000000.0, "cff": -2049000000.0, "capex": null, "d_and_a": 791000000.0, "sbc": null, "dividends_paid": 469000000.0, "buybacks": 247000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -133000000.0, "change_receivables": -901000000.0, "change_inventories": 1214000000.0, "change_payables": 384000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 23000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001534701-26-000022" ], "value_sources": { "cfo": [ "10-Q:0001534701-26-000022" ], "cfi": [ "10-Q:0001534701-26-000022" ], "cff": [ "10-Q:0001534701-26-000022" ], "d_and_a": [ "10-Q:0001534701-26-000022" ], "dividends_paid": [ "10-Q:0001534701-26-000022" ], "buybacks": [ "10-Q:0001534701-26-000022" ], "deferred_tax": [ "10-Q:0001534701-26-000022" ], "change_receivables": [ "10-Q:0001534701-26-000022" ], "change_inventories": [ "10-Q:0001534701-26-000022" ], "change_payables": [ "10-Q:0001534701-26-000022" ], "proceeds_equity_issuance": [ "10-Q:0001534701-26-000022" ], "proceeds_debt_issuance": [ "10-Q:0001534701-26-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 845000000.0, "cfi": -2734000000.0, "cff": 1526000000.0, "capex": null, "d_and_a": 816000000.0, "sbc": null, "dividends_paid": 487000000.0, "buybacks": 419000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -48000000.0, "change_receivables": 1744000000.0, "change_inventories": 393000000.0, "change_payables": 691000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": 3499000000.0 }, "sources": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "value_sources": { "cfo": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "cfi": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "cff": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "d_and_a": [ "10-Q:0001534701-26-000032" ], "dividends_paid": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "buybacks": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "deferred_tax": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "change_receivables": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "change_inventories": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "change_payables": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "proceeds_equity_issuance": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "proceeds_debt_issuance": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1178000000.0, "cfi": -487000000.0, "cff": 112000000.0, "capex": null, "d_and_a": 826000000.0, "sbc": null, "dividends_paid": 484000000.0, "buybacks": 267000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 14000000.0, "change_receivables": -801000000.0, "change_inventories": 823000000.0, "change_payables": -669000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 68000000.0, "proceeds_debt_issuance": 2450000000.0 }, "sources": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "value_sources": { "cfo": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "cfi": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "cff": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "d_and_a": [ "10-Q:0001534701-26-000037" ], "dividends_paid": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "buybacks": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "deferred_tax": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "change_receivables": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "change_inventories": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "change_payables": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "proceeds_equity_issuance": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "proceeds_debt_issuance": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 2752000000.0, "cfi": -467000000.0, "cff": -3126000000.0, "capex": null, "d_and_a": 818000000.0, "sbc": null, "dividends_paid": 482000000.0, "buybacks": 274000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 345000000.0, "change_receivables": 466000000.0, "change_inventories": -2590000000.0, "change_payables": -1210000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 14000000.0, "proceeds_debt_issuance": 2446000000.0 }, "sources": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "value_sources": { "cfo": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "cfi": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "cff": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "d_and_a": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "dividends_paid": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "buybacks": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "deferred_tax": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "change_receivables": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "change_inventories": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "change_payables": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "proceeds_equity_issuance": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ], "proceeds_debt_issuance": [ "10-K:0001534701-26-000006", "10-Q:0001534701-25-000155" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": -2264000000.0, "cfi": -606000000.0, "cff": 6920000000.0, "capex": null, "d_and_a": 558000000.0, "sbc": null, "dividends_paid": 509000000.0, "buybacks": 269000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 67000000.0, "change_receivables": 2471000000.0, "change_inventories": 1658000000.0, "change_payables": 3023000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 84000000.0, "proceeds_debt_issuance": 9629000000.0 }, "sources": [ "10-Q:0001534701-26-000022" ], "value_sources": { "cfo": [ "10-Q:0001534701-26-000022" ], "cfi": [ "10-Q:0001534701-26-000022" ], "cff": [ "10-Q:0001534701-26-000022" ], "d_and_a": [ "10-Q:0001534701-26-000022" ], "dividends_paid": [ "10-Q:0001534701-26-000022" ], "buybacks": [ "10-Q:0001534701-26-000022" ], "deferred_tax": [ "10-Q:0001534701-26-000022" ], "change_receivables": [ "10-Q:0001534701-26-000022" ], "change_inventories": [ "10-Q:0001534701-26-000022" ], "change_payables": [ "10-Q:0001534701-26-000022" ], "proceeds_equity_issuance": [ "10-Q:0001534701-26-000022" ], "proceeds_debt_issuance": [ "10-Q:0001534701-26-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 7259000000.0, "cfi": -738000000.0, "cff": -7547000000.0, "capex": null, "d_and_a": 585000000.0, "sbc": null, "dividends_paid": 508000000.0, "buybacks": 379000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 66000000.0, "change_receivables": -287000000.0, "change_inventories": -800000000.0, "change_payables": 136000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 17000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "value_sources": { "cfo": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "cfi": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "cff": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "d_and_a": [ "10-Q:0001534701-26-000032" ], "dividends_paid": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "buybacks": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "deferred_tax": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "change_receivables": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "change_inventories": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "change_payables": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "proceeds_equity_issuance": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 7281000000.0, "cfi": -686000000.0, "cff": -4856000000.0, "capex": null, "d_and_a": 591000000.0, "sbc": null, "dividends_paid": 504000000.0, "buybacks": 2273000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 242000000.0, "change_receivables": 1562000000.0, "change_inventories": 332000000.0, "change_payables": 2110000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 54000000.0, "proceeds_debt_issuance": 1301000000.0 }, "sources": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "value_sources": { "cfo": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "cfi": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "cff": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "d_and_a": [ "10-Q:0001534701-26-000037" ], "dividends_paid": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "buybacks": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "deferred_tax": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "change_receivables": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "change_inventories": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "change_payables": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "proceeds_equity_issuance": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ], "proceeds_debt_issuance": [ "10-Q:0001534701-26-000032", "10-Q:0001534701-26-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 2111000000.0, "cfi": -3079000000.0, "cff": 1791000000.0, "capex": null, "d_and_a": 1395000000.0, "sbc": 127000000.0, "dividends_paid": 1575000000.0, "buybacks": 443000000.0, "interest_paid": 478000000.0, "taxes_paid": 103000000.0, "depreciation": null, "amortisation_intangibles": 27000000.0, "goodwill_impairment": 1845000000.0, "deferred_tax": 126000000.0, "change_receivables": -2023000000.0, "change_inventories": 71000000.0, "change_payables": -2887000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 8000000.0, "proceeds_debt_issuance": 5178000000.0 }, "sources": [ "10-K:0001534701-22-000078", "10-K:0001534701-23-000053" ], "value_sources": { "cfo": [ "10-K:0001534701-23-000053" ], "cfi": [ "10-K:0001534701-23-000053" ], "cff": [ "10-K:0001534701-23-000053" ], "d_and_a": [ "10-K:0001534701-23-000053" ], "sbc": [ "10-K:0001534701-23-000053" ], "dividends_paid": [ "10-K:0001534701-23-000053" ], "buybacks": [ "10-K:0001534701-23-000053" ], "interest_paid": [ "10-K:0001534701-23-000053" ], "taxes_paid": [ "10-K:0001534701-23-000053" ], "amortisation_intangibles": [ "10-K:0001534701-23-000053" ], "goodwill_impairment": [ "10-K:0001534701-22-000078" ], "deferred_tax": [ "10-K:0001534701-23-000053" ], "change_receivables": [ "10-K:0001534701-23-000053" ], "change_inventories": [ "10-K:0001534701-23-000053" ], "change_payables": [ "10-K:0001534701-23-000053" ], "proceeds_equity_issuance": [ "10-K:0001534701-23-000053" ], "proceeds_debt_issuance": [ "10-K:0001534701-23-000053" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 6017000000.0, "cfi": -1872000000.0, "cff": -3470000000.0, "capex": null, "d_and_a": 1605000000.0, "sbc": 144000000.0, "dividends_paid": 1585000000.0, "buybacks": 0.0, "interest_paid": 549000000.0, "taxes_paid": -1065000000.0, "depreciation": null, "amortisation_intangibles": 26000000.0, "goodwill_impairment": null, "deferred_tax": -272000000.0, "change_receivables": 922000000.0, "change_inventories": -511000000.0, "change_payables": 2925000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 26000000.0, "proceeds_debt_issuance": 1443000000.0 }, "sources": [ "10-K:0001534701-24-000078" ], "value_sources": { "cfo": [ "10-K:0001534701-24-000078" ], "cfi": [ "10-K:0001534701-24-000078" ], "cff": [ "10-K:0001534701-24-000078" ], "d_and_a": [ "10-K:0001534701-24-000078" ], "sbc": [ "10-K:0001534701-24-000078" ], "dividends_paid": [ "10-K:0001534701-24-000078" ], "buybacks": [ "10-K:0001534701-24-000078" ], "interest_paid": [ "10-K:0001534701-24-000078" ], "taxes_paid": [ "10-K:0001534701-24-000078" ], "amortisation_intangibles": [ "10-K:0001534701-24-000078" ], "deferred_tax": [ "10-K:0001534701-24-000078" ], "change_receivables": [ "10-K:0001534701-24-000078" ], "change_inventories": [ "10-K:0001534701-24-000078" ], "change_payables": [ "10-K:0001534701-24-000078" ], "proceeds_equity_issuance": [ "10-K:0001534701-24-000078" ], "proceeds_debt_issuance": [ "10-K:0001534701-24-000078" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 10813000000.0, "cfi": -1488000000.0, "cff": -6388000000.0, "capex": null, "d_and_a": 1629000000.0, "sbc": 210000000.0, "dividends_paid": 1793000000.0, "buybacks": 1513000000.0, "interest_paid": 572000000.0, "taxes_paid": 2071000000.0, "depreciation": null, "amortisation_intangibles": 27000000.0, "goodwill_impairment": null, "deferred_tax": 1320000000.0, "change_receivables": 2073000000.0, "change_inventories": -74000000.0, "change_payables": 1736000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 103000000.0, "proceeds_debt_issuance": 453000000.0 }, "sources": [ "10-K:0001534701-25-000074" ], "value_sources": { "cfo": [ "10-K:0001534701-25-000074" ], "cfi": [ "10-K:0001534701-25-000074" ], "cff": [ "10-K:0001534701-25-000074" ], "d_and_a": [ "10-K:0001534701-25-000074" ], "sbc": [ "10-K:0001534701-25-000074" ], "dividends_paid": [ "10-K:0001534701-25-000074" ], "buybacks": [ "10-K:0001534701-25-000074" ], "interest_paid": [ "10-K:0001534701-25-000074" ], "taxes_paid": [ "10-K:0001534701-25-000074" ], "amortisation_intangibles": [ "10-K:0001534701-25-000074" ], "deferred_tax": [ "10-K:0001534701-25-000074" ], "change_receivables": [ "10-K:0001534701-25-000074" ], "change_inventories": [ "10-K:0001534701-25-000074" ], "change_payables": [ "10-K:0001534701-25-000074" ], "proceeds_equity_issuance": [ "10-K:0001534701-25-000074" ], "proceeds_debt_issuance": [ "10-K:0001534701-25-000074" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 7029000000.0, "cfi": -1790000000.0, "cff": -8092000000.0, "capex": null, "d_and_a": 1977000000.0, "sbc": 297000000.0, "dividends_paid": 1882000000.0, "buybacks": 4014000000.0, "interest_paid": 816000000.0, "taxes_paid": 1397000000.0, "depreciation": null, "amortisation_intangibles": 33000000.0, "goodwill_impairment": null, "deferred_tax": 840000000.0, "change_receivables": 696000000.0, "change_inventories": 245000000.0, "change_payables": -480000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 123000000.0, "proceeds_debt_issuance": 6260000000.0 }, "sources": [ "10-K:0001534701-26-000006" ], "value_sources": { "cfo": [ "10-K:0001534701-26-000006" ], "cfi": [ "10-K:0001534701-26-000006" ], "cff": [ "10-K:0001534701-26-000006" ], "d_and_a": [ "10-K:0001534701-26-000006" ], "sbc": [ "10-K:0001534701-26-000006" ], "dividends_paid": [ "10-K:0001534701-26-000006" ], "buybacks": [ "10-K:0001534701-26-000006" ], "interest_paid": [ "10-K:0001534701-26-000006" ], "taxes_paid": [ "10-K:0001534701-26-000006" ], "amortisation_intangibles": [ "10-K:0001534701-26-000006" ], "deferred_tax": [ "10-K:0001534701-26-000006" ], "change_receivables": [ "10-K:0001534701-26-000006" ], "change_inventories": [ "10-K:0001534701-26-000006" ], "change_payables": [ "10-K:0001534701-26-000006" ], "proceeds_equity_issuance": [ "10-K:0001534701-26-000006" ], "proceeds_debt_issuance": [ "10-K:0001534701-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 4191000000.0, "cfi": -2463000000.0, "cff": -3305000000.0, "capex": null, "d_and_a": 2363000000.0, "sbc": 210000000.0, "dividends_paid": 1882000000.0, "buybacks": 3451000000.0, "interest_paid": 901000000.0, "taxes_paid": 1186000000.0, "depreciation": null, "amortisation_intangibles": 53000000.0, "goodwill_impairment": null, "deferred_tax": -251000000.0, "change_receivables": -574000000.0, "change_inventories": 278000000.0, "change_payables": -491000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 86000000.0, "proceeds_debt_issuance": 6272000000.0 }, "sources": [ "10-K:0001534701-26-000006" ], "value_sources": { "cfo": [ "10-K:0001534701-26-000006" ], "cfi": [ "10-K:0001534701-26-000006" ], "cff": [ "10-K:0001534701-26-000006" ], "d_and_a": [ "10-K:0001534701-26-000006" ], "sbc": [ "10-K:0001534701-26-000006" ], "dividends_paid": [ "10-K:0001534701-26-000006" ], "buybacks": [ "10-K:0001534701-26-000006" ], "interest_paid": [ "10-K:0001534701-26-000006" ], "taxes_paid": [ "10-K:0001534701-26-000006" ], "amortisation_intangibles": [ "10-K:0001534701-26-000006" ], "deferred_tax": [ "10-K:0001534701-26-000006" ], "change_receivables": [ "10-K:0001534701-26-000006" ], "change_inventories": [ "10-K:0001534701-26-000006" ], "change_payables": [ "10-K:0001534701-26-000006" ], "proceeds_equity_issuance": [ "10-K:0001534701-26-000006" ], "proceeds_debt_issuance": [ "10-K:0001534701-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 4962000000.0, "cfi": -2097000000.0, "cff": -3537000000.0, "capex": null, "d_and_a": 3251000000.0, "sbc": 220000000.0, "dividends_paid": 1922000000.0, "buybacks": 1207000000.0, "interest_paid": 972000000.0, "taxes_paid": 200000000.0, "depreciation": null, "amortisation_intangibles": 138000000.0, "goodwill_impairment": null, "deferred_tax": 178000000.0, "change_receivables": 508000000.0, "change_inventories": -160000000.0, "change_payables": -804000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 107000000.0, "proceeds_debt_issuance": 8395000000.0 }, "sources": [ "10-K:0001534701-26-000006" ], "value_sources": { "cfo": [ "10-K:0001534701-26-000006" ], "cfi": [ "10-K:0001534701-26-000006" ], "cff": [ "10-K:0001534701-26-000006" ], "d_and_a": [ "10-K:0001534701-26-000006" ], "sbc": [ "10-K:0001534701-26-000006" ], "dividends_paid": [ "10-K:0001534701-26-000006" ], "buybacks": [ "10-K:0001534701-26-000006" ], "interest_paid": [ "10-K:0001534701-26-000006" ], "taxes_paid": [ "10-K:0001534701-26-000006" ], "amortisation_intangibles": [ "10-K:0001534701-26-000006" ], "deferred_tax": [ "10-K:0001534701-26-000006" ], "change_receivables": [ "10-K:0001534701-26-000006" ], "change_inventories": [ "10-K:0001534701-26-000006" ], "change_payables": [ "10-K:0001534701-26-000006" ], "proceeds_equity_issuance": [ "10-K:0001534701-26-000006" ], "proceeds_debt_issuance": [ "10-K:0001534701-26-000006" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001534701-21-000074": { "kind": "filing", "form": "10-K", "accession": "0001534701-21-000074", "report_date": "2020-12-31", "filed": "2021-02-24", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470121000074/psx-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470121000074/" }, "10-K:0001534701-22-000078": { "kind": "filing", "form": "10-K", "accession": "0001534701-22-000078", "report_date": "2021-12-31", "filed": "2022-02-18", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470122000078/psx-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470122000078/" }, "10-K:0001534701-23-000053": { "kind": "filing", "form": "10-K", "accession": "0001534701-23-000053", "report_date": "2022-12-31", "filed": "2023-02-22", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470123000053/psx-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470123000053/" }, "10-K:0001534701-24-000078": { "kind": "filing", "form": "10-K", "accession": "0001534701-24-000078", "report_date": "2023-12-31", "filed": "2024-02-21", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470124000078/psx-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470124000078/" }, "10-K:0001534701-25-000074": { "kind": "filing", "form": "10-K", "accession": "0001534701-25-000074", "report_date": "2024-12-31", "filed": "2025-02-21", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470125000074/psx-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470125000074/" }, "10-K:0001534701-26-000006": { "kind": "filing", "form": "10-K", "accession": "0001534701-26-000006", "report_date": "2025-12-31", "filed": "2026-02-20", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470126000006/psx-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470126000006/" }, "10-Q:0001534701-20-000085": { "kind": "filing", "form": "10-Q", "accession": "0001534701-20-000085", "report_date": "2020-03-31", "filed": "2020-05-01", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470120000085/psx-202033110q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470120000085/" }, "10-Q:0001534701-20-000120": { "kind": "filing", "form": "10-Q", "accession": "0001534701-20-000120", "report_date": "2020-06-30", "filed": "2020-07-31", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470120000120/psx-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470120000120/" }, "10-Q:0001534701-20-000154": { "kind": "filing", "form": "10-Q", "accession": "0001534701-20-000154", "report_date": "2020-09-30", "filed": "2020-10-30", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470120000154/psx-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470120000154/" }, "10-Q:0001534701-21-000106": { "kind": "filing", "form": "10-Q", "accession": "0001534701-21-000106", "report_date": "2021-03-31", "filed": "2021-04-30", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470121000106/psx-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470121000106/" }, "10-Q:0001534701-21-000150": { "kind": "filing", "form": "10-Q", "accession": "0001534701-21-000150", "report_date": "2021-06-30", "filed": "2021-08-03", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470121000150/psx-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470121000150/" }, "10-Q:0001534701-21-000209": { "kind": "filing", "form": "10-Q", "accession": "0001534701-21-000209", "report_date": "2021-09-30", "filed": "2021-10-29", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470121000209/psx-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470121000209/" }, "10-Q:0001534701-22-000103": { "kind": "filing", "form": "10-Q", "accession": "0001534701-22-000103", "report_date": "2022-03-31", "filed": "2022-04-29", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470122000103/psx-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470122000103/" }, "10-Q:0001534701-22-000143": { "kind": "filing", "form": "10-Q", "accession": "0001534701-22-000143", "report_date": "2022-06-30", "filed": "2022-07-29", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470122000143/psx-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470122000143/" }, "10-Q:0001534701-22-000185": { "kind": "filing", "form": "10-Q", "accession": "0001534701-22-000185", "report_date": "2022-09-30", "filed": "2022-11-09", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470122000185/psx-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470122000185/" }, "10-Q:0001534701-23-000080": { "kind": "filing", "form": "10-Q", "accession": "0001534701-23-000080", "report_date": "2023-03-31", "filed": "2023-05-04", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470123000080/psx-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470123000080/" }, "10-Q:0001534701-23-000123": { "kind": "filing", "form": "10-Q", "accession": "0001534701-23-000123", "report_date": "2023-06-30", "filed": "2023-08-04", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470123000123/psx-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470123000123/" }, "10-Q:0001534701-23-000148": { "kind": "filing", "form": "10-Q", "accession": "0001534701-23-000148", "report_date": "2023-09-30", "filed": "2023-11-03", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470123000148/psx-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470123000148/" }, "10-Q:0001534701-24-000104": { "kind": "filing", "form": "10-Q", "accession": "0001534701-24-000104", "report_date": "2024-03-31", "filed": "2024-04-29", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470124000104/psx-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470124000104/" }, "10-Q:0001534701-24-000132": { "kind": "filing", "form": "10-Q", "accession": "0001534701-24-000132", "report_date": "2024-06-30", "filed": "2024-07-31", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470124000132/psx-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470124000132/" }, "10-Q:0001534701-24-000166": { "kind": "filing", "form": "10-Q", "accession": "0001534701-24-000166", "report_date": "2024-09-30", "filed": "2024-10-29", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470124000166/psx-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470124000166/" }, "10-Q:0001534701-25-000094": { "kind": "filing", "form": "10-Q", "accession": "0001534701-25-000094", "report_date": "2025-03-31", "filed": "2025-04-25", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470125000094/psx-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470125000094/" }, "10-Q:0001534701-25-000137": { "kind": "filing", "form": "10-Q", "accession": "0001534701-25-000137", "report_date": "2025-06-30", "filed": "2025-07-28", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470125000137/psx-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470125000137/" }, "10-Q:0001534701-25-000155": { "kind": "filing", "form": "10-Q", "accession": "0001534701-25-000155", "report_date": "2025-09-30", "filed": "2025-10-29", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470125000155/psx-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470125000155/" }, "10-Q:0001534701-26-000022": { "kind": "filing", "form": "10-Q", "accession": "0001534701-26-000022", "report_date": "2026-03-31", "filed": "2026-04-29", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470126000022/psx-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470126000022/" }, "10-Q:0001534701-26-000032": { "kind": "filing", "form": "10-Q", "accession": "0001534701-26-000032", "report_date": "2026-06-30", "filed": "2026-08-05", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470126000032/psx-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470126000032/" }, "10-Q:0001534701-26-000037": { "kind": "filing", "form": "10-Q", "accession": "0001534701-26-000037", "report_date": "2026-09-30", "filed": "2026-10-28", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470126000037/psx-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1534701/000153470126000037/" } }, "restatements": [], "withheld": [ { "table": "cf_quarterly", "period": "FY2021 Q3", "item": "proceeds_debt_issuance", "value": -15000000.0, "sources": [ "10-Q:0001534701-22-000143", "10-Q:0001534701-22-000185" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2024 Q2", "item": "proceeds_debt_issuance", "value": -196000000.0, "sources": [ "10-Q:0001534701-25-000094", "10-Q:0001534701-25-000137" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2026 Q2", "item": "proceeds_debt_issuance", "value": -2740000000.0, "sources": [ "10-Q:0001534701-26-000022", "10-Q:0001534701-26-000032" ], "reason": "negative where the item cannot be negative" } ], "events": [] }