{ "schema": "annalist.dataset/0.1", "company": { "id": "prologis", "name": "Prologis, Inc.", "country": "US", "template": "corporate", "cik": "0001045609", "tickers": [ "PLD" ], "entity_name": "Prologis, Inc.", "fiscal_year_end": "1231", "sic": "6798", "sic_description": "Real Estate Investment Trusts", "exchanges": [ "NYSE", "OTC" ], "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", "scope": "Debt: the whole of the company's debt, which the balance sheet presents as one line with the amounts due within a year" }, "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": 978241000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 468057000.0, "interest_expense": 75642000.0, "pretax_income": 552077000.0, "income_tax": 30913000.0, "net_income_incl_nci": 521164000.0, "nci_profit": 30111000.0, "net_income": 491053000.0, "net_income_common": 489418000.0, "eps_basic": 0.7, "eps_diluted": 0.7, "shares_basic": 698272000.0, "shares_diluted": 723983000.0, "dps_declared": 0.58, "operating_lease_cost": null }, "sources": [ "10-Q:0001564590-21-020897" ], "value_sources": { "revenue": [ "10-Q:0001564590-21-020897" ], "operating_income": [ "10-Q:0001564590-21-020897" ], "interest_expense": [ "10-Q:0001564590-21-020897" ], "pretax_income": [ "10-Q:0001564590-21-020897" ], "income_tax": [ "10-Q:0001564590-21-020897" ], "net_income_incl_nci": [ "10-Q:0001564590-21-020897" ], "nci_profit": [ "10-Q:0001564590-21-020897" ], "net_income": [ "10-Q:0001564590-21-020897" ], "net_income_common": [ "10-Q:0001564590-21-020897" ], "eps_basic": [ "10-Q:0001564590-21-020897" ], "eps_diluted": [ "10-Q:0001564590-21-020897" ], "shares_basic": [ "10-Q:0001564590-21-020897" ], "shares_diluted": [ "10-Q:0001564590-21-020897" ], "dps_declared": [ "10-Q:0001564590-21-020897" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 1266124000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 611987000.0, "interest_expense": 81298000.0, "pretax_income": 501449000.0, "income_tax": 46511000.0, "net_income_incl_nci": 454938000.0, "nci_profit": 48765000.0, "net_income": 406173000.0, "net_income_common": 404539000.0, "eps_basic": 0.55, "eps_diluted": 0.54, "shares_basic": 737992000.0, "shares_diluted": 765830000.0, "dps_declared": 0.58, "operating_lease_cost": null }, "sources": [ "10-Q:0001564590-21-038308" ], "value_sources": { "revenue": [ "10-Q:0001564590-21-038308" ], "operating_income": [ "10-Q:0001564590-21-038308" ], "interest_expense": [ "10-Q:0001564590-21-038308" ], "pretax_income": [ "10-Q:0001564590-21-038308" ], "income_tax": [ "10-Q:0001564590-21-038308" ], "net_income_incl_nci": [ "10-Q:0001564590-21-038308" ], "nci_profit": [ "10-Q:0001564590-21-038308" ], "net_income": [ "10-Q:0001564590-21-038308" ], "net_income_common": [ "10-Q:0001564590-21-038308" ], "eps_basic": [ "10-Q:0001564590-21-038308" ], "eps_diluted": [ "10-Q:0001564590-21-038308" ], "shares_basic": [ "10-Q:0001564590-21-038308" ], "shares_diluted": [ "10-Q:0001564590-21-038308" ], "dps_declared": [ "10-Q:0001564590-21-038308" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 1082773000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 556520000.0, "interest_expense": 80711000.0, "pretax_income": 344675000.0, "income_tax": 12154000.0, "net_income_incl_nci": 332521000.0, "nci_profit": 29827000.0, "net_income": 302694000.0, "net_income_common": 298695000.0, "eps_basic": 0.4, "eps_diluted": 0.4, "shares_basic": 738194000.0, "shares_diluted": 764619000.0, "dps_declared": 0.58, "operating_lease_cost": null }, "sources": [ "10-Q:0001564590-21-052041" ], "value_sources": { "revenue": [ "10-Q:0001564590-21-052041" ], "operating_income": [ "10-Q:0001564590-21-052041" ], "interest_expense": [ "10-Q:0001564590-21-052041" ], "pretax_income": [ "10-Q:0001564590-21-052041" ], "income_tax": [ "10-Q:0001564590-21-052041" ], "net_income_incl_nci": [ "10-Q:0001564590-21-052041" ], "nci_profit": [ "10-Q:0001564590-21-052041" ], "net_income": [ "10-Q:0001564590-21-052041" ], "net_income_common": [ "10-Q:0001564590-21-052041" ], "eps_basic": [ "10-Q:0001564590-21-052041" ], "eps_diluted": [ "10-Q:0001564590-21-052041" ], "shares_basic": [ "10-Q:0001564590-21-052041" ], "shares_diluted": [ "10-Q:0001564590-21-052041" ], "dps_declared": [ "10-Q:0001564590-21-052041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 1111597000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 482380000.0, "interest_expense": 76856000.0, "pretax_income": 348887000.0, "income_tax": 40880000.0, "net_income_incl_nci": 308007000.0, "nci_profit": 26113000.0, "net_income": 281894000.0, "net_income_common": 280470000.0, "eps_basic": 0.38, "eps_diluted": 0.38, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "value_sources": { "revenue": [ "10-K:0001564590-22-004436" ], "operating_income": [ "10-K:0001564590-22-004436" ], "interest_expense": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "pretax_income": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "income_tax": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "net_income_incl_nci": [ "10-K:0001564590-22-004436" ], "nci_profit": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "net_income": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "net_income_common": [ "10-K:0001564590-22-004436" ], "eps_basic": [ "10-K:0001564590-22-004436" ], "eps_diluted": [ "10-K:0001564590-22-004436" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 1148316000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 532197000.0, "interest_expense": 71281000.0, "pretax_income": 425410000.0, "income_tax": 25717000.0, "net_income_incl_nci": 399693000.0, "nci_profit": 32346000.0, "net_income": 367347000.0, "net_income_common": 365815000.0, "eps_basic": 0.5, "eps_diluted": 0.49, "shares_basic": 738998000.0, "shares_diluted": 764958000.0, "dps_declared": 0.63, "operating_lease_cost": null }, "sources": [ "10-Q:0001564590-22-015684" ], "value_sources": { "revenue": [ "10-Q:0001564590-22-015684" ], "operating_income": [ "10-Q:0001564590-22-015684" ], "interest_expense": [ "10-Q:0001564590-22-015684" ], "pretax_income": [ "10-Q:0001564590-22-015684" ], "income_tax": [ "10-Q:0001564590-22-015684" ], "net_income_incl_nci": [ "10-Q:0001564590-22-015684" ], "nci_profit": [ "10-Q:0001564590-22-015684" ], "net_income": [ "10-Q:0001564590-22-015684" ], "net_income_common": [ "10-Q:0001564590-22-015684" ], "eps_basic": [ "10-Q:0001564590-22-015684" ], "eps_diluted": [ "10-Q:0001564590-22-015684" ], "shares_basic": [ "10-Q:0001564590-22-015684" ], "shares_diluted": [ "10-Q:0001564590-22-015684" ], "dps_declared": [ "10-Q:0001564590-22-015684" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 1150842000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 700866000.0, "interest_expense": 68412000.0, "pretax_income": 699508000.0, "income_tax": 49195000.0, "net_income_incl_nci": 650313000.0, "nci_profit": 50137000.0, "net_income": 600176000.0, "net_income_common": 598625000.0, "eps_basic": 0.81, "eps_diluted": 0.81, "shares_basic": 739190000.0, "shares_diluted": 764652000.0, "dps_declared": 0.63, "operating_lease_cost": null }, "sources": [ "10-Q:0001564590-22-028453" ], "value_sources": { "revenue": [ "10-Q:0001564590-22-028453" ], "operating_income": [ "10-Q:0001564590-22-028453" ], "interest_expense": [ "10-Q:0001564590-22-028453" ], "pretax_income": [ "10-Q:0001564590-22-028453" ], "income_tax": [ "10-Q:0001564590-22-028453" ], "net_income_incl_nci": [ "10-Q:0001564590-22-028453" ], "nci_profit": [ "10-Q:0001564590-22-028453" ], "net_income": [ "10-Q:0001564590-22-028453" ], "net_income_common": [ "10-Q:0001564590-22-028453" ], "eps_basic": [ "10-Q:0001564590-22-028453" ], "eps_diluted": [ "10-Q:0001564590-22-028453" ], "shares_basic": [ "10-Q:0001564590-22-028453" ], "shares_diluted": [ "10-Q:0001564590-22-028453" ], "dps_declared": [ "10-Q:0001564590-22-028453" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 1183049000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 765660000.0, "interest_expense": 63638000.0, "pretax_income": 857166000.0, "income_tax": 59435000.0, "net_income_incl_nci": 797731000.0, "nci_profit": 74193000.0, "net_income": 723538000.0, "net_income_common": 722007000.0, "eps_basic": 0.98, "eps_diluted": 0.97, "shares_basic": 739439000.0, "shares_diluted": 764945000.0, "dps_declared": 0.63, "operating_lease_cost": null }, "sources": [ "10-Q:0001564590-22-035526" ], "value_sources": { "revenue": [ "10-Q:0001564590-22-035526" ], "operating_income": [ "10-Q:0001564590-22-035526" ], "interest_expense": [ "10-Q:0001564590-22-035526" ], "pretax_income": [ "10-Q:0001564590-22-035526" ], "income_tax": [ "10-Q:0001564590-22-035526" ], "net_income_incl_nci": [ "10-Q:0001564590-22-035526" ], "nci_profit": [ "10-Q:0001564590-22-035526" ], "net_income": [ "10-Q:0001564590-22-035526" ], "net_income_common": [ "10-Q:0001564590-22-035526" ], "eps_basic": [ "10-Q:0001564590-22-035526" ], "eps_diluted": [ "10-Q:0001564590-22-035526" ], "shares_basic": [ "10-Q:0001564590-22-035526" ], "shares_diluted": [ "10-Q:0001564590-22-035526" ], "dps_declared": [ "10-Q:0001564590-22-035526" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 1277233000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1208273000.0, "interest_expense": 62897000.0, "pretax_income": 1340764000.0, "income_tax": 39911000.0, "net_income_incl_nci": 1300853000.0, "nci_profit": 52191000.0, "net_income": 1248662000.0, "net_income_common": 1247124000.0, "eps_basic": 1.68, "eps_diluted": 1.67, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "value_sources": { "revenue": [ "10-K:0001564590-23-001902" ], "operating_income": [ "10-K:0001564590-23-001902" ], "interest_expense": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "pretax_income": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "income_tax": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "net_income_incl_nci": [ "10-K:0001564590-23-001902" ], "nci_profit": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "net_income": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "net_income_common": [ "10-K:0001564590-23-001902" ], "eps_basic": [ "10-K:0001564590-23-001902" ], "eps_diluted": [ "10-K:0001564590-23-001902" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 1219128000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1205802000.0, "interest_expense": 64064000.0, "pretax_income": 1248944000.0, "income_tax": 29222000.0, "net_income_incl_nci": 1219722000.0, "nci_profit": 68937000.0, "net_income": 1150785000.0, "net_income_common": 1149254000.0, "eps_basic": 1.55, "eps_diluted": 1.54, "shares_basic": 740368000.0, "shares_diluted": 765517000.0, "dps_declared": 0.79, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-23-015979" ], "value_sources": { "revenue": [ "10-Q:0000950170-23-015979" ], "operating_income": [ "10-Q:0000950170-23-015979" ], "interest_expense": [ "10-Q:0000950170-23-015979" ], "pretax_income": [ "10-Q:0000950170-23-015979" ], "income_tax": [ "10-Q:0000950170-23-015979" ], "net_income_incl_nci": [ "10-Q:0000950170-23-015979" ], "nci_profit": [ "10-Q:0000950170-23-015979" ], "net_income": [ "10-Q:0000950170-23-015979" ], "net_income_common": [ "10-Q:0000950170-23-015979" ], "eps_basic": [ "10-Q:0000950170-23-015979" ], "eps_diluted": [ "10-Q:0000950170-23-015979" ], "shares_basic": [ "10-Q:0000950170-23-015979" ], "shares_diluted": [ "10-Q:0000950170-23-015979" ], "dps_declared": [ "10-Q:0000950170-23-015979" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 1252080000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 533317000.0, "interest_expense": 60293000.0, "pretax_income": 696270000.0, "income_tax": 49834000.0, "net_income_incl_nci": 646436000.0, "nci_profit": 35043000.0, "net_income": 611393000.0, "net_income_common": 609855000.0, "eps_basic": 0.82, "eps_diluted": 0.82, "shares_basic": 740637000.0, "shares_diluted": 766074000.0, "dps_declared": 0.79, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-23-034768" ], "value_sources": { "revenue": [ "10-Q:0000950170-23-034768" ], "operating_income": [ "10-Q:0000950170-23-034768" ], "interest_expense": [ "10-Q:0000950170-23-034768" ], "pretax_income": [ "10-Q:0000950170-23-034768" ], "income_tax": [ "10-Q:0000950170-23-034768" ], "net_income_incl_nci": [ "10-Q:0000950170-23-034768" ], "nci_profit": [ "10-Q:0000950170-23-034768" ], "net_income": [ "10-Q:0000950170-23-034768" ], "net_income_common": [ "10-Q:0000950170-23-034768" ], "eps_basic": [ "10-Q:0000950170-23-034768" ], "eps_diluted": [ "10-Q:0000950170-23-034768" ], "shares_basic": [ "10-Q:0000950170-23-034768" ], "shares_diluted": [ "10-Q:0000950170-23-034768" ], "dps_declared": [ "10-Q:0000950170-23-034768" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 1750892000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 914970000.0, "interest_expense": 63884000.0, "pretax_income": 1107843000.0, "income_tax": 38669000.0, "net_income_incl_nci": 1069174000.0, "nci_profit": 53710000.0, "net_income": 1015464000.0, "net_income_common": 1013933000.0, "eps_basic": 1.37, "eps_diluted": 1.36, "shares_basic": 740719000.0, "shares_diluted": 766372000.0, "dps_declared": 0.79, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-23-055980" ], "value_sources": { "revenue": [ "10-Q:0000950170-23-055980" ], "operating_income": [ "10-Q:0000950170-23-055980" ], "interest_expense": [ "10-Q:0000950170-23-055980" ], "pretax_income": [ "10-Q:0000950170-23-055980" ], "income_tax": [ "10-Q:0000950170-23-055980" ], "net_income_incl_nci": [ "10-Q:0000950170-23-055980" ], "nci_profit": [ "10-Q:0000950170-23-055980" ], "net_income": [ "10-Q:0000950170-23-055980" ], "net_income_common": [ "10-Q:0000950170-23-055980" ], "eps_basic": [ "10-Q:0000950170-23-055980" ], "eps_diluted": [ "10-Q:0000950170-23-055980" ], "shares_basic": [ "10-Q:0000950170-23-055980" ], "shares_diluted": [ "10-Q:0000950170-23-055980" ], "dps_declared": [ "10-Q:0000950170-23-055980" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 1751592000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 813449000.0, "interest_expense": 120796000.0, "pretax_income": 637753000.0, "income_tax": 17687000.0, "net_income_incl_nci": 620066000.0, "nci_profit": 32852000.0, "net_income": 587214000.0, "net_income_common": 585754000.0, "eps_basic": 0.64, "eps_diluted": 0.63, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "value_sources": { "revenue": [ "10-K:0000950170-24-014539" ], "operating_income": [ "10-K:0000950170-24-014539" ], "interest_expense": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "pretax_income": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "income_tax": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "net_income_incl_nci": [ "10-K:0000950170-24-014539" ], "nci_profit": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "net_income": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "net_income_common": [ "10-K:0000950170-24-014539" ], "eps_basic": [ "10-K:0000950170-24-014539" ], "eps_diluted": [ "10-K:0000950170-24-014539" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 1768587000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 579043000.0, "interest_expense": 136011000.0, "pretax_income": 530700000.0, "income_tax": 32071000.0, "net_income_incl_nci": 498629000.0, "nci_profit": 34006000.0, "net_income": 464623000.0, "net_income_common": 463170000.0, "eps_basic": 0.5, "eps_diluted": 0.5, "shares_basic": 923888000.0, "shares_diluted": 951624000.0, "dps_declared": 0.87, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-24-048421" ], "value_sources": { "revenue": [ "10-Q:0000950170-24-048421" ], "operating_income": [ "10-Q:0000950170-24-048421" ], "interest_expense": [ "10-Q:0000950170-24-048421" ], "pretax_income": [ "10-Q:0000950170-24-048421" ], "income_tax": [ "10-Q:0000950170-24-048421" ], "net_income_incl_nci": [ "10-Q:0000950170-24-048421" ], "nci_profit": [ "10-Q:0000950170-24-048421" ], "net_income": [ "10-Q:0000950170-24-048421" ], "net_income_common": [ "10-Q:0000950170-24-048421" ], "eps_basic": [ "10-Q:0000950170-24-048421" ], "eps_diluted": [ "10-Q:0000950170-24-048421" ], "shares_basic": [ "10-Q:0000950170-24-048421" ], "shares_diluted": [ "10-Q:0000950170-24-048421" ], "dps_declared": [ "10-Q:0000950170-24-048421" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 2450971000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1411790000.0, "interest_expense": 149818000.0, "pretax_income": 1358718000.0, "income_tax": 79227000.0, "net_income_incl_nci": 1279491000.0, "nci_profit": 63463000.0, "net_income": 1216028000.0, "net_income_common": 1214553000.0, "eps_basic": 1.31, "eps_diluted": 1.31, "shares_basic": 924191000.0, "shares_diluted": 951706000.0, "dps_declared": 0.87, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-24-086882" ], "value_sources": { "revenue": [ "10-Q:0000950170-24-086882" ], "operating_income": [ "10-Q:0000950170-24-086882" ], "interest_expense": [ "10-Q:0000950170-24-086882" ], "pretax_income": [ "10-Q:0000950170-24-086882" ], "income_tax": [ "10-Q:0000950170-24-086882" ], "net_income_incl_nci": [ "10-Q:0000950170-24-086882" ], "nci_profit": [ "10-Q:0000950170-24-086882" ], "net_income": [ "10-Q:0000950170-24-086882" ], "net_income_common": [ "10-Q:0000950170-24-086882" ], "eps_basic": [ "10-Q:0000950170-24-086882" ], "eps_diluted": [ "10-Q:0000950170-24-086882" ], "shares_basic": [ "10-Q:0000950170-24-086882" ], "shares_diluted": [ "10-Q:0000950170-24-086882" ], "dps_declared": [ "10-Q:0000950170-24-086882" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 1914664000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 882108000.0, "interest_expense": 181053000.0, "pretax_income": 840384000.0, "income_tax": 41243000.0, "net_income_incl_nci": 799141000.0, "nci_profit": 51514000.0, "net_income": 747627000.0, "net_income_common": 746174000.0, "eps_basic": 0.81, "eps_diluted": 0.8, "shares_basic": 924395000.0, "shares_diluted": 951908000.0, "dps_declared": 0.87, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-24-117407" ], "value_sources": { "revenue": [ "10-Q:0000950170-24-117407" ], "operating_income": [ "10-Q:0000950170-24-117407" ], "interest_expense": [ "10-Q:0000950170-24-117407" ], "pretax_income": [ "10-Q:0000950170-24-117407" ], "income_tax": [ "10-Q:0000950170-24-117407" ], "net_income_incl_nci": [ "10-Q:0000950170-24-117407" ], "nci_profit": [ "10-Q:0000950170-24-117407" ], "net_income": [ "10-Q:0000950170-24-117407" ], "net_income_common": [ "10-Q:0000950170-24-117407" ], "eps_basic": [ "10-Q:0000950170-24-117407" ], "eps_diluted": [ "10-Q:0000950170-24-117407" ], "shares_basic": [ "10-Q:0000950170-24-117407" ], "shares_diluted": [ "10-Q:0000950170-24-117407" ], "dps_declared": [ "10-Q:0000950170-24-117407" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 1889247000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 834851000.0, "interest_expense": 174450000.0, "pretax_income": 734381000.0, "income_tax": 58497000.0, "net_income_incl_nci": 675884000.0, "nci_profit": 44948000.0, "net_income": 630936000.0, "net_income_common": 629476000.0, "eps_basic": 0.68, "eps_diluted": 0.68, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "value_sources": { "revenue": [ "10-K:0000950170-25-021272" ], "operating_income": [ "10-K:0000950170-25-021272" ], "interest_expense": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "pretax_income": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "income_tax": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "net_income_incl_nci": [ "10-K:0000950170-25-021272" ], "nci_profit": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "net_income": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "net_income_common": [ "10-K:0000950170-25-021272" ], "eps_basic": [ "10-K:0000950170-25-021272" ], "eps_diluted": [ "10-K:0000950170-25-021272" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 1956621000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 720355000.0, "interest_expense": 193320000.0, "pretax_income": 663607000.0, "income_tax": 32800000.0, "net_income_incl_nci": 630807000.0, "nci_profit": 45092000.0, "net_income": 585715000.0, "net_income_common": 584263000.0, "eps_basic": 0.63, "eps_diluted": 0.63, "shares_basic": 925322000.0, "shares_diluted": 953912000.0, "dps_declared": 0.96, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-25-060107" ], "value_sources": { "revenue": [ "10-Q:0000950170-25-060107" ], "operating_income": [ "10-Q:0000950170-25-060107" ], "interest_expense": [ "10-Q:0000950170-25-060107" ], "pretax_income": [ "10-Q:0000950170-25-060107" ], "income_tax": [ "10-Q:0000950170-25-060107" ], "net_income_incl_nci": [ "10-Q:0000950170-25-060107" ], "nci_profit": [ "10-Q:0000950170-25-060107" ], "net_income": [ "10-Q:0000950170-25-060107" ], "net_income_common": [ "10-Q:0000950170-25-060107" ], "eps_basic": [ "10-Q:0000950170-25-060107" ], "eps_diluted": [ "10-Q:0000950170-25-060107" ], "shares_basic": [ "10-Q:0000950170-25-060107" ], "shares_diluted": [ "10-Q:0000950170-25-060107" ], "dps_declared": [ "10-Q:0000950170-25-060107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 2007954000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1023338000.0, "interest_expense": 208267000.0, "pretax_income": 954560000.0, "income_tax": 43059000.0, "net_income_incl_nci": 911501000.0, "nci_profit": 50153000.0, "net_income": 861348000.0, "net_income_common": 859845000.0, "eps_basic": 0.93, "eps_diluted": 0.92, "shares_basic": 926276000.0, "shares_diluted": 953200000.0, "dps_declared": 0.96, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-25-099770" ], "value_sources": { "revenue": [ "10-Q:0000950170-25-099770" ], "operating_income": [ "10-Q:0000950170-25-099770" ], "interest_expense": [ "10-Q:0000950170-25-099770" ], "pretax_income": [ "10-Q:0000950170-25-099770" ], "income_tax": [ "10-Q:0000950170-25-099770" ], "net_income_incl_nci": [ "10-Q:0000950170-25-099770" ], "nci_profit": [ "10-Q:0000950170-25-099770" ], "net_income": [ "10-Q:0000950170-25-099770" ], "net_income_common": [ "10-Q:0000950170-25-099770" ], "eps_basic": [ "10-Q:0000950170-25-099770" ], "eps_diluted": [ "10-Q:0000950170-25-099770" ], "shares_basic": [ "10-Q:0000950170-25-099770" ], "shares_diluted": [ "10-Q:0000950170-25-099770" ], "dps_declared": [ "10-Q:0000950170-25-099770" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 2036389000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1250971000.0, "interest_expense": 230113000.0, "pretax_income": 1067665000.0, "income_tax": 4214000.0, "net_income_incl_nci": 1063451000.0, "nci_profit": 57732000.0, "net_income": 1005719000.0, "net_income_common": 1004267000.0, "eps_basic": 1.08, "eps_diluted": 1.08, "shares_basic": 926427000.0, "shares_diluted": 953813000.0, "dps_declared": 0.96, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-25-253512" ], "value_sources": { "revenue": [ "10-Q:0001193125-25-253512" ], "operating_income": [ "10-Q:0001193125-25-253512" ], "interest_expense": [ "10-Q:0001193125-25-253512" ], "pretax_income": [ "10-Q:0001193125-25-253512" ], "income_tax": [ "10-Q:0001193125-25-253512" ], "net_income_incl_nci": [ "10-Q:0001193125-25-253512" ], "nci_profit": [ "10-Q:0001193125-25-253512" ], "net_income": [ "10-Q:0001193125-25-253512" ], "net_income_common": [ "10-Q:0001193125-25-253512" ], "eps_basic": [ "10-Q:0001193125-25-253512" ], "eps_diluted": [ "10-Q:0001193125-25-253512" ], "shares_basic": [ "10-Q:0001193125-25-253512" ], "shares_diluted": [ "10-Q:0001193125-25-253512" ], "dps_declared": [ "10-Q:0001193125-25-253512" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 2200646000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1421256000.0, "interest_expense": 232232000.0, "pretax_income": 1429046000.0, "income_tax": 86870000.0, "net_income_incl_nci": 1342176000.0, "nci_profit": 63323000.0, "net_income": 1278853000.0, "net_income_common": 1277379000.0, "eps_basic": 1.38, "eps_diluted": 1.37, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "value_sources": { "revenue": [ "10-K:0001193125-26-051453" ], "operating_income": [ "10-K:0001193125-26-051453" ], "interest_expense": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "pretax_income": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "income_tax": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "net_income_incl_nci": [ "10-K:0001193125-26-051453" ], "nci_profit": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "net_income": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "net_income_common": [ "10-K:0001193125-26-051453" ], "eps_basic": [ "10-K:0001193125-26-051453" ], "eps_diluted": [ "10-K:0001193125-26-051453" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 2139665000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 878413000.0, "interest_expense": 231751000.0, "pretax_income": 682903000.0, "income_tax": 43383000.0, "net_income_incl_nci": 639520000.0, "nci_profit": 46567000.0, "net_income": 592953000.0, "net_income_common": 591501000.0, "eps_basic": 0.64, "eps_diluted": 0.63, "shares_basic": 927338000.0, "shares_diluted": 956080000.0, "dps_declared": 1.01, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-26-197850" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-197850" ], "operating_income": [ "10-Q:0001193125-26-197850" ], "interest_expense": [ "10-Q:0001193125-26-197850" ], "pretax_income": [ "10-Q:0001193125-26-197850" ], "income_tax": [ "10-Q:0001193125-26-197850" ], "net_income_incl_nci": [ "10-Q:0001193125-26-197850" ], "nci_profit": [ "10-Q:0001193125-26-197850" ], "net_income": [ "10-Q:0001193125-26-197850" ], "net_income_common": [ "10-Q:0001193125-26-197850" ], "eps_basic": [ "10-Q:0001193125-26-197850" ], "eps_diluted": [ "10-Q:0001193125-26-197850" ], "shares_basic": [ "10-Q:0001193125-26-197850" ], "shares_diluted": [ "10-Q:0001193125-26-197850" ], "dps_declared": [ "10-Q:0001193125-26-197850" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 2183869000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 912712000.0, "interest_expense": 251866000.0, "pretax_income": 645709000.0, "income_tax": 23405000.0, "net_income_incl_nci": 622304000.0, "nci_profit": 51075000.0, "net_income": 571229000.0, "net_income_common": 569724000.0, "eps_basic": 0.61, "eps_diluted": 0.61, "shares_basic": 928476000.0, "shares_diluted": 955882000.0, "dps_declared": 1.01, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-26-323746" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-323746" ], "operating_income": [ "10-Q:0001193125-26-323746" ], "interest_expense": [ "10-Q:0001193125-26-323746" ], "pretax_income": [ "10-Q:0001193125-26-323746" ], "income_tax": [ "10-Q:0001193125-26-323746" ], "net_income_incl_nci": [ "10-Q:0001193125-26-323746" ], "nci_profit": [ "10-Q:0001193125-26-323746" ], "net_income": [ "10-Q:0001193125-26-323746" ], "net_income_common": [ "10-Q:0001193125-26-323746" ], "eps_basic": [ "10-Q:0001193125-26-323746" ], "eps_diluted": [ "10-Q:0001193125-26-323746" ], "shares_basic": [ "10-Q:0001193125-26-323746" ], "shares_diluted": [ "10-Q:0001193125-26-323746" ], "dps_declared": [ "10-Q:0001193125-26-323746" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 2213881000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 940261000.0, "interest_expense": 258274000.0, "pretax_income": 875795000.0, "income_tax": 54535000.0, "net_income_incl_nci": 821260000.0, "nci_profit": 56994000.0, "net_income": 764266000.0, "net_income_common": 762897000.0, "eps_basic": 0.82, "eps_diluted": 0.82, "shares_basic": 928851000.0, "shares_diluted": 956603000.0, "dps_declared": 1.01, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-26-436160" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-436160" ], "operating_income": [ "10-Q:0001193125-26-436160" ], "interest_expense": [ "10-Q:0001193125-26-436160" ], "pretax_income": [ "10-Q:0001193125-26-436160" ], "income_tax": [ "10-Q:0001193125-26-436160" ], "net_income_incl_nci": [ "10-Q:0001193125-26-436160" ], "nci_profit": [ "10-Q:0001193125-26-436160" ], "net_income": [ "10-Q:0001193125-26-436160" ], "net_income_common": [ "10-Q:0001193125-26-436160" ], "eps_basic": [ "10-Q:0001193125-26-436160" ], "eps_diluted": [ "10-Q:0001193125-26-436160" ], "shares_basic": [ "10-Q:0001193125-26-436160" ], "shares_diluted": [ "10-Q:0001193125-26-436160" ], "dps_declared": [ "10-Q:0001193125-26-436160" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 2252712000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1626478000.0, "interest_expense": 260453000.0, "pretax_income": 1564909000.0, "income_tax": 82694000.0, "net_income_incl_nci": 1482215000.0, "nci_profit": 82432000.0, "net_income": 1399783000.0, "net_income_common": 1398227000.0, "eps_basic": 1.5, "eps_diluted": 1.49, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "value_sources": { "revenue": [ "10-K:0001193125-26-051453" ], "operating_income": [ "10-K:0001193125-26-051453" ], "interest_expense": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "pretax_income": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "income_tax": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "net_income_incl_nci": [ "10-K:0001193125-26-051453" ], "nci_profit": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "net_income": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "net_income_common": [ "10-K:0001193125-26-051453" ], "eps_basic": [ "10-K:0001193125-26-051453" ], "eps_diluted": [ "10-K:0001193125-26-051453" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 2297723000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1211055000.0, "interest_expense": 254286000.0, "pretax_income": 1092786000.0, "income_tax": 47971000.0, "net_income_incl_nci": 1044815000.0, "nci_profit": 62839000.0, "net_income": 981976000.0, "net_income_common": 980476000.0, "eps_basic": 1.05, "eps_diluted": 1.05, "shares_basic": 931261000.0, "shares_diluted": 957561000.0, "dps_declared": 1.07, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-26-197850" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-197850" ], "operating_income": [ "10-Q:0001193125-26-197850" ], "interest_expense": [ "10-Q:0001193125-26-197850" ], "pretax_income": [ "10-Q:0001193125-26-197850" ], "income_tax": [ "10-Q:0001193125-26-197850" ], "net_income_incl_nci": [ "10-Q:0001193125-26-197850" ], "nci_profit": [ "10-Q:0001193125-26-197850" ], "net_income": [ "10-Q:0001193125-26-197850" ], "net_income_common": [ "10-Q:0001193125-26-197850" ], "eps_basic": [ "10-Q:0001193125-26-197850" ], "eps_diluted": [ "10-Q:0001193125-26-197850" ], "shares_basic": [ "10-Q:0001193125-26-197850" ], "shares_diluted": [ "10-Q:0001193125-26-197850" ], "dps_declared": [ "10-Q:0001193125-26-197850" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 2425452000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1251336000.0, "interest_expense": 276311000.0, "pretax_income": 1232127000.0, "income_tax": 108173000.0, "net_income_incl_nci": 1123954000.0, "nci_profit": 61763000.0, "net_income": 1062191000.0, "net_income_common": 1060844000.0, "eps_basic": 1.14, "eps_diluted": 1.13, "shares_basic": 933092000.0, "shares_diluted": 957884000.0, "dps_declared": 1.07, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-26-323746" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-323746" ], "operating_income": [ "10-Q:0001193125-26-323746" ], "interest_expense": [ "10-Q:0001193125-26-323746" ], "pretax_income": [ "10-Q:0001193125-26-323746" ], "income_tax": [ "10-Q:0001193125-26-323746" ], "net_income_incl_nci": [ "10-Q:0001193125-26-323746" ], "nci_profit": [ "10-Q:0001193125-26-323746" ], "net_income": [ "10-Q:0001193125-26-323746" ], "net_income_common": [ "10-Q:0001193125-26-323746" ], "eps_basic": [ "10-Q:0001193125-26-323746" ], "eps_diluted": [ "10-Q:0001193125-26-323746" ], "shares_basic": [ "10-Q:0001193125-26-323746" ], "shares_diluted": [ "10-Q:0001193125-26-323746" ], "dps_declared": [ "10-Q:0001193125-26-323746" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 2387518000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1044720000.0, "interest_expense": 286955000.0, "pretax_income": 977861000.0, "income_tax": 97959000.0, "net_income_incl_nci": 879902000.0, "nci_profit": 62799000.0, "net_income": 817103000.0, "net_income_common": 815734000.0, "eps_basic": 0.86, "eps_diluted": 0.86, "shares_basic": 944132000.0, "shares_diluted": 968511000.0, "dps_declared": 1.07, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-26-436160" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-436160" ], "operating_income": [ "10-Q:0001193125-26-436160" ], "interest_expense": [ "10-Q:0001193125-26-436160" ], "pretax_income": [ "10-Q:0001193125-26-436160" ], "income_tax": [ "10-Q:0001193125-26-436160" ], "net_income_incl_nci": [ "10-Q:0001193125-26-436160" ], "nci_profit": [ "10-Q:0001193125-26-436160" ], "net_income": [ "10-Q:0001193125-26-436160" ], "net_income_common": [ "10-Q:0001193125-26-436160" ], "eps_basic": [ "10-Q:0001193125-26-436160" ], "eps_diluted": [ "10-Q:0001193125-26-436160" ], "shares_basic": [ "10-Q:0001193125-26-436160" ], "shares_diluted": [ "10-Q:0001193125-26-436160" ], "dps_declared": [ "10-Q:0001193125-26-436160" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 4438735000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2118944000.0, "interest_expense": 314507000.0, "pretax_income": 1747088000.0, "income_tax": 130458000.0, "net_income_incl_nci": 1616630000.0, "nci_profit": 134816000.0, "net_income": 1481814000.0, "net_income_common": 1473122000.0, "eps_basic": 2.02, "eps_diluted": 2.01, "shares_basic": 728323000.0, "shares_diluted": 754414000.0, "dps_declared": 2.32, "operating_lease_cost": null }, "sources": [ "10-K:0001564590-23-001902" ], "value_sources": { "revenue": [ "10-K:0001564590-23-001902" ], "operating_income": [ "10-K:0001564590-23-001902" ], "interest_expense": [ "10-K:0001564590-23-001902" ], "pretax_income": [ "10-K:0001564590-23-001902" ], "income_tax": [ "10-K:0001564590-23-001902" ], "net_income_incl_nci": [ "10-K:0001564590-23-001902" ], "nci_profit": [ "10-K:0001564590-23-001902" ], "net_income": [ "10-K:0001564590-23-001902" ], "net_income_common": [ "10-K:0001564590-23-001902" ], "eps_basic": [ "10-K:0001564590-23-001902" ], "eps_diluted": [ "10-K:0001564590-23-001902" ], "shares_basic": [ "10-K:0001564590-23-001902" ], "shares_diluted": [ "10-K:0001564590-23-001902" ], "dps_declared": [ "10-K:0001564590-23-001902" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 4759440000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3206996000.0, "interest_expense": 266228000.0, "pretax_income": 3322848000.0, "income_tax": 174258000.0, "net_income_incl_nci": 3148590000.0, "nci_profit": 208867000.0, "net_income": 2939723000.0, "net_income_common": 2933571000.0, "eps_basic": 3.97, "eps_diluted": 3.94, "shares_basic": 739363000.0, "shares_diluted": 764762000.0, "dps_declared": 2.52, "operating_lease_cost": null }, "sources": [ "10-K:0000950170-24-014539" ], "value_sources": { "revenue": [ "10-K:0000950170-24-014539" ], "operating_income": [ "10-K:0000950170-24-014539" ], "interest_expense": [ "10-K:0000950170-24-014539" ], "pretax_income": [ "10-K:0000950170-24-014539" ], "income_tax": [ "10-K:0000950170-24-014539" ], "net_income_incl_nci": [ "10-K:0000950170-24-014539" ], "nci_profit": [ "10-K:0000950170-24-014539" ], "net_income": [ "10-K:0000950170-24-014539" ], "net_income_common": [ "10-K:0000950170-24-014539" ], "eps_basic": [ "10-K:0000950170-24-014539" ], "eps_diluted": [ "10-K:0000950170-24-014539" ], "shares_basic": [ "10-K:0000950170-24-014539" ], "shares_diluted": [ "10-K:0000950170-24-014539" ], "dps_declared": [ "10-K:0000950170-24-014539" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 5973692000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3467538000.0, "interest_expense": 309037000.0, "pretax_income": 3690810000.0, "income_tax": 135412000.0, "net_income_incl_nci": 3555398000.0, "nci_profit": 190542000.0, "net_income": 3364856000.0, "net_income_common": 3358796000.0, "eps_basic": 4.28, "eps_diluted": 4.25, "shares_basic": 785675000.0, "shares_diluted": 811608000.0, "dps_declared": 3.16, "operating_lease_cost": null }, "sources": [ "10-K:0000950170-25-021272" ], "value_sources": { "revenue": [ "10-K:0000950170-25-021272" ], "operating_income": [ "10-K:0000950170-25-021272" ], "interest_expense": [ "10-K:0000950170-25-021272" ], "pretax_income": [ "10-K:0000950170-25-021272" ], "income_tax": [ "10-K:0000950170-25-021272" ], "net_income_incl_nci": [ "10-K:0000950170-25-021272" ], "nci_profit": [ "10-K:0000950170-25-021272" ], "net_income": [ "10-K:0000950170-25-021272" ], "net_income_common": [ "10-K:0000950170-25-021272" ], "eps_basic": [ "10-K:0000950170-25-021272" ], "eps_diluted": [ "10-K:0000950170-25-021272" ], "shares_basic": [ "10-K:0000950170-25-021272" ], "shares_diluted": [ "10-K:0000950170-25-021272" ], "dps_declared": [ "10-K:0000950170-25-021272" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 8023469000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3707792000.0, "interest_expense": 641332000.0, "pretax_income": 3464183000.0, "income_tax": 211038000.0, "net_income_incl_nci": 3253145000.0, "nci_profit": 193931000.0, "net_income": 3059214000.0, "net_income_common": 3053373000.0, "eps_basic": 3.3, "eps_diluted": 3.29, "shares_basic": 924351000.0, "shares_diluted": 951791000.0, "dps_declared": 3.48, "operating_lease_cost": null }, "sources": [ "10-K:0001193125-26-051453" ], "value_sources": { "revenue": [ "10-K:0001193125-26-051453" ], "operating_income": [ "10-K:0001193125-26-051453" ], "interest_expense": [ "10-K:0001193125-26-051453" ], "pretax_income": [ "10-K:0001193125-26-051453" ], "income_tax": [ "10-K:0001193125-26-051453" ], "net_income_incl_nci": [ "10-K:0001193125-26-051453" ], "nci_profit": [ "10-K:0001193125-26-051453" ], "net_income": [ "10-K:0001193125-26-051453" ], "net_income_common": [ "10-K:0001193125-26-051453" ], "eps_basic": [ "10-K:0001193125-26-051453" ], "eps_diluted": [ "10-K:0001193125-26-051453" ], "shares_basic": [ "10-K:0001193125-26-051453" ], "shares_diluted": [ "10-K:0001193125-26-051453" ], "dps_declared": [ "10-K:0001193125-26-051453" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 8201610000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4415920000.0, "interest_expense": 863932000.0, "pretax_income": 4114878000.0, "income_tax": 166943000.0, "net_income_incl_nci": 3947935000.0, "nci_profit": 216300000.0, "net_income": 3731635000.0, "net_income_common": 3725754000.0, "eps_basic": 4.02, "eps_diluted": 4.01, "shares_basic": 926172000.0, "shares_diluted": 953590000.0, "dps_declared": 3.84, "operating_lease_cost": null }, "sources": [ "10-K:0001193125-26-051453" ], "value_sources": { "revenue": [ "10-K:0001193125-26-051453" ], "operating_income": [ "10-K:0001193125-26-051453" ], "interest_expense": [ "10-K:0001193125-26-051453" ], "pretax_income": [ "10-K:0001193125-26-051453" ], "income_tax": [ "10-K:0001193125-26-051453" ], "net_income_incl_nci": [ "10-K:0001193125-26-051453" ], "nci_profit": [ "10-K:0001193125-26-051453" ], "net_income": [ "10-K:0001193125-26-051453" ], "net_income_common": [ "10-K:0001193125-26-051453" ], "eps_basic": [ "10-K:0001193125-26-051453" ], "eps_diluted": [ "10-K:0001193125-26-051453" ], "shares_basic": [ "10-K:0001193125-26-051453" ], "shares_diluted": [ "10-K:0001193125-26-051453" ], "dps_declared": [ "10-K:0001193125-26-051453" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 8790127000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4357864000.0, "interest_expense": 1002344000.0, "pretax_income": 3769316000.0, "income_tax": 204017000.0, "net_income_incl_nci": 3565299000.0, "nci_profit": 237068000.0, "net_income": 3328231000.0, "net_income_common": 3322349000.0, "eps_basic": 3.58, "eps_diluted": 3.56, "shares_basic": 928473000.0, "shares_diluted": 956832000.0, "dps_declared": 4.04, "operating_lease_cost": null }, "sources": [ "10-K:0001193125-26-051453" ], "value_sources": { "revenue": [ "10-K:0001193125-26-051453" ], "operating_income": [ "10-K:0001193125-26-051453" ], "interest_expense": [ "10-K:0001193125-26-051453" ], "pretax_income": [ "10-K:0001193125-26-051453" ], "income_tax": [ "10-K:0001193125-26-051453" ], "net_income_incl_nci": [ "10-K:0001193125-26-051453" ], "nci_profit": [ "10-K:0001193125-26-051453" ], "net_income": [ "10-K:0001193125-26-051453" ], "net_income_common": [ "10-K:0001193125-26-051453" ], "eps_basic": [ "10-K:0001193125-26-051453" ], "eps_diluted": [ "10-K:0001193125-26-051453" ], "shares_basic": [ "10-K:0001193125-26-051453" ], "shares_diluted": [ "10-K:0001193125-26-051453" ], "dps_declared": [ "10-K:0001193125-26-051453" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 807871000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 55007247000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 15676592000.0, "total_liabilities": 18231377000.0, "temporary_equity": null, "equity_parent": 32259442000.0, "nci": 4516428000.0, "equity_total": 36775870000.0, "liabilities_and_equity": 55007247000.0, "shares_outstanding": 738563000.0, "retained_earnings": -2090881000.0, "preferred_stock": 68948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 498112000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": 583417000.0, "debt_maturity_y3": 943005000.0, "debt_maturity_y4": 1003336000.0, "debt_maturity_y5": 1029058000.0, "debt_maturity_after_y5": 12126508000.0 }, "sources": [ "10-Q:0001564590-20-020301" ], "value_sources": { "cash": [ "10-Q:0001564590-20-020301" ], "total_assets": [ "10-Q:0001564590-20-020301" ], "long_term_debt": [ "10-Q:0001564590-20-020301" ], "total_liabilities": [ "10-Q:0001564590-20-020301" ], "equity_parent": [ "10-Q:0001564590-20-020301" ], "nci": [ "10-Q:0001564590-20-020301" ], "equity_total": [ "10-Q:0001564590-20-020301" ], "liabilities_and_equity": [ "10-Q:0001564590-20-020301" ], "shares_outstanding": [ "10-Q:0001564590-20-020301" ], "retained_earnings": [ "10-Q:0001564590-20-020301" ], "preferred_stock": [ "10-Q:0001564590-20-020301" ], "operating_lease_liability": [ "10-Q:0001564590-20-020301" ], "debt_maturity_y2": [ "10-Q:0001564590-20-020301" ], "debt_maturity_y3": [ "10-Q:0001564590-20-020301" ], "debt_maturity_y4": [ "10-Q:0001564590-20-020301" ], "debt_maturity_y5": [ "10-Q:0001564590-20-020301" ], "debt_maturity_after_y5": [ "10-Q:0001564590-20-020301" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 549129000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 55221857000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 15666872000.0, "total_liabilities": 18475648000.0, "temporary_equity": null, "equity_parent": 32242928000.0, "nci": 4503281000.0, "equity_total": 36746209000.0, "liabilities_and_equity": 55221857000.0, "shares_outstanding": 738732000.0, "retained_earnings": -2115679000.0, "preferred_stock": 68948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 488550000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": 352509000.0, "debt_maturity_y3": 725620000.0, "debt_maturity_y4": 1064419000.0, "debt_maturity_y5": 934512000.0, "debt_maturity_after_y5": 12621807000.0 }, "sources": [ "10-Q:0001564590-20-033912" ], "value_sources": { "cash": [ "10-Q:0001564590-20-033912" ], "total_assets": [ "10-Q:0001564590-20-033912" ], "long_term_debt": [ "10-Q:0001564590-20-033912" ], "total_liabilities": [ "10-Q:0001564590-20-033912" ], "equity_parent": [ "10-Q:0001564590-20-033912" ], "nci": [ "10-Q:0001564590-20-033912" ], "equity_total": [ "10-Q:0001564590-20-033912" ], "liabilities_and_equity": [ "10-Q:0001564590-20-033912" ], "shares_outstanding": [ "10-Q:0001564590-20-033912" ], "retained_earnings": [ "10-Q:0001564590-20-033912" ], "preferred_stock": [ "10-Q:0001564590-20-033912" ], "operating_lease_liability": [ "10-Q:0001564590-20-033912" ], "debt_maturity_y2": [ "10-Q:0001564590-20-033912" ], "debt_maturity_y3": [ "10-Q:0001564590-20-033912" ], "debt_maturity_y4": [ "10-Q:0001564590-20-033912" ], "debt_maturity_y5": [ "10-Q:0001564590-20-033912" ], "debt_maturity_after_y5": [ "10-Q:0001564590-20-033912" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 940193000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 55759598000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 16518126000.0, "total_liabilities": 19270291000.0, "temporary_equity": null, "equity_parent": 32097175000.0, "nci": 4392132000.0, "equity_total": 36489307000.0, "liabilities_and_equity": 55759598000.0, "shares_outstanding": 738965000.0, "retained_earnings": -2245921000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 448534000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 288998000.0, "debt_maturity_y2": 755454000.0, "debt_maturity_y3": 161241000.0, "debt_maturity_y4": 1007397000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-20-048084" ], "value_sources": { "cash": [ "10-Q:0001564590-20-048084" ], "total_assets": [ "10-Q:0001564590-20-048084" ], "long_term_debt": [ "10-Q:0001564590-20-048084" ], "total_liabilities": [ "10-Q:0001564590-20-048084" ], "equity_parent": [ "10-Q:0001564590-20-048084" ], "nci": [ "10-Q:0001564590-20-048084" ], "equity_total": [ "10-Q:0001564590-20-048084" ], "liabilities_and_equity": [ "10-Q:0001564590-20-048084" ], "shares_outstanding": [ "10-Q:0001564590-20-048084" ], "retained_earnings": [ "10-Q:0001564590-20-048084" ], "preferred_stock": [ "10-Q:0001564590-20-048084" ], "operating_lease_liability": [ "10-Q:0001564590-20-048084" ], "debt_maturity_y1": [ "10-Q:0001564590-20-048084" ], "debt_maturity_y2": [ "10-Q:0001564590-20-048084" ], "debt_maturity_y3": [ "10-Q:0001564590-20-048084" ], "debt_maturity_y4": [ "10-Q:0001564590-20-048084" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 598086000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": 117700000.0, "goodwill": null, "intangibles": 1053041000.0, "total_assets": 56065005000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 16849076000.0, "total_liabilities": 19740425000.0, "temporary_equity": null, "equity_parent": 31971547000.0, "nci": 4353033000.0, "equity_total": 36324580000.0, "liabilities_and_equity": 56065005000.0, "shares_outstanding": 739381000.0, "retained_earnings": -2394690000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 486972000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.34, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1000860000.0, "operating_lease_imputed_interest": 513888000.0, "debt_maturity_y1": 376061000.0, "debt_maturity_y2": 627319000.0, "debt_maturity_y3": 339672000.0, "debt_maturity_y4": 1004935000.0, "debt_maturity_y5": 940790000.0, "debt_maturity_after_y5": 13631244000.0 }, "sources": [ "10-K:0001564590-21-005312", "10-K:0001564590-22-004436" ], "value_sources": { "cash": [ "10-K:0001564590-22-004436" ], "ppe_net": [ "10-K:0001564590-22-004436" ], "intangibles": [ "10-K:0001564590-21-005312" ], "total_assets": [ "10-K:0001564590-22-004436" ], "long_term_debt": [ "10-K:0001564590-22-004436" ], "total_liabilities": [ "10-K:0001564590-22-004436" ], "equity_parent": [ "10-K:0001564590-22-004436" ], "nci": [ "10-K:0001564590-22-004436" ], "equity_total": [ "10-K:0001564590-22-004436" ], "liabilities_and_equity": [ "10-K:0001564590-22-004436" ], "shares_outstanding": [ "10-K:0001564590-22-004436" ], "retained_earnings": [ "10-K:0001564590-22-004436" ], "preferred_stock": [ "10-K:0001564590-22-004436" ], "operating_lease_liability": [ "10-K:0001564590-22-004436" ], "operating_lease_discount_rate": [ "10-K:0001564590-22-004436" ], "operating_lease_payments_total": [ "10-K:0001564590-21-005312" ], "operating_lease_imputed_interest": [ "10-K:0001564590-21-005312" ], "debt_maturity_y1": [ "10-K:0001564590-21-005312" ], "debt_maturity_y2": [ "10-K:0001564590-21-005312" ], "debt_maturity_y3": [ "10-K:0001564590-21-005312" ], "debt_maturity_y4": [ "10-K:0001564590-21-005312" ], "debt_maturity_y5": [ "10-K:0001564590-21-005312" ], "debt_maturity_after_y5": [ "10-K:0001564590-21-005312" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 676074000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 55732809000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 16503458000.0, "total_liabilities": 19347606000.0, "temporary_equity": null, "equity_parent": 32008517000.0, "nci": 4376686000.0, "equity_total": 36385203000.0, "liabilities_and_equity": 55732809000.0, "shares_outstanding": 739746000.0, "retained_earnings": -2495343000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 458700000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 281490000.0, "debt_maturity_y2": 539723000.0, "debt_maturity_y3": 169316000.0, "debt_maturity_y4": 186738000.0, "debt_maturity_y5": 188893000.0, "debt_maturity_after_y5": 15215429000.0 }, "sources": [ "10-Q:0001564590-21-020897" ], "value_sources": { "cash": [ "10-Q:0001564590-21-020897" ], "total_assets": [ "10-Q:0001564590-21-020897" ], "long_term_debt": [ "10-Q:0001564590-21-020897" ], "total_liabilities": [ "10-Q:0001564590-21-020897" ], "equity_parent": [ "10-Q:0001564590-21-020897" ], "nci": [ "10-Q:0001564590-21-020897" ], "equity_total": [ "10-Q:0001564590-21-020897" ], "liabilities_and_equity": [ "10-Q:0001564590-21-020897" ], "shares_outstanding": [ "10-Q:0001564590-21-020897" ], "retained_earnings": [ "10-Q:0001564590-21-020897" ], "preferred_stock": [ "10-Q:0001564590-21-020897" ], "operating_lease_liability": [ "10-Q:0001564590-21-020897" ], "debt_maturity_y1": [ "10-Q:0001564590-21-020897" ], "debt_maturity_y2": [ "10-Q:0001564590-21-020897" ], "debt_maturity_y3": [ "10-Q:0001564590-21-020897" ], "debt_maturity_y4": [ "10-Q:0001564590-21-020897" ], "debt_maturity_y5": [ "10-Q:0001564590-21-020897" ], "debt_maturity_after_y5": [ "10-Q:0001564590-21-020897" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 601446000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 56441385000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 16985305000.0, "total_liabilities": 19960581000.0, "temporary_equity": null, "equity_parent": 32105713000.0, "nci": 4375091000.0, "equity_total": 36480804000.0, "liabilities_and_equity": 56441385000.0, "shares_outstanding": 739020000.0, "retained_earnings": -2363348000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 405200000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 41645000.0, "debt_maturity_y2": 548792000.0, "debt_maturity_y3": 173715000.0, "debt_maturity_y4": 135588000.0, "debt_maturity_y5": 193645000.0, "debt_maturity_after_y5": 15964031000.0 }, "sources": [ "10-Q:0001564590-21-038308" ], "value_sources": { "cash": [ "10-Q:0001564590-21-038308" ], "total_assets": [ "10-Q:0001564590-21-038308" ], "long_term_debt": [ "10-Q:0001564590-21-038308" ], "total_liabilities": [ "10-Q:0001564590-21-038308" ], "equity_parent": [ "10-Q:0001564590-21-038308" ], "nci": [ "10-Q:0001564590-21-038308" ], "equity_total": [ "10-Q:0001564590-21-038308" ], "liabilities_and_equity": [ "10-Q:0001564590-21-038308" ], "shares_outstanding": [ "10-Q:0001564590-21-038308" ], "retained_earnings": [ "10-Q:0001564590-21-038308" ], "preferred_stock": [ "10-Q:0001564590-21-038308" ], "operating_lease_liability": [ "10-Q:0001564590-21-038308" ], "debt_maturity_y1": [ "10-Q:0001564590-21-038308" ], "debt_maturity_y2": [ "10-Q:0001564590-21-038308" ], "debt_maturity_y3": [ "10-Q:0001564590-21-038308" ], "debt_maturity_y4": [ "10-Q:0001564590-21-038308" ], "debt_maturity_y5": [ "10-Q:0001564590-21-038308" ], "debt_maturity_after_y5": [ "10-Q:0001564590-21-038308" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 585071000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 57016670000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 17135668000.0, "total_liabilities": 20259196000.0, "temporary_equity": null, "equity_parent": 32506117000.0, "nci": 4251357000.0, "equity_total": 36757474000.0, "liabilities_and_equity": 57016670000.0, "shares_outstanding": 739323000.0, "retained_earnings": -2107989000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 419200000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 94802000.0, "debt_maturity_y2": 733930000.0, "debt_maturity_y3": 170634000.0, "debt_maturity_y4": 274433000.0, "debt_maturity_y5": 189094000.0, "debt_maturity_after_y5": 15742384000.0 }, "sources": [ "10-Q:0001564590-21-052041" ], "value_sources": { "cash": [ "10-Q:0001564590-21-052041" ], "total_assets": [ "10-Q:0001564590-21-052041" ], "long_term_debt": [ "10-Q:0001564590-21-052041" ], "total_liabilities": [ "10-Q:0001564590-21-052041" ], "equity_parent": [ "10-Q:0001564590-21-052041" ], "nci": [ "10-Q:0001564590-21-052041" ], "equity_total": [ "10-Q:0001564590-21-052041" ], "liabilities_and_equity": [ "10-Q:0001564590-21-052041" ], "shares_outstanding": [ "10-Q:0001564590-21-052041" ], "retained_earnings": [ "10-Q:0001564590-21-052041" ], "preferred_stock": [ "10-Q:0001564590-21-052041" ], "operating_lease_liability": [ "10-Q:0001564590-21-052041" ], "debt_maturity_y1": [ "10-Q:0001564590-21-052041" ], "debt_maturity_y2": [ "10-Q:0001564590-21-052041" ], "debt_maturity_y3": [ "10-Q:0001564590-21-052041" ], "debt_maturity_y4": [ "10-Q:0001564590-21-052041" ], "debt_maturity_y5": [ "10-Q:0001564590-21-052041" ], "debt_maturity_after_y5": [ "10-Q:0001564590-21-052041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 556117000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": 118044000.0, "goodwill": null, "intangibles": 989106000.0, "total_assets": 58486220000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 17715054000.0, "total_liabilities": 20744010000.0, "temporary_equity": null, "equity_parent": 33426873000.0, "nci": 4315337000.0, "equity_total": 37742210000.0, "liabilities_and_equity": 58486220000.0, "shares_outstanding": 739827000.0, "retained_earnings": -1327828000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 448400000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": 49740000.0, "operating_lease_payments_total": 798073000.0, "operating_lease_imputed_interest": 349628000.0, "debt_maturity_y1": 985741000.0, "debt_maturity_y2": 435990000.0, "debt_maturity_y3": 361085000.0, "debt_maturity_y4": 188219000.0, "debt_maturity_y5": 1708033000.0, "debt_maturity_after_y5": 14105872000.0 }, "sources": [ "10-K:0001564590-22-004436", "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "value_sources": { "cash": [ "10-Q:0001564590-22-035526" ], "ppe_net": [ "10-K:0001564590-23-001902" ], "intangibles": [ "10-K:0001564590-22-004436" ], "total_assets": [ "10-Q:0001564590-22-035526" ], "long_term_debt": [ "10-Q:0001564590-22-035526" ], "total_liabilities": [ "10-Q:0001564590-22-035526" ], "equity_parent": [ "10-Q:0001564590-22-035526" ], "nci": [ "10-Q:0001564590-22-035526" ], "equity_total": [ "10-Q:0001564590-22-035526" ], "liabilities_and_equity": [ "10-Q:0001564590-22-035526" ], "shares_outstanding": [ "10-Q:0001564590-22-035526" ], "retained_earnings": [ "10-Q:0001564590-22-035526" ], "preferred_stock": [ "10-Q:0001564590-22-035526" ], "operating_lease_liability": [ "10-Q:0001564590-22-035526" ], "operating_lease_discount_rate": [ "10-K:0001564590-23-001902" ], "operating_lease_payments_y1": [ "10-K:0001564590-22-004436" ], "operating_lease_payments_total": [ "10-K:0001564590-22-004436" ], "operating_lease_imputed_interest": [ "10-K:0001564590-22-004436" ], "debt_maturity_y1": [ "10-K:0001564590-22-004436" ], "debt_maturity_y2": [ "10-K:0001564590-22-004436" ], "debt_maturity_y3": [ "10-K:0001564590-22-004436" ], "debt_maturity_y4": [ "10-K:0001564590-22-004436" ], "debt_maturity_y5": [ "10-K:0001564590-22-004436" ], "debt_maturity_after_y5": [ "10-K:0001564590-22-004436" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1912750000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 59779871000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 18368538000.0, "total_liabilities": 21317669000.0, "temporary_equity": null, "equity_parent": 34172068000.0, "nci": 4290134000.0, "equity_total": 38462202000.0, "liabilities_and_equity": 59779871000.0, "shares_outstanding": 740189000.0, "retained_earnings": -764425000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 430300000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 792175000.0, "debt_maturity_y2": 165404000.0, "debt_maturity_y3": 339604000.0, "debt_maturity_y4": 187996000.0, "debt_maturity_y5": 1656468000.0, "debt_maturity_after_y5": 15308969000.0 }, "sources": [ "10-Q:0001564590-22-015684" ], "value_sources": { "cash": [ "10-Q:0001564590-22-015684" ], "total_assets": [ "10-Q:0001564590-22-015684" ], "long_term_debt": [ "10-Q:0001564590-22-015684" ], "total_liabilities": [ "10-Q:0001564590-22-015684" ], "equity_parent": [ "10-Q:0001564590-22-015684" ], "nci": [ "10-Q:0001564590-22-015684" ], "equity_total": [ "10-Q:0001564590-22-015684" ], "liabilities_and_equity": [ "10-Q:0001564590-22-015684" ], "shares_outstanding": [ "10-Q:0001564590-22-015684" ], "retained_earnings": [ "10-Q:0001564590-22-015684" ], "preferred_stock": [ "10-Q:0001564590-22-015684" ], "operating_lease_liability": [ "10-Q:0001564590-22-015684" ], "debt_maturity_y1": [ "10-Q:0001564590-22-015684" ], "debt_maturity_y2": [ "10-Q:0001564590-22-015684" ], "debt_maturity_y3": [ "10-Q:0001564590-22-015684" ], "debt_maturity_y4": [ "10-Q:0001564590-22-015684" ], "debt_maturity_y5": [ "10-Q:0001564590-22-015684" ], "debt_maturity_after_y5": [ "10-Q:0001564590-22-015684" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 437515000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 59763817000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 18040832000.0, "total_liabilities": 20889879000.0, "temporary_equity": null, "equity_parent": 34575767000.0, "nci": 4298171000.0, "equity_total": 38873938000.0, "liabilities_and_equity": 59763817000.0, "shares_outstanding": 740360000.0, "retained_earnings": -740764000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 483700000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 318796000.0, "debt_maturity_y2": 907152000.0, "debt_maturity_y3": 179108000.0, "debt_maturity_y4": 1662446000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-22-028453" ], "value_sources": { "cash": [ "10-Q:0001564590-22-028453" ], "total_assets": [ "10-Q:0001564590-22-028453" ], "long_term_debt": [ "10-Q:0001564590-22-028453" ], "total_liabilities": [ "10-Q:0001564590-22-028453" ], "equity_parent": [ "10-Q:0001564590-22-028453" ], "nci": [ "10-Q:0001564590-22-028453" ], "equity_total": [ "10-Q:0001564590-22-028453" ], "liabilities_and_equity": [ "10-Q:0001564590-22-028453" ], "shares_outstanding": [ "10-Q:0001564590-22-028453" ], "retained_earnings": [ "10-Q:0001564590-22-028453" ], "preferred_stock": [ "10-Q:0001564590-22-028453" ], "operating_lease_liability": [ "10-Q:0001564590-22-028453" ], "debt_maturity_y1": [ "10-Q:0001564590-22-028453" ], "debt_maturity_y2": [ "10-Q:0001564590-22-028453" ], "debt_maturity_y3": [ "10-Q:0001564590-22-028453" ], "debt_maturity_y4": [ "10-Q:0001564590-22-028453" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 636282000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 60945529000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 18139299000.0, "total_liabilities": 21339208000.0, "temporary_equity": null, "equity_parent": 35293100000.0, "nci": 4313221000.0, "equity_total": 39606321000.0, "liabilities_and_equity": 60945529000.0, "shares_outstanding": 740411000.0, "retained_earnings": -312945000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 526700000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 177547000.0, "debt_maturity_y2": 763121000.0, "debt_maturity_y3": 388086000.0, "debt_maturity_y4": 1621701000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-22-035526" ], "value_sources": { "cash": [ "10-Q:0001564590-22-035526" ], "total_assets": [ "10-Q:0001564590-22-035526" ], "long_term_debt": [ "10-Q:0001564590-22-035526" ], "total_liabilities": [ "10-Q:0001564590-22-035526" ], "equity_parent": [ "10-Q:0001564590-22-035526" ], "nci": [ "10-Q:0001564590-22-035526" ], "equity_total": [ "10-Q:0001564590-22-035526" ], "liabilities_and_equity": [ "10-Q:0001564590-22-035526" ], "shares_outstanding": [ "10-Q:0001564590-22-035526" ], "retained_earnings": [ "10-Q:0001564590-22-035526" ], "preferred_stock": [ "10-Q:0001564590-22-035526" ], "operating_lease_liability": [ "10-Q:0001564590-22-035526" ], "debt_maturity_y1": [ "10-Q:0001564590-22-035526" ], "debt_maturity_y2": [ "10-Q:0001564590-22-035526" ], "debt_maturity_y3": [ "10-Q:0001564590-22-035526" ], "debt_maturity_y4": [ "10-Q:0001564590-22-035526" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 278483000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": 119897000.0, "goodwill": null, "intangibles": 1733025000.0, "total_assets": 87897448000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 23875961000.0, "total_liabilities": 30034355000.0, "temporary_equity": null, "equity_parent": 53237282000.0, "nci": 4625811000.0, "equity_total": 57863093000.0, "liabilities_and_equity": 87897448000.0, "shares_outstanding": 923142000.0, "retained_earnings": -457695000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 638811000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 62061000.0, "operating_lease_payments_total": 1421229000.0, "operating_lease_imputed_interest": 782418000.0, "debt_maturity_y1": 32940000.0, "debt_maturity_y2": 902154000.0, "debt_maturity_y3": 907418000.0, "debt_maturity_y4": 3072884000.0, "debt_maturity_y5": 1805363000.0, "debt_maturity_after_y5": 17727477000.0 }, "sources": [ "10-K:0000950170-24-014539", "10-K:0001564590-23-001902" ], "value_sources": { "cash": [ "10-K:0000950170-24-014539" ], "ppe_net": [ "10-K:0000950170-24-014539" ], "intangibles": [ "10-K:0001564590-23-001902" ], "total_assets": [ "10-K:0000950170-24-014539" ], "long_term_debt": [ "10-K:0000950170-24-014539" ], "total_liabilities": [ "10-K:0000950170-24-014539" ], "equity_parent": [ "10-K:0000950170-24-014539" ], "nci": [ "10-K:0000950170-24-014539" ], "equity_total": [ "10-K:0000950170-24-014539" ], "liabilities_and_equity": [ "10-K:0000950170-24-014539" ], "shares_outstanding": [ "10-K:0000950170-24-014539" ], "retained_earnings": [ "10-K:0000950170-24-014539" ], "preferred_stock": [ "10-K:0000950170-24-014539" ], "operating_lease_liability": [ "10-K:0000950170-24-014539" ], "operating_lease_discount_rate": [ "10-K:0000950170-24-014539" ], "operating_lease_payments_y1": [ "10-K:0001564590-23-001902" ], "operating_lease_payments_total": [ "10-K:0001564590-23-001902" ], "operating_lease_imputed_interest": [ "10-K:0001564590-23-001902" ], "debt_maturity_y1": [ "10-K:0001564590-23-001902" ], "debt_maturity_y2": [ "10-K:0001564590-23-001902" ], "debt_maturity_y3": [ "10-K:0001564590-23-001902" ], "debt_maturity_y4": [ "10-K:0001564590-23-001902" ], "debt_maturity_y5": [ "10-K:0001564590-23-001902" ], "debt_maturity_after_y5": [ "10-K:0001564590-23-001902" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 522501000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 88520884000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 25153342000.0, "total_liabilities": 31055655000.0, "temporary_equity": null, "equity_parent": 52835218000.0, "nci": 4630011000.0, "equity_total": 57465229000.0, "liabilities_and_equity": 88520884000.0, "shares_outstanding": 923453000.0, "retained_earnings": -799577000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 642400000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 519907000.0, "debt_maturity_y2": 913444000.0, "debt_maturity_y3": 2129221000.0, "debt_maturity_y4": 1796275000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-23-015979" ], "value_sources": { "cash": [ "10-Q:0000950170-23-015979" ], "total_assets": [ "10-Q:0000950170-23-015979" ], "long_term_debt": [ "10-Q:0000950170-23-015979" ], "total_liabilities": [ "10-Q:0000950170-23-015979" ], "equity_parent": [ "10-Q:0000950170-23-015979" ], "nci": [ "10-Q:0000950170-23-015979" ], "equity_total": [ "10-Q:0000950170-23-015979" ], "liabilities_and_equity": [ "10-Q:0000950170-23-015979" ], "shares_outstanding": [ "10-Q:0000950170-23-015979" ], "retained_earnings": [ "10-Q:0000950170-23-015979" ], "preferred_stock": [ "10-Q:0000950170-23-015979" ], "operating_lease_liability": [ "10-Q:0000950170-23-015979" ], "debt_maturity_y1": [ "10-Q:0000950170-23-015979" ], "debt_maturity_y2": [ "10-Q:0000950170-23-015979" ], "debt_maturity_y3": [ "10-Q:0000950170-23-015979" ], "debt_maturity_y4": [ "10-Q:0000950170-23-015979" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 531110000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 92392041000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 28129473000.0, "total_liabilities": 34314217000.0, "temporary_equity": null, "equity_parent": 53465630000.0, "nci": 4612194000.0, "equity_total": 58077824000.0, "liabilities_and_equity": 92392041000.0, "shares_outstanding": 923861000.0, "retained_earnings": -390779000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 637300000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 440519000.0, "debt_maturity_y2": 924679000.0, "debt_maturity_y3": 2463524000.0, "debt_maturity_y4": 1829975000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-23-034768" ], "value_sources": { "cash": [ "10-Q:0000950170-23-034768" ], "total_assets": [ "10-Q:0000950170-23-034768" ], "long_term_debt": [ "10-Q:0000950170-23-034768" ], "total_liabilities": [ "10-Q:0000950170-23-034768" ], "equity_parent": [ "10-Q:0000950170-23-034768" ], "nci": [ "10-Q:0000950170-23-034768" ], "equity_total": [ "10-Q:0000950170-23-034768" ], "liabilities_and_equity": [ "10-Q:0000950170-23-034768" ], "shares_outstanding": [ "10-Q:0000950170-23-034768" ], "retained_earnings": [ "10-Q:0000950170-23-034768" ], "preferred_stock": [ "10-Q:0000950170-23-034768" ], "operating_lease_liability": [ "10-Q:0000950170-23-034768" ], "debt_maturity_y1": [ "10-Q:0000950170-23-034768" ], "debt_maturity_y2": [ "10-Q:0000950170-23-034768" ], "debt_maturity_y3": [ "10-Q:0000950170-23-034768" ], "debt_maturity_y4": [ "10-Q:0000950170-23-034768" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 740841000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 91949409000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 27578197000.0, "total_liabilities": 33688547000.0, "temporary_equity": null, "equity_parent": 53635831000.0, "nci": 4625031000.0, "equity_total": 58260862000.0, "liabilities_and_equity": 91949409000.0, "shares_outstanding": 923974000.0, "retained_earnings": -449439000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 587000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 514222000.0, "debt_maturity_y2": 925428000.0, "debt_maturity_y3": 2039535000.0, "debt_maturity_y4": 1940455000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-23-055980" ], "value_sources": { "cash": [ "10-Q:0000950170-23-055980" ], "total_assets": [ "10-Q:0000950170-23-055980" ], "long_term_debt": [ "10-Q:0000950170-23-055980" ], "total_liabilities": [ "10-Q:0000950170-23-055980" ], "equity_parent": [ "10-Q:0000950170-23-055980" ], "nci": [ "10-Q:0000950170-23-055980" ], "equity_total": [ "10-Q:0000950170-23-055980" ], "liabilities_and_equity": [ "10-Q:0000950170-23-055980" ], "shares_outstanding": [ "10-Q:0000950170-23-055980" ], "retained_earnings": [ "10-Q:0000950170-23-055980" ], "preferred_stock": [ "10-Q:0000950170-23-055980" ], "operating_lease_liability": [ "10-Q:0000950170-23-055980" ], "debt_maturity_y1": [ "10-Q:0000950170-23-055980" ], "debt_maturity_y2": [ "10-Q:0000950170-23-055980" ], "debt_maturity_y3": [ "10-Q:0000950170-23-055980" ], "debt_maturity_y4": [ "10-Q:0000950170-23-055980" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 530388000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": 208030000.0, "goodwill": null, "intangibles": 1679563000.0, "total_assets": 93020840000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 29000501000.0, "total_liabilities": 35197120000.0, "temporary_equity": null, "equity_parent": 53181724000.0, "nci": 4641996000.0, "equity_total": 57823720000.0, "liabilities_and_equity": 93020840000.0, "shares_outstanding": 924391000.0, "retained_earnings": -627068000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 597563000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 75926000.0, "operating_lease_payments_total": 1385075000.0, "operating_lease_imputed_interest": 787512000.0, "debt_maturity_y1": 530519000.0, "debt_maturity_y2": 940122000.0, "debt_maturity_y3": 2418701000.0, "debt_maturity_y4": 2420175000.0, "debt_maturity_y5": 2697083000.0, "debt_maturity_after_y5": 20570702000.0 }, "sources": [ "10-K:0000950170-24-014539", "10-K:0000950170-25-021272" ], "value_sources": { "cash": [ "10-K:0000950170-25-021272" ], "ppe_net": [ "10-K:0000950170-25-021272" ], "intangibles": [ "10-K:0000950170-24-014539" ], "total_assets": [ "10-K:0000950170-25-021272" ], "long_term_debt": [ "10-K:0000950170-25-021272" ], "total_liabilities": [ "10-K:0000950170-25-021272" ], "equity_parent": [ "10-K:0000950170-25-021272" ], "nci": [ "10-K:0000950170-25-021272" ], "equity_total": [ "10-K:0000950170-25-021272" ], "liabilities_and_equity": [ "10-K:0000950170-25-021272" ], "shares_outstanding": [ "10-K:0000950170-25-021272" ], "retained_earnings": [ "10-K:0000950170-25-021272" ], "preferred_stock": [ "10-K:0000950170-25-021272" ], "operating_lease_liability": [ "10-K:0000950170-25-021272" ], "operating_lease_discount_rate": [ "10-K:0000950170-25-021272" ], "operating_lease_payments_y1": [ "10-K:0000950170-24-014539" ], "operating_lease_payments_total": [ "10-K:0000950170-24-014539" ], "operating_lease_imputed_interest": [ "10-K:0000950170-24-014539" ], "debt_maturity_y1": [ "10-K:0000950170-24-014539" ], "debt_maturity_y2": [ "10-K:0000950170-24-014539" ], "debt_maturity_y3": [ "10-K:0000950170-24-014539" ], "debt_maturity_y4": [ "10-K:0000950170-24-014539" ], "debt_maturity_y5": [ "10-K:0000950170-24-014539" ], "debt_maturity_after_y5": [ "10-K:0000950170-24-014539" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 500589000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 93310310000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 29557667000.0, "total_liabilities": 35513192000.0, "temporary_equity": null, "equity_parent": 53190653000.0, "nci": 4606465000.0, "equity_total": 57797118000.0, "liabilities_and_equity": 93310310000.0, "shares_outstanding": 925790000.0, "retained_earnings": -933159000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 593800000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 433620000.0, "debt_maturity_y2": 2342646000.0, "debt_maturity_y3": 2683263000.0, "debt_maturity_y4": 2654829000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-24-048421" ], "value_sources": { "cash": [ "10-Q:0000950170-24-048421" ], "total_assets": [ "10-Q:0000950170-24-048421" ], "long_term_debt": [ "10-Q:0000950170-24-048421" ], "total_liabilities": [ "10-Q:0000950170-24-048421" ], "equity_parent": [ "10-Q:0000950170-24-048421" ], "nci": [ "10-Q:0000950170-24-048421" ], "equity_total": [ "10-Q:0000950170-24-048421" ], "liabilities_and_equity": [ "10-Q:0000950170-24-048421" ], "shares_outstanding": [ "10-Q:0000950170-24-048421" ], "retained_earnings": [ "10-Q:0000950170-24-048421" ], "preferred_stock": [ "10-Q:0000950170-24-048421" ], "operating_lease_liability": [ "10-Q:0000950170-24-048421" ], "debt_maturity_y1": [ "10-Q:0000950170-24-048421" ], "debt_maturity_y2": [ "10-Q:0000950170-24-048421" ], "debt_maturity_y3": [ "10-Q:0000950170-24-048421" ], "debt_maturity_y4": [ "10-Q:0000950170-24-048421" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 598347000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 93537418000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 29904620000.0, "total_liabilities": 35614097000.0, "temporary_equity": null, "equity_parent": 53345060000.0, "nci": 4578261000.0, "equity_total": 57923321000.0, "liabilities_and_equity": 93537418000.0, "shares_outstanding": 925880000.0, "retained_earnings": -964620000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 610500000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 435423000.0, "debt_maturity_y2": 2174969000.0, "debt_maturity_y3": 2245794000.0, "debt_maturity_y4": 2624112000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-24-086882" ], "value_sources": { "cash": [ "10-Q:0000950170-24-086882" ], "total_assets": [ "10-Q:0000950170-24-086882" ], "long_term_debt": [ "10-Q:0000950170-24-086882" ], "total_liabilities": [ "10-Q:0000950170-24-086882" ], "equity_parent": [ "10-Q:0000950170-24-086882" ], "nci": [ "10-Q:0000950170-24-086882" ], "equity_total": [ "10-Q:0000950170-24-086882" ], "liabilities_and_equity": [ "10-Q:0000950170-24-086882" ], "shares_outstanding": [ "10-Q:0000950170-24-086882" ], "retained_earnings": [ "10-Q:0000950170-24-086882" ], "preferred_stock": [ "10-Q:0000950170-24-086882" ], "operating_lease_liability": [ "10-Q:0000950170-24-086882" ], "debt_maturity_y1": [ "10-Q:0000950170-24-086882" ], "debt_maturity_y2": [ "10-Q:0000950170-24-086882" ], "debt_maturity_y3": [ "10-Q:0000950170-24-086882" ], "debt_maturity_y4": [ "10-Q:0000950170-24-086882" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 780871000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 95905196000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 32289832000.0, "total_liabilities": 38241104000.0, "temporary_equity": null, "equity_parent": 53071769000.0, "nci": 4592323000.0, "equity_total": 57664092000.0, "liabilities_and_equity": 95905196000.0, "shares_outstanding": 926146000.0, "retained_earnings": -851763000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 624200000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 540089000.0, "debt_maturity_y2": 2067150000.0, "debt_maturity_y3": 2678227000.0, "debt_maturity_y4": 2701075000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-24-117407" ], "value_sources": { "cash": [ "10-Q:0000950170-24-117407" ], "total_assets": [ "10-Q:0000950170-24-117407" ], "long_term_debt": [ "10-Q:0000950170-24-117407" ], "total_liabilities": [ "10-Q:0000950170-24-117407" ], "equity_parent": [ "10-Q:0000950170-24-117407" ], "nci": [ "10-Q:0000950170-24-117407" ], "equity_total": [ "10-Q:0000950170-24-117407" ], "liabilities_and_equity": [ "10-Q:0000950170-24-117407" ], "shares_outstanding": [ "10-Q:0000950170-24-117407" ], "retained_earnings": [ "10-Q:0000950170-24-117407" ], "preferred_stock": [ "10-Q:0000950170-24-117407" ], "operating_lease_liability": [ "10-Q:0000950170-24-117407" ], "debt_maturity_y1": [ "10-Q:0000950170-24-117407" ], "debt_maturity_y2": [ "10-Q:0000950170-24-117407" ], "debt_maturity_y3": [ "10-Q:0000950170-24-117407" ], "debt_maturity_y4": [ "10-Q:0000950170-24-117407" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1318591000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": 212318000.0, "goodwill": null, "intangibles": 1562584000.0, "total_assets": 95328909000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 30879263000.0, "total_liabilities": 36712139000.0, "temporary_equity": null, "equity_parent": 53951138000.0, "nci": 4665632000.0, "equity_total": 58616770000.0, "liabilities_and_equity": 95328909000.0, "shares_outstanding": 926283000.0, "retained_earnings": -465913000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 615305000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": 65202000.0, "operating_lease_payments_total": 1480560000.0, "operating_lease_imputed_interest": 865255000.0, "debt_maturity_y1": 514223000.0, "debt_maturity_y2": 2173492000.0, "debt_maturity_y3": 2010418000.0, "debt_maturity_y4": 2616044000.0, "debt_maturity_y5": 3196321000.0, "debt_maturity_after_y5": 20939411000.0 }, "sources": [ "10-K:0000950170-25-021272", "10-K:0001193125-26-051453" ], "value_sources": { "cash": [ "10-K:0001193125-26-051453" ], "ppe_net": [ "10-K:0001193125-26-051453" ], "intangibles": [ "10-K:0000950170-25-021272" ], "total_assets": [ "10-K:0001193125-26-051453" ], "long_term_debt": [ "10-K:0001193125-26-051453" ], "total_liabilities": [ "10-K:0001193125-26-051453" ], "equity_parent": [ "10-K:0001193125-26-051453" ], "nci": [ "10-K:0001193125-26-051453" ], "equity_total": [ "10-K:0001193125-26-051453" ], "liabilities_and_equity": [ "10-K:0001193125-26-051453" ], "shares_outstanding": [ "10-K:0001193125-26-051453" ], "retained_earnings": [ "10-K:0001193125-26-051453" ], "preferred_stock": [ "10-K:0001193125-26-051453" ], "operating_lease_liability": [ "10-K:0001193125-26-051453" ], "operating_lease_discount_rate": [ "10-K:0001193125-26-051453" ], "operating_lease_payments_y1": [ "10-K:0000950170-25-021272" ], "operating_lease_payments_total": [ "10-K:0000950170-25-021272" ], "operating_lease_imputed_interest": [ "10-K:0000950170-25-021272" ], "debt_maturity_y1": [ "10-K:0000950170-25-021272" ], "debt_maturity_y2": [ "10-K:0000950170-25-021272" ], "debt_maturity_y3": [ "10-K:0000950170-25-021272" ], "debt_maturity_y4": [ "10-K:0000950170-25-021272" ], "debt_maturity_y5": [ "10-K:0000950170-25-021272" ], "debt_maturity_after_y5": [ "10-K:0000950170-25-021272" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 671117000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 95993391000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 32262055000.0, "total_liabilities": 37917953000.0, "temporary_equity": null, "equity_parent": 53467210000.0, "nci": 4608228000.0, "equity_total": 58075438000.0, "liabilities_and_equity": 95993391000.0, "shares_outstanding": 927882000.0, "retained_earnings": -812880000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 628200000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 2412880000.0, "debt_maturity_y2": 2161412000.0, "debt_maturity_y3": 2660061000.0, "debt_maturity_y4": 3270158000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-25-060107" ], "value_sources": { "cash": [ "10-Q:0000950170-25-060107" ], "total_assets": [ "10-Q:0000950170-25-060107" ], "long_term_debt": [ "10-Q:0000950170-25-060107" ], "total_liabilities": [ "10-Q:0000950170-25-060107" ], "equity_parent": [ "10-Q:0000950170-25-060107" ], "nci": [ "10-Q:0000950170-25-060107" ], "equity_total": [ "10-Q:0000950170-25-060107" ], "liabilities_and_equity": [ "10-Q:0000950170-25-060107" ], "shares_outstanding": [ "10-Q:0000950170-25-060107" ], "retained_earnings": [ "10-Q:0000950170-25-060107" ], "preferred_stock": [ "10-Q:0000950170-25-060107" ], "operating_lease_liability": [ "10-Q:0000950170-25-060107" ], "debt_maturity_y1": [ "10-Q:0000950170-25-060107" ], "debt_maturity_y2": [ "10-Q:0000950170-25-060107" ], "debt_maturity_y3": [ "10-Q:0000950170-25-060107" ], "debt_maturity_y4": [ "10-Q:0000950170-25-060107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 1066081000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 97717050000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 34666551000.0, "total_liabilities": 40410236000.0, "temporary_equity": null, "equity_parent": 52728574000.0, "nci": 4578240000.0, "equity_total": 57306814000.0, "liabilities_and_equity": 97717050000.0, "shares_outstanding": 928037000.0, "retained_earnings": -1183239000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 630000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 2127475000.0, "debt_maturity_y2": 2513232000.0, "debt_maturity_y3": 2739654000.0, "debt_maturity_y4": 3488993000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-25-099770" ], "value_sources": { "cash": [ "10-Q:0000950170-25-099770" ], "total_assets": [ "10-Q:0000950170-25-099770" ], "long_term_debt": [ "10-Q:0000950170-25-099770" ], "total_liabilities": [ "10-Q:0000950170-25-099770" ], "equity_parent": [ "10-Q:0000950170-25-099770" ], "nci": [ "10-Q:0000950170-25-099770" ], "equity_total": [ "10-Q:0000950170-25-099770" ], "liabilities_and_equity": [ "10-Q:0000950170-25-099770" ], "shares_outstanding": [ "10-Q:0000950170-25-099770" ], "retained_earnings": [ "10-Q:0000950170-25-099770" ], "preferred_stock": [ "10-Q:0000950170-25-099770" ], "operating_lease_liability": [ "10-Q:0000950170-25-099770" ], "debt_maturity_y1": [ "10-Q:0000950170-25-099770" ], "debt_maturity_y2": [ "10-Q:0000950170-25-099770" ], "debt_maturity_y3": [ "10-Q:0000950170-25-099770" ], "debt_maturity_y4": [ "10-Q:0000950170-25-099770" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 1186022000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 98341141000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 35302901000.0, "total_liabilities": 41129032000.0, "temporary_equity": null, "equity_parent": 52635541000.0, "nci": 4576568000.0, "equity_total": 57212109000.0, "liabilities_and_equity": 98341141000.0, "shares_outstanding": 928664000.0, "retained_earnings": -1360237000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 618200000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 2257917000.0, "debt_maturity_y2": 2271453000.0, "debt_maturity_y3": 2729315000.0, "debt_maturity_y4": 3420312000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193125-25-253512" ], "value_sources": { "cash": [ "10-Q:0001193125-25-253512" ], "total_assets": [ "10-Q:0001193125-25-253512" ], "long_term_debt": [ "10-Q:0001193125-25-253512" ], "total_liabilities": [ "10-Q:0001193125-25-253512" ], "equity_parent": [ "10-Q:0001193125-25-253512" ], "nci": [ "10-Q:0001193125-25-253512" ], "equity_total": [ "10-Q:0001193125-25-253512" ], "liabilities_and_equity": [ "10-Q:0001193125-25-253512" ], "shares_outstanding": [ "10-Q:0001193125-25-253512" ], "retained_earnings": [ "10-Q:0001193125-25-253512" ], "preferred_stock": [ "10-Q:0001193125-25-253512" ], "operating_lease_liability": [ "10-Q:0001193125-25-253512" ], "debt_maturity_y1": [ "10-Q:0001193125-25-253512" ], "debt_maturity_y2": [ "10-Q:0001193125-25-253512" ], "debt_maturity_y3": [ "10-Q:0001193125-25-253512" ], "debt_maturity_y4": [ "10-Q:0001193125-25-253512" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1145647000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": 221704000.0, "goodwill": null, "intangibles": 1495510000.0, "total_assets": 98724256000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 35037073000.0, "total_liabilities": 40970248000.0, "temporary_equity": null, "equity_parent": 53193178000.0, "nci": 4560830000.0, "equity_total": 57754008000.0, "liabilities_and_equity": 98724256000.0, "shares_outstanding": 929153000.0, "retained_earnings": -902427000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 643500000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": 68479000.0, "operating_lease_payments_total": 1525477000.0, "operating_lease_imputed_interest": 882016000.0, "debt_maturity_y1": 1914530000.0, "debt_maturity_y2": 2087227000.0, "debt_maturity_y3": 2708088000.0, "debt_maturity_y4": 3430192000.0, "debt_maturity_y5": 2883220000.0, "debt_maturity_after_y5": 22554789000.0 }, "sources": [ "10-K:0001193125-26-051453", "10-Q:0001193125-26-436160" ], "value_sources": { "cash": [ "10-Q:0001193125-26-436160" ], "ppe_net": [ "10-K:0001193125-26-051453" ], "intangibles": [ "10-K:0001193125-26-051453" ], "total_assets": [ "10-Q:0001193125-26-436160" ], "long_term_debt": [ "10-Q:0001193125-26-436160" ], "total_liabilities": [ "10-Q:0001193125-26-436160" ], "equity_parent": [ "10-Q:0001193125-26-436160" ], "nci": [ "10-Q:0001193125-26-436160" ], "equity_total": [ "10-Q:0001193125-26-436160" ], "liabilities_and_equity": [ "10-Q:0001193125-26-436160" ], "shares_outstanding": [ "10-Q:0001193125-26-436160" ], "retained_earnings": [ "10-Q:0001193125-26-436160" ], "preferred_stock": [ "10-Q:0001193125-26-436160" ], "operating_lease_liability": [ "10-Q:0001193125-26-436160" ], "operating_lease_discount_rate": [ "10-K:0001193125-26-051453" ], "operating_lease_payments_y1": [ "10-K:0001193125-26-051453" ], "operating_lease_payments_total": [ "10-K:0001193125-26-051453" ], "operating_lease_imputed_interest": [ "10-K:0001193125-26-051453" ], "debt_maturity_y1": [ "10-K:0001193125-26-051453" ], "debt_maturity_y2": [ "10-K:0001193125-26-051453" ], "debt_maturity_y3": [ "10-K:0001193125-26-051453" ], "debt_maturity_y4": [ "10-K:0001193125-26-051453" ], "debt_maturity_y5": [ "10-K:0001193125-26-051453" ], "debt_maturity_after_y5": [ "10-K:0001193125-26-051453" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 861144000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 98133451000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 34669592000.0, "total_liabilities": 40184959000.0, "temporary_equity": null, "equity_parent": 53503401000.0, "nci": 4445091000.0, "equity_total": 57948492000.0, "liabilities_and_equity": 98133451000.0, "shares_outstanding": 932283000.0, "retained_earnings": -921028000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 640600000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 2122531000.0, "debt_maturity_y2": 2691388000.0, "debt_maturity_y3": 3534476000.0, "debt_maturity_y4": 2866358000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193125-26-197850" ], "value_sources": { "cash": [ "10-Q:0001193125-26-197850" ], "total_assets": [ "10-Q:0001193125-26-197850" ], "long_term_debt": [ "10-Q:0001193125-26-197850" ], "total_liabilities": [ "10-Q:0001193125-26-197850" ], "equity_parent": [ "10-Q:0001193125-26-197850" ], "nci": [ "10-Q:0001193125-26-197850" ], "equity_total": [ "10-Q:0001193125-26-197850" ], "liabilities_and_equity": [ "10-Q:0001193125-26-197850" ], "shares_outstanding": [ "10-Q:0001193125-26-197850" ], "retained_earnings": [ "10-Q:0001193125-26-197850" ], "preferred_stock": [ "10-Q:0001193125-26-197850" ], "operating_lease_liability": [ "10-Q:0001193125-26-197850" ], "debt_maturity_y1": [ "10-Q:0001193125-26-197850" ], "debt_maturity_y2": [ "10-Q:0001193125-26-197850" ], "debt_maturity_y3": [ "10-Q:0001193125-26-197850" ], "debt_maturity_y4": [ "10-Q:0001193125-26-197850" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 1765043000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 101011872000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 36442085000.0, "total_liabilities": 42892357000.0, "temporary_equity": null, "equity_parent": 53725722000.0, "nci": 4393793000.0, "equity_total": 58119515000.0, "liabilities_and_equity": 101011872000.0, "shares_outstanding": 933006000.0, "retained_earnings": -860498000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 650400000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 2039997000.0, "debt_maturity_y2": 2709014000.0, "debt_maturity_y3": 3380537000.0, "debt_maturity_y4": 3061354000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193125-26-323746" ], "value_sources": { "cash": [ "10-Q:0001193125-26-323746" ], "total_assets": [ "10-Q:0001193125-26-323746" ], "long_term_debt": [ "10-Q:0001193125-26-323746" ], "total_liabilities": [ "10-Q:0001193125-26-323746" ], "equity_parent": [ "10-Q:0001193125-26-323746" ], "nci": [ "10-Q:0001193125-26-323746" ], "equity_total": [ "10-Q:0001193125-26-323746" ], "liabilities_and_equity": [ "10-Q:0001193125-26-323746" ], "shares_outstanding": [ "10-Q:0001193125-26-323746" ], "retained_earnings": [ "10-Q:0001193125-26-323746" ], "preferred_stock": [ "10-Q:0001193125-26-323746" ], "operating_lease_liability": [ "10-Q:0001193125-26-323746" ], "debt_maturity_y1": [ "10-Q:0001193125-26-323746" ], "debt_maturity_y2": [ "10-Q:0001193125-26-323746" ], "debt_maturity_y3": [ "10-Q:0001193125-26-323746" ], "debt_maturity_y4": [ "10-Q:0001193125-26-323746" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 2273497000.0, "short_term_investments": 1000000000.0, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 103894706000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": 36832482000.0, "total_liabilities": 43553075000.0, "temporary_equity": null, "equity_parent": 55909034000.0, "nci": 4432597000.0, "equity_total": 60341631000.0, "liabilities_and_equity": 103894706000.0, "shares_outstanding": 950396000.0, "retained_earnings": -1063586000.0, "preferred_stock": 63948000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 658300000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 2045692000.0, "debt_maturity_y2": 2728004000.0, "debt_maturity_y3": 3391541000.0, "debt_maturity_y4": 3069278000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193125-26-436160" ], "value_sources": { "cash": [ "10-Q:0001193125-26-436160" ], "short_term_investments": [ "10-Q:0001193125-26-436160" ], "total_assets": [ "10-Q:0001193125-26-436160" ], "long_term_debt": [ "10-Q:0001193125-26-436160" ], "total_liabilities": [ "10-Q:0001193125-26-436160" ], "equity_parent": [ "10-Q:0001193125-26-436160" ], "nci": [ "10-Q:0001193125-26-436160" ], "equity_total": [ "10-Q:0001193125-26-436160" ], "liabilities_and_equity": [ "10-Q:0001193125-26-436160" ], "shares_outstanding": [ "10-Q:0001193125-26-436160" ], "retained_earnings": [ "10-Q:0001193125-26-436160" ], "preferred_stock": [ "10-Q:0001193125-26-436160" ], "operating_lease_liability": [ "10-Q:0001193125-26-436160" ], "debt_maturity_y1": [ "10-Q:0001193125-26-436160" ], "debt_maturity_y2": [ "10-Q:0001193125-26-436160" ], "debt_maturity_y3": [ "10-Q:0001193125-26-436160" ], "debt_maturity_y4": [ "10-Q:0001193125-26-436160" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 679093000.0, "cfi": -2009173000.0, "cff": 1050411000.0, "capex": null, "d_and_a": 345970000.0, "sbc": 31808000.0, "dividends_paid": 430766000.0, "buybacks": null, "interest_paid": 110500000.0, "taxes_paid": 21700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 2993000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-21-020897" ], "value_sources": { "cfo": [ "10-Q:0001564590-21-020897" ], "cfi": [ "10-Q:0001564590-21-020897" ], "cff": [ "10-Q:0001564590-21-020897" ], "d_and_a": [ "10-Q:0001564590-21-020897" ], "sbc": [ "10-Q:0001564590-21-020897" ], "dividends_paid": [ "10-Q:0001564590-21-020897" ], "interest_paid": [ "10-Q:0001564590-21-020897" ], "taxes_paid": [ "10-Q:0001564590-21-020897" ], "deferred_tax": [ "10-Q:0001564590-21-020897" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 676256000.0, "cfi": -241990000.0, "cff": -696048000.0, "capex": null, "d_and_a": 398195000.0, "sbc": 27998000.0, "dividends_paid": 430971000.0, "buybacks": null, "interest_paid": 57600000.0, "taxes_paid": 23300000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -2162000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-21-020897", "10-Q:0001564590-21-038308" ], "value_sources": { "cfo": [ "10-Q:0001564590-21-020897", "10-Q:0001564590-21-038308" ], "cfi": [ "10-Q:0001564590-21-020897", "10-Q:0001564590-21-038308" ], "cff": [ "10-Q:0001564590-21-020897", "10-Q:0001564590-21-038308" ], "d_and_a": [ "10-Q:0001564590-21-038308" ], "sbc": [ "10-Q:0001564590-21-020897", "10-Q:0001564590-21-038308" ], "dividends_paid": [ "10-Q:0001564590-21-020897", "10-Q:0001564590-21-038308" ], "interest_paid": [ "10-Q:0001564590-21-020897", "10-Q:0001564590-21-038308" ], "taxes_paid": [ "10-Q:0001564590-21-020897", "10-Q:0001564590-21-038308" ], "deferred_tax": [ "10-Q:0001564590-21-020897", "10-Q:0001564590-21-038308" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 977986000.0, "cfi": -328659000.0, "cff": -260325000.0, "capex": null, "d_and_a": 400738000.0, "sbc": 26554000.0, "dividends_paid": 430589000.0, "buybacks": null, "interest_paid": 62800000.0, "taxes_paid": 37300000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -7395000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-21-038308", "10-Q:0001564590-21-052041" ], "value_sources": { "cfo": [ "10-Q:0001564590-21-038308", "10-Q:0001564590-21-052041" ], "cfi": [ "10-Q:0001564590-21-038308", "10-Q:0001564590-21-052041" ], "cff": [ "10-Q:0001564590-21-038308", "10-Q:0001564590-21-052041" ], "d_and_a": [ "10-Q:0001564590-21-052041" ], "sbc": [ "10-Q:0001564590-21-038308", "10-Q:0001564590-21-052041" ], "dividends_paid": [ "10-Q:0001564590-21-038308", "10-Q:0001564590-21-052041" ], "interest_paid": [ "10-Q:0001564590-21-038308", "10-Q:0001564590-21-052041" ], "taxes_paid": [ "10-Q:0001564590-21-038308", "10-Q:0001564590-21-052041" ], "deferred_tax": [ "10-Q:0001564590-21-038308", "10-Q:0001564590-21-052041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 603670000.0, "cfi": -494508000.0, "cff": -466200000.0, "capex": null, "d_and_a": 417066000.0, "sbc": 23471000.0, "dividends_paid": 430663000.0, "buybacks": null, "interest_paid": 78490000.0, "taxes_paid": 18400000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 7308000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "value_sources": { "cfo": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "cfi": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "cff": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "d_and_a": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "sbc": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "dividends_paid": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "interest_paid": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "taxes_paid": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ], "deferred_tax": [ "10-K:0001564590-22-004436", "10-Q:0001564590-21-052041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 816694000.0, "cfi": -107094000.0, "cff": -592313000.0, "capex": null, "d_and_a": 397575000.0, "sbc": 34575000.0, "dividends_paid": 468000000.0, "buybacks": null, "interest_paid": 89500000.0, "taxes_paid": 35800000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1162000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-22-015684" ], "value_sources": { "cfo": [ "10-Q:0001564590-22-015684" ], "cfi": [ "10-Q:0001564590-22-015684" ], "cff": [ "10-Q:0001564590-22-015684" ], "d_and_a": [ "10-Q:0001564590-22-015684" ], "sbc": [ "10-Q:0001564590-22-015684" ], "dividends_paid": [ "10-Q:0001564590-22-015684" ], "interest_paid": [ "10-Q:0001564590-22-015684" ], "taxes_paid": [ "10-Q:0001564590-22-015684" ], "deferred_tax": [ "10-Q:0001564590-22-015684" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 649209000.0, "cfi": -408907000.0, "cff": -322664000.0, "capex": null, "d_and_a": 392736000.0, "sbc": 23946000.0, "dividends_paid": 468181000.0, "buybacks": null, "interest_paid": 90300000.0, "taxes_paid": 36200000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 12696000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-22-015684", "10-Q:0001564590-22-028453" ], "value_sources": { "cfo": [ "10-Q:0001564590-22-015684", "10-Q:0001564590-22-028453" ], "cfi": [ "10-Q:0001564590-22-015684", "10-Q:0001564590-22-028453" ], "cff": [ "10-Q:0001564590-22-015684", "10-Q:0001564590-22-028453" ], "d_and_a": [ "10-Q:0001564590-22-028453" ], "sbc": [ "10-Q:0001564590-22-015684", "10-Q:0001564590-22-028453" ], "dividends_paid": [ "10-Q:0001564590-22-015684", "10-Q:0001564590-22-028453" ], "interest_paid": [ "10-Q:0001564590-22-015684", "10-Q:0001564590-22-028453" ], "taxes_paid": [ "10-Q:0001564590-22-015684", "10-Q:0001564590-22-028453" ], "deferred_tax": [ "10-Q:0001564590-22-015684", "10-Q:0001564590-22-028453" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 814073000.0, "cfi": -380568000.0, "cff": -443816000.0, "capex": null, "d_and_a": 390806000.0, "sbc": 25895000.0, "dividends_paid": 468179000.0, "buybacks": null, "interest_paid": 44900000.0, "taxes_paid": 13000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -3809000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-22-028453", "10-Q:0001564590-22-035526" ], "value_sources": { "cfo": [ "10-Q:0001564590-22-028453", "10-Q:0001564590-22-035526" ], "cfi": [ "10-Q:0001564590-22-028453", "10-Q:0001564590-22-035526" ], "cff": [ "10-Q:0001564590-22-028453", "10-Q:0001564590-22-035526" ], "d_and_a": [ "10-Q:0001564590-22-035526" ], "sbc": [ "10-Q:0001564590-22-028453", "10-Q:0001564590-22-035526" ], "dividends_paid": [ "10-Q:0001564590-22-028453", "10-Q:0001564590-22-035526" ], "interest_paid": [ "10-Q:0001564590-22-028453", "10-Q:0001564590-22-035526" ], "taxes_paid": [ "10-Q:0001564590-22-028453", "10-Q:0001564590-22-035526" ], "deferred_tax": [ "10-Q:0001564590-22-028453", "10-Q:0001564590-22-035526" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 716066000.0, "cfi": -1093489000.0, "cff": 350468000.0, "capex": null, "d_and_a": 396825000.0, "sbc": 28612000.0, "dividends_paid": 468501000.0, "buybacks": null, "interest_paid": 54161000.0, "taxes_paid": 63700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -8727000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "value_sources": { "cfo": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "cfi": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "cff": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "d_and_a": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "sbc": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "dividends_paid": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "interest_paid": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "taxes_paid": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ], "deferred_tax": [ "10-K:0001564590-23-001902", "10-Q:0001564590-22-035526" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 841527000.0, "cfi": 283429000.0, "cff": 242484000.0, "capex": null, "d_and_a": 396647000.0, "sbc": 41429000.0, "dividends_paid": 587382000.0, "buybacks": null, "interest_paid": 62900000.0, "taxes_paid": 30700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 7492000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-015979" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-015979" ], "cfi": [ "10-Q:0000950170-23-015979" ], "cff": [ "10-Q:0000950170-23-015979" ], "d_and_a": [ "10-Q:0000950170-23-015979" ], "sbc": [ "10-Q:0000950170-23-015979" ], "dividends_paid": [ "10-Q:0000950170-23-015979" ], "interest_paid": [ "10-Q:0000950170-23-015979" ], "taxes_paid": [ "10-Q:0000950170-23-015979" ], "deferred_tax": [ "10-Q:0000950170-23-015979" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 803950000.0, "cfi": -2242444000.0, "cff": -13520000.0, "capex": null, "d_and_a": 402313000.0, "sbc": 36923000.0, "dividends_paid": 587732000.0, "buybacks": null, "interest_paid": 79300000.0, "taxes_paid": 37700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 10065000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-015979", "10-Q:0000950170-23-034768" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-015979", "10-Q:0000950170-23-034768" ], "cfi": [ "10-Q:0000950170-23-015979", "10-Q:0000950170-23-034768" ], "cff": [ "10-Q:0000950170-23-015979", "10-Q:0000950170-23-034768" ], "d_and_a": [ "10-Q:0000950170-23-034768" ], "sbc": [ "10-Q:0000950170-23-015979", "10-Q:0000950170-23-034768" ], "dividends_paid": [ "10-Q:0000950170-23-015979", "10-Q:0000950170-23-034768" ], "interest_paid": [ "10-Q:0000950170-23-015979", "10-Q:0000950170-23-034768" ], "taxes_paid": [ "10-Q:0000950170-23-015979", "10-Q:0000950170-23-034768" ], "deferred_tax": [ "10-Q:0000950170-23-015979", "10-Q:0000950170-23-034768" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 1203336000.0, "cfi": -1252452000.0, "cff": 258348000.0, "capex": null, "d_and_a": 401450000.0, "sbc": 61670000.0, "dividends_paid": 587645000.0, "buybacks": null, "interest_paid": 46700000.0, "taxes_paid": 16900000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 6157000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-034768", "10-Q:0000950170-23-055980" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-034768", "10-Q:0000950170-23-055980" ], "cfi": [ "10-Q:0000950170-23-034768", "10-Q:0000950170-23-055980" ], "cff": [ "10-Q:0000950170-23-034768", "10-Q:0000950170-23-055980" ], "d_and_a": [ "10-Q:0000950170-23-055980" ], "sbc": [ "10-Q:0000950170-23-034768", "10-Q:0000950170-23-055980" ], "dividends_paid": [ "10-Q:0000950170-23-034768", "10-Q:0000950170-23-055980" ], "interest_paid": [ "10-Q:0000950170-23-034768", "10-Q:0000950170-23-055980" ], "taxes_paid": [ "10-Q:0000950170-23-034768", "10-Q:0000950170-23-055980" ], "deferred_tax": [ "10-Q:0000950170-23-034768", "10-Q:0000950170-23-055980" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 1277617000.0, "cfi": -1287590000.0, "cff": -371523000.0, "capex": null, "d_and_a": 612367000.0, "sbc": 35334000.0, "dividends_paid": 731964000.0, "buybacks": null, "interest_paid": 45231000.0, "taxes_paid": 44700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -11076000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "value_sources": { "cfo": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "cfi": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "cff": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "d_and_a": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "sbc": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "dividends_paid": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "interest_paid": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "taxes_paid": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ], "deferred_tax": [ "10-K:0000950170-24-014539", "10-Q:0000950170-23-055980" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1114297000.0, "cfi": -1049154000.0, "cff": 172407000.0, "capex": null, "d_and_a": 602367000.0, "sbc": 62906000.0, "dividends_paid": 806505000.0, "buybacks": null, "interest_paid": 129900000.0, "taxes_paid": 46200000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 3577000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-24-048421" ], "value_sources": { "cfo": [ "10-Q:0000950170-24-048421" ], "cfi": [ "10-Q:0000950170-24-048421" ], "cff": [ "10-Q:0000950170-24-048421" ], "d_and_a": [ "10-Q:0000950170-24-048421" ], "sbc": [ "10-Q:0000950170-24-048421" ], "dividends_paid": [ "10-Q:0000950170-24-048421" ], "interest_paid": [ "10-Q:0000950170-24-048421" ], "taxes_paid": [ "10-Q:0000950170-24-048421" ], "deferred_tax": [ "10-Q:0000950170-24-048421" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 1215138000.0, "cfi": -3464033000.0, "cff": 2279539000.0, "capex": null, "d_and_a": 602168000.0, "sbc": 89868000.0, "dividends_paid": 807230000.0, "buybacks": null, "interest_paid": 114900000.0, "taxes_paid": 35300000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1718000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-24-048421", "10-Q:0000950170-24-086882" ], "value_sources": { "cfo": [ "10-Q:0000950170-24-048421", "10-Q:0000950170-24-086882" ], "cfi": [ "10-Q:0000950170-24-048421", "10-Q:0000950170-24-086882" ], "cff": [ "10-Q:0000950170-24-048421", "10-Q:0000950170-24-086882" ], "d_and_a": [ "10-Q:0000950170-24-086882" ], "sbc": [ "10-Q:0000950170-24-048421", "10-Q:0000950170-24-086882" ], "dividends_paid": [ "10-Q:0000950170-24-048421", "10-Q:0000950170-24-086882" ], "interest_paid": [ "10-Q:0000950170-24-048421", "10-Q:0000950170-24-086882" ], "taxes_paid": [ "10-Q:0000950170-24-048421", "10-Q:0000950170-24-086882" ], "deferred_tax": [ "10-Q:0000950170-24-048421", "10-Q:0000950170-24-086882" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 1969201000.0, "cfi": -698947000.0, "cff": -1047659000.0, "capex": null, "d_and_a": 642010000.0, "sbc": 57248000.0, "dividends_paid": 806287000.0, "buybacks": null, "interest_paid": 95600000.0, "taxes_paid": 40700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 4541000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-24-086882", "10-Q:0000950170-24-117407" ], "value_sources": { "cfo": [ "10-Q:0000950170-24-086882", "10-Q:0000950170-24-117407" ], "cfi": [ "10-Q:0000950170-24-086882", "10-Q:0000950170-24-117407" ], "cff": [ "10-Q:0000950170-24-086882", "10-Q:0000950170-24-117407" ], "d_and_a": [ "10-Q:0000950170-24-117407" ], "sbc": [ "10-Q:0000950170-24-086882", "10-Q:0000950170-24-117407" ], "dividends_paid": [ "10-Q:0000950170-24-086882", "10-Q:0000950170-24-117407" ], "interest_paid": [ "10-Q:0000950170-24-086882", "10-Q:0000950170-24-117407" ], "taxes_paid": [ "10-Q:0000950170-24-086882", "10-Q:0000950170-24-117407" ], "deferred_tax": [ "10-Q:0000950170-24-086882", "10-Q:0000950170-24-117407" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 1074422000.0, "cfi": -1207263000.0, "cff": -84005000.0, "capex": null, "d_and_a": 638346000.0, "sbc": 57626000.0, "dividends_paid": 808567000.0, "buybacks": null, "interest_paid": 116621000.0, "taxes_paid": 26900000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 7872000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "value_sources": { "cfo": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "cfi": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "cff": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "d_and_a": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "sbc": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "dividends_paid": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "interest_paid": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "taxes_paid": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ], "deferred_tax": [ "10-K:0000950170-25-021272", "10-Q:0000950170-24-117407" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 1055460000.0, "cfi": -1084065000.0, "cff": 2388000.0, "capex": null, "d_and_a": 637505000.0, "sbc": 67237000.0, "dividends_paid": 891806000.0, "buybacks": null, "interest_paid": 210700000.0, "taxes_paid": 58100000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 334000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-25-060107" ], "value_sources": { "cfo": [ "10-Q:0000950170-25-060107" ], "cfi": [ "10-Q:0000950170-25-060107" ], "cff": [ "10-Q:0000950170-25-060107" ], "d_and_a": [ "10-Q:0000950170-25-060107" ], "sbc": [ "10-Q:0000950170-25-060107" ], "dividends_paid": [ "10-Q:0000950170-25-060107" ], "interest_paid": [ "10-Q:0000950170-25-060107" ], "taxes_paid": [ "10-Q:0000950170-25-060107" ], "deferred_tax": [ "10-Q:0000950170-25-060107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1086453000.0, "cfi": -623831000.0, "cff": -355800000.0, "capex": null, "d_and_a": 637305000.0, "sbc": 54545000.0, "dividends_paid": 892809000.0, "buybacks": null, "interest_paid": 197200000.0, "taxes_paid": 28400000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 10171000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-25-060107", "10-Q:0000950170-25-099770" ], "value_sources": { "cfo": [ "10-Q:0000950170-25-060107", "10-Q:0000950170-25-099770" ], "cfi": [ "10-Q:0000950170-25-060107", "10-Q:0000950170-25-099770" ], "cff": [ "10-Q:0000950170-25-060107", "10-Q:0000950170-25-099770" ], "d_and_a": [ "10-Q:0000950170-25-099770" ], "sbc": [ "10-Q:0000950170-25-060107", "10-Q:0000950170-25-099770" ], "dividends_paid": [ "10-Q:0000950170-25-060107", "10-Q:0000950170-25-099770" ], "interest_paid": [ "10-Q:0000950170-25-060107", "10-Q:0000950170-25-099770" ], "taxes_paid": [ "10-Q:0000950170-25-060107", "10-Q:0000950170-25-099770" ], "deferred_tax": [ "10-Q:0000950170-25-060107", "10-Q:0000950170-25-099770" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1434845000.0, "cfi": -1711117000.0, "cff": 445064000.0, "capex": null, "d_and_a": 649265000.0, "sbc": 42520000.0, "dividends_paid": 892862000.0, "buybacks": null, "interest_paid": 164800000.0, "taxes_paid": 18200000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -8304000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-25-099770", "10-Q:0001193125-25-253512" ], "value_sources": { "cfo": [ "10-Q:0000950170-25-099770", "10-Q:0001193125-25-253512" ], "cfi": [ "10-Q:0000950170-25-099770", "10-Q:0001193125-25-253512" ], "cff": [ "10-Q:0000950170-25-099770", "10-Q:0001193125-25-253512" ], "d_and_a": [ "10-Q:0001193125-25-253512" ], "sbc": [ "10-Q:0000950170-25-099770", "10-Q:0001193125-25-253512" ], "dividends_paid": [ "10-Q:0000950170-25-099770", "10-Q:0001193125-25-253512" ], "interest_paid": [ "10-Q:0000950170-25-099770", "10-Q:0001193125-25-253512" ], "taxes_paid": [ "10-Q:0000950170-25-099770", "10-Q:0001193125-25-253512" ], "deferred_tax": [ "10-Q:0000950170-25-099770", "10-Q:0001193125-25-253512" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 1335451000.0, "cfi": 319956000.0, "cff": -1091609000.0, "capex": null, "d_and_a": 656444000.0, "sbc": 67445000.0, "dividends_paid": 893003000.0, "buybacks": null, "interest_paid": 138054000.0, "taxes_paid": 25200000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 18960000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "value_sources": { "cfo": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "cfi": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "cff": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "d_and_a": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "sbc": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "dividends_paid": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "interest_paid": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "taxes_paid": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "deferred_tax": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1160753000.0, "cfi": -1550511000.0, "cff": -275560000.0, "capex": null, "d_and_a": 652058000.0, "sbc": 53161000.0, "dividends_paid": 939920000.0, "buybacks": null, "interest_paid": 269400000.0, "taxes_paid": 44000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 6682000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-26-197850" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-197850" ], "cfi": [ "10-Q:0001193125-26-197850" ], "cff": [ "10-Q:0001193125-26-197850" ], "d_and_a": [ "10-Q:0001193125-26-197850" ], "sbc": [ "10-Q:0001193125-26-197850" ], "dividends_paid": [ "10-Q:0001193125-26-197850" ], "interest_paid": [ "10-Q:0001193125-26-197850" ], "taxes_paid": [ "10-Q:0001193125-26-197850" ], "deferred_tax": [ "10-Q:0001193125-26-197850" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 1241717000.0, "cfi": -1034970000.0, "cff": 181948000.0, "capex": null, "d_and_a": 657221000.0, "sbc": 43984000.0, "dividends_paid": 941588000.0, "buybacks": null, "interest_paid": 243400000.0, "taxes_paid": 47600000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -4318000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "cfi": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "cff": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "d_and_a": [ "10-Q:0001193125-26-323746" ], "sbc": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "dividends_paid": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "interest_paid": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "taxes_paid": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "deferred_tax": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1447728000.0, "cfi": -1070091000.0, "cff": -251725000.0, "capex": null, "d_and_a": 647999000.0, "sbc": 44509000.0, "dividends_paid": 941264000.0, "buybacks": null, "interest_paid": 198500000.0, "taxes_paid": 14100000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -5312000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "cfi": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "cff": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "d_and_a": [ "10-Q:0001193125-26-436160" ], "sbc": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "dividends_paid": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "interest_paid": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "taxes_paid": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "deferred_tax": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1158236000.0, "cfi": 25125000.0, "cff": -1218282000.0, "capex": null, "d_and_a": 668750000.0, "sbc": 43812000.0, "dividends_paid": 941973000.0, "buybacks": null, "interest_paid": 130957000.0, "taxes_paid": 37000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 7257000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "value_sources": { "cfo": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "cfi": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "cff": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "d_and_a": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "sbc": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "dividends_paid": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "interest_paid": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "taxes_paid": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ], "deferred_tax": [ "10-K:0001193125-26-051453", "10-Q:0001193125-25-253512" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1288136000.0, "cfi": -400615000.0, "cff": -1158280000.0, "capex": null, "d_and_a": 731506000.0, "sbc": 60632000.0, "dividends_paid": 1000577000.0, "buybacks": null, "interest_paid": 324700000.0, "taxes_paid": 51300000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 190000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-26-197850" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-197850" ], "cfi": [ "10-Q:0001193125-26-197850" ], "cff": [ "10-Q:0001193125-26-197850" ], "d_and_a": [ "10-Q:0001193125-26-197850" ], "sbc": [ "10-Q:0001193125-26-197850" ], "dividends_paid": [ "10-Q:0001193125-26-197850" ], "interest_paid": [ "10-Q:0001193125-26-197850" ], "taxes_paid": [ "10-Q:0001193125-26-197850" ], "deferred_tax": [ "10-Q:0001193125-26-197850" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1346875000.0, "cfi": -1152555000.0, "cff": 708333000.0, "capex": null, "d_and_a": 689518000.0, "sbc": 55148000.0, "dividends_paid": 1001661000.0, "buybacks": null, "interest_paid": 247000000.0, "taxes_paid": 79000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 18854000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "cfi": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "cff": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "d_and_a": [ "10-Q:0001193125-26-323746" ], "sbc": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "dividends_paid": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "interest_paid": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "taxes_paid": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ], "deferred_tax": [ "10-Q:0001193125-26-197850", "10-Q:0001193125-26-323746" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 1757898000.0, "cfi": -2462035000.0, "cff": 1207614000.0, "capex": null, "d_and_a": 710300000.0, "sbc": 49964000.0, "dividends_paid": 1020191000.0, "buybacks": null, "interest_paid": 251900000.0, "taxes_paid": 34300000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 38795000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "cfi": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "cff": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "d_and_a": [ "10-Q:0001193125-26-436160" ], "sbc": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "dividends_paid": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "interest_paid": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "taxes_paid": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ], "deferred_tax": [ "10-Q:0001193125-26-323746", "10-Q:0001193125-26-436160" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 2937005000.0, "cfi": -3074330000.0, "cff": -372162000.0, "capex": null, "d_and_a": 1561969000.0, "sbc": 109831000.0, "dividends_paid": 1722989000.0, "buybacks": null, "interest_paid": 309390000.0, "taxes_paid": 100700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 744000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001564590-23-001902" ], "value_sources": { "cfo": [ "10-K:0001564590-23-001902" ], "cfi": [ "10-K:0001564590-23-001902" ], "cff": [ "10-K:0001564590-23-001902" ], "d_and_a": [ "10-K:0001564590-23-001902" ], "sbc": [ "10-K:0001564590-23-001902" ], "dividends_paid": [ "10-K:0001564590-23-001902" ], "interest_paid": [ "10-K:0001564590-23-001902" ], "taxes_paid": [ "10-K:0001564590-23-001902" ], "deferred_tax": [ "10-K:0001564590-23-001902" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 2996042000.0, "cfi": -1990058000.0, "cff": -1008325000.0, "capex": null, "d_and_a": 1577942000.0, "sbc": 113028000.0, "dividends_paid": 1872861000.0, "buybacks": null, "interest_paid": 278861000.0, "taxes_paid": 148700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1322000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-24-014539" ], "value_sources": { "cfo": [ "10-K:0000950170-24-014539" ], "cfi": [ "10-K:0000950170-24-014539" ], "cff": [ "10-K:0000950170-24-014539" ], "d_and_a": [ "10-K:0000950170-24-014539" ], "sbc": [ "10-K:0000950170-24-014539" ], "dividends_paid": [ "10-K:0000950170-24-014539" ], "interest_paid": [ "10-K:0000950170-24-014539" ], "taxes_paid": [ "10-K:0000950170-24-014539" ], "deferred_tax": [ "10-K:0000950170-24-014539" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 4126430000.0, "cfi": -4499057000.0, "cff": 115789000.0, "capex": null, "d_and_a": 1812777000.0, "sbc": 175356000.0, "dividends_paid": 2494723000.0, "buybacks": null, "interest_paid": 234131000.0, "taxes_paid": 130000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 12638000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-25-021272" ], "value_sources": { "cfo": [ "10-K:0000950170-25-021272" ], "cfi": [ "10-K:0000950170-25-021272" ], "cff": [ "10-K:0000950170-25-021272" ], "d_and_a": [ "10-K:0000950170-25-021272" ], "sbc": [ "10-K:0000950170-25-021272" ], "dividends_paid": [ "10-K:0000950170-25-021272" ], "interest_paid": [ "10-K:0000950170-25-021272" ], "taxes_paid": [ "10-K:0000950170-25-021272" ], "deferred_tax": [ "10-K:0000950170-25-021272" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 5373058000.0, "cfi": -6419397000.0, "cff": 1320282000.0, "capex": null, "d_and_a": 2484891000.0, "sbc": 267648000.0, "dividends_paid": 3228589000.0, "buybacks": null, "interest_paid": 457021000.0, "taxes_paid": 149100000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 17708000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-26-051453" ], "value_sources": { "cfo": [ "10-K:0001193125-26-051453" ], "cfi": [ "10-K:0001193125-26-051453" ], "cff": [ "10-K:0001193125-26-051453" ], "d_and_a": [ "10-K:0001193125-26-051453" ], "sbc": [ "10-K:0001193125-26-051453" ], "dividends_paid": [ "10-K:0001193125-26-051453" ], "interest_paid": [ "10-K:0001193125-26-051453" ], "taxes_paid": [ "10-K:0001193125-26-051453" ], "deferred_tax": [ "10-K:0001193125-26-051453" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 4912209000.0, "cfi": -3099057000.0, "cff": -999957000.0, "capex": null, "d_and_a": 2580519000.0, "sbc": 231747000.0, "dividends_paid": 3570480000.0, "buybacks": null, "interest_paid": 710754000.0, "taxes_paid": 129900000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 21161000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-26-051453" ], "value_sources": { "cfo": [ "10-K:0001193125-26-051453" ], "cfi": [ "10-K:0001193125-26-051453" ], "cff": [ "10-K:0001193125-26-051453" ], "d_and_a": [ "10-K:0001193125-26-051453" ], "sbc": [ "10-K:0001193125-26-051453" ], "dividends_paid": [ "10-K:0001193125-26-051453" ], "interest_paid": [ "10-K:0001193125-26-051453" ], "taxes_paid": [ "10-K:0001193125-26-051453" ], "deferred_tax": [ "10-K:0001193125-26-051453" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 5008434000.0, "cfi": -3630447000.0, "cff": -1563619000.0, "capex": null, "d_and_a": 2626028000.0, "sbc": 185466000.0, "dividends_paid": 3764745000.0, "buybacks": null, "interest_paid": 842257000.0, "taxes_paid": 142700000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 4309000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-26-051453" ], "value_sources": { "cfo": [ "10-K:0001193125-26-051453" ], "cfi": [ "10-K:0001193125-26-051453" ], "cff": [ "10-K:0001193125-26-051453" ], "d_and_a": [ "10-K:0001193125-26-051453" ], "sbc": [ "10-K:0001193125-26-051453" ], "dividends_paid": [ "10-K:0001193125-26-051453" ], "interest_paid": [ "10-K:0001193125-26-051453" ], "taxes_paid": [ "10-K:0001193125-26-051453" ], "deferred_tax": [ "10-K:0001193125-26-051453" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000950170-24-014539": { "kind": "filing", "form": "10-K", "accession": "0000950170-24-014539", "report_date": "2023-12-31", "filed": "2024-02-13", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017024014539/pld-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017024014539/" }, "10-K:0000950170-25-021272": { "kind": "filing", "form": "10-K", "accession": "0000950170-25-021272", "report_date": "2024-12-31", "filed": "2025-02-14", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017025021272/pld-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017025021272/" }, "10-K:0001193125-26-051453": { "kind": "filing", "form": "10-K", "accession": "0001193125-26-051453", "report_date": "2025-12-31", "filed": "2026-02-13", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000119312526051453/pld-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000119312526051453/" }, "10-K:0001564590-21-005312": { "kind": "filing", "form": "10-K", "accession": "0001564590-21-005312", "report_date": "2020-12-31", "filed": "2021-02-11", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459021005312/pld-10k_20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459021005312/" }, "10-K:0001564590-22-004436": { "kind": "filing", "form": "10-K", "accession": "0001564590-22-004436", "report_date": "2021-12-31", "filed": "2022-02-09", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459022004436/pld-10k_20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459022004436/" }, "10-K:0001564590-23-001902": { "kind": "filing", "form": "10-K", "accession": "0001564590-23-001902", "report_date": "2022-12-31", "filed": "2023-02-14", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459023001902/pld-10k_20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459023001902/" }, "10-Q:0000950170-23-015979": { "kind": "filing", "form": "10-Q", "accession": "0000950170-23-015979", "report_date": "2023-03-31", "filed": "2023-05-01", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017023015979/pld-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017023015979/" }, "10-Q:0000950170-23-034768": { "kind": "filing", "form": "10-Q", "accession": "0000950170-23-034768", "report_date": "2023-06-30", "filed": "2023-07-26", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017023034768/pld-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017023034768/" }, "10-Q:0000950170-23-055980": { "kind": "filing", "form": "10-Q", "accession": "0000950170-23-055980", "report_date": "2023-09-30", "filed": "2023-10-27", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017023055980/pld-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017023055980/" }, "10-Q:0000950170-24-048421": { "kind": "filing", "form": "10-Q", "accession": "0000950170-24-048421", "report_date": "2024-03-31", "filed": "2024-04-25", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017024048421/pld-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017024048421/" }, "10-Q:0000950170-24-086882": { "kind": "filing", "form": "10-Q", "accession": "0000950170-24-086882", "report_date": "2024-06-30", "filed": "2024-07-26", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017024086882/pld-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017024086882/" }, "10-Q:0000950170-24-117407": { "kind": "filing", "form": "10-Q", "accession": "0000950170-24-117407", "report_date": "2024-09-30", "filed": "2024-10-25", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017024117407/pld-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017024117407/" }, "10-Q:0000950170-25-060107": { "kind": "filing", "form": "10-Q", "accession": "0000950170-25-060107", "report_date": "2025-03-31", "filed": "2025-04-29", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017025060107/pld-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017025060107/" }, "10-Q:0000950170-25-099770": { "kind": "filing", "form": "10-Q", "accession": "0000950170-25-099770", "report_date": "2025-06-30", "filed": "2025-07-30", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017025099770/pld-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000095017025099770/" }, "10-Q:0001193125-25-253512": { "kind": "filing", "form": "10-Q", "accession": "0001193125-25-253512", "report_date": "2025-09-30", "filed": "2025-10-28", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000119312525253512/pld-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000119312525253512/" }, "10-Q:0001193125-26-197850": { "kind": "filing", "form": "10-Q", "accession": "0001193125-26-197850", "report_date": "2026-03-31", "filed": "2026-04-30", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000119312526197850/pld-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000119312526197850/" }, "10-Q:0001193125-26-323746": { "kind": "filing", "form": "10-Q", "accession": "0001193125-26-323746", "report_date": "2026-06-30", "filed": "2026-07-29", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000119312526323746/pld-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000119312526323746/" }, "10-Q:0001193125-26-436160": { "kind": "filing", "form": "10-Q", "accession": "0001193125-26-436160", "report_date": "2026-09-30", "filed": "2026-10-28", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000119312526436160/pld-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000119312526436160/" }, "10-Q:0001564590-20-020301": { "kind": "filing", "form": "10-Q", "accession": "0001564590-20-020301", "report_date": "2020-03-31", "filed": "2020-05-01", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459020020301/pld-10q_20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459020020301/" }, "10-Q:0001564590-20-033912": { "kind": "filing", "form": "10-Q", "accession": "0001564590-20-033912", "report_date": "2020-06-30", "filed": "2020-07-28", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459020033912/pld-10q_20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459020033912/" }, "10-Q:0001564590-20-048084": { "kind": "filing", "form": "10-Q", "accession": "0001564590-20-048084", "report_date": "2020-09-30", "filed": "2020-10-28", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459020048084/pld-10q_20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459020048084/" }, "10-Q:0001564590-21-020897": { "kind": "filing", "form": "10-Q", "accession": "0001564590-21-020897", "report_date": "2021-03-31", "filed": "2021-04-27", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459021020897/pld-10q_20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459021020897/" }, "10-Q:0001564590-21-038308": { "kind": "filing", "form": "10-Q", "accession": "0001564590-21-038308", "report_date": "2021-06-30", "filed": "2021-07-27", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459021038308/pld-10q_20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459021038308/" }, "10-Q:0001564590-21-052041": { "kind": "filing", "form": "10-Q", "accession": "0001564590-21-052041", "report_date": "2021-09-30", "filed": "2021-10-26", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459021052041/pld-10q_20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459021052041/" }, "10-Q:0001564590-22-015684": { "kind": "filing", "form": "10-Q", "accession": "0001564590-22-015684", "report_date": "2022-03-31", "filed": "2022-04-26", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459022015684/pld-10q_20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459022015684/" }, "10-Q:0001564590-22-028453": { "kind": "filing", "form": "10-Q", "accession": "0001564590-22-028453", "report_date": "2022-06-30", "filed": "2022-08-08", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459022028453/pld-10q_20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459022028453/" }, "10-Q:0001564590-22-035526": { "kind": "filing", "form": "10-Q", "accession": "0001564590-22-035526", "report_date": "2022-09-30", "filed": "2022-10-28", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459022035526/pld-10q_20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000156459022035526/" }, "8-K:0001104659-20-002295": { "kind": "filing", "form": "8-K", "accession": "0001104659-20-002295", "report_date": "2020-01-08", "filed": "2020-01-08", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1045609/000110465920002295/tm1928383-3_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000110465920002295/" }, "8-K:0001104659-20-010125": { "kind": "filing", "form": "8-K", "accession": "0001104659-20-010125", "report_date": "2020-02-04", "filed": "2020-02-04", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1045609/000110465920010125/tm203336-9_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000110465920010125/" }, "8-K:0001104659-22-105238": { "kind": "filing", "form": "8-K", "accession": "0001104659-22-105238", "report_date": "2022-10-03", "filed": "2022-10-03", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1045609/000110465922105238/tm2227221d1_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1045609/000110465922105238/" } }, "restatements": [ { "period": "FY2020 Q4", "item": "cash", "start": null, "end": "2020-12-31", "first": { "value": 598086000.0, "source": "10-K:0001564590-21-005312", "filed": "2021-02-11" }, "latest": { "value": 598000000.0, "source": "10-K:0001564590-23-001902", "filed": "2023-02-14" }, "used": { "value": 598086000.0, "source": "10-K:0001564590-22-004436", "filed": "2022-02-09" } }, { "period": "FY2020 Q4", "item": "operating_lease_liability", "start": null, "end": "2020-12-31", "first": { "value": 486972000.0, "source": "10-K:0001564590-21-005312", "filed": "2021-02-11" }, "latest": { "value": 486972000.0, "source": "10-K:0001564590-22-004436", "filed": "2022-02-09" }, "used": { "value": 486972000.0, "source": "10-K:0001564590-22-004436", "filed": "2022-02-09" } }, { "period": "FY2021 Q4", "item": "cash", "start": null, "end": "2021-12-31", "first": { "value": 556117000.0, "source": "10-K:0001564590-22-004436", "filed": "2022-02-09" }, "latest": { "value": 556000000.0, "source": "10-K:0000950170-24-014539", "filed": "2024-02-13" }, "used": { "value": 556117000.0, "source": "10-Q:0001564590-22-035526", "filed": "2022-10-28" } }, { "period": "FY2021 Q4", "item": "long_term_debt", "start": null, "end": "2021-12-31", "first": { "value": 17715054000.0, "source": "10-K:0001564590-22-004436", "filed": "2022-02-09" }, "latest": { "value": 215300000.0, "source": "10-K:0000950170-24-014539", "filed": "2024-02-13" }, "used": { "value": 17715054000.0, "source": "10-Q:0001564590-22-035526", "filed": "2022-10-28" } }, { "period": "FY2021 Q4", "item": "operating_lease_discount_rate", "start": null, "end": "2021-12-31", "first": { "value": 0.32, "source": "10-K:0001564590-22-004436", "filed": "2022-02-09" }, "latest": { "value": 0.032, "source": "10-K:0001564590-23-001902", "filed": "2023-02-14" }, "used": { "value": 0.032, "source": "10-K:0001564590-23-001902", "filed": "2023-02-14" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability", "start": null, "end": "2021-12-31", "first": { "value": 448445000.0, "source": "10-K:0001564590-22-004436", "filed": "2022-02-09" }, "latest": { "value": 448445000.0, "source": "10-K:0001564590-23-001902", "filed": "2023-02-14" }, "used": { "value": 448400000.0, "source": "10-Q:0001564590-22-035526", "filed": "2022-10-28" } }, { "period": "FY2022 Q4", "item": "cash", "start": null, "end": "2022-12-31", "first": { "value": 278483000.0, "source": "10-K:0001564590-23-001902", "filed": "2023-02-14" }, "latest": { "value": 278000000.0, "source": "10-K:0000950170-25-021272", "filed": "2025-02-14" }, "used": { "value": 278483000.0, "source": "10-K:0000950170-24-014539", "filed": "2024-02-13" } }, { "period": "FY2022 Q4", "item": "operating_lease_liability", "start": null, "end": "2022-12-31", "first": { "value": 638811000.0, "source": "10-K:0001564590-23-001902", "filed": "2023-02-14" }, "latest": { "value": 638811000.0, "source": "10-K:0000950170-24-014539", "filed": "2024-02-13" }, "used": { "value": 638811000.0, "source": "10-K:0000950170-24-014539", "filed": "2024-02-13" } }, { "period": "FY2023 Q4", "item": "cash", "start": null, "end": "2023-12-31", "first": { "value": 530388000.0, "source": "10-K:0000950170-24-014539", "filed": "2024-02-13" }, "latest": { "value": 530000000.0, "source": "10-K:0001193125-26-051453", "filed": "2026-02-13" }, "used": { "value": 530388000.0, "source": "10-K:0000950170-25-021272", "filed": "2025-02-14" } }, { "period": "FY2023 Q4", "item": "operating_lease_liability", "start": null, "end": "2023-12-31", "first": { "value": 597563000.0, "source": "10-K:0000950170-24-014539", "filed": "2024-02-13" }, "latest": { "value": 597563000.0, "source": "10-K:0000950170-25-021272", "filed": "2025-02-14" }, "used": { "value": 597563000.0, "source": "10-K:0000950170-25-021272", "filed": "2025-02-14" } }, { "period": "FY2024 Q4", "item": "operating_lease_liability", "start": null, "end": "2024-12-31", "first": { "value": 615305000.0, "source": "10-K:0000950170-25-021272", "filed": "2025-02-14" }, "latest": { "value": 615305000.0, "source": "10-K:0001193125-26-051453", "filed": "2026-02-13" }, "used": { "value": 615305000.0, "source": "10-K:0001193125-26-051453", "filed": "2026-02-13" } }, { "period": "FY2025 Q4", "item": "operating_lease_liability", "start": null, "end": "2025-12-31", "first": { "value": 643461000.0, "source": "10-K:0001193125-26-051453", "filed": "2026-02-13" }, "latest": { "value": 643500000.0, "source": "10-Q:0001193125-26-436160", "filed": "2026-10-28" }, "used": { "value": 643500000.0, "source": "10-Q:0001193125-26-436160", "filed": "2026-10-28" } } ], "withheld": [], "events": [ { "id": "acquisition:2022-10-03:8-K:0001104659-22-105238", "type": "acquisition", "date": "2022-10-03", "fiscal_period": "FY2022 Q4", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001104659-22-105238" ] }, { "id": "acquisition:2020-02-04:8-K:0001104659-20-010125", "type": "acquisition", "date": "2020-02-04", "fiscal_period": "FY2020 Q1", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001104659-20-010125" ] }, { "id": "acquisition:2020-01-08:8-K:0001104659-20-002295", "type": "acquisition", "date": "2020-01-08", "fiscal_period": "FY2020 Q1", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001104659-20-002295" ] } ] }