{ "schema": "annalist.dataset/0.1", "company": { "id": "sea", "name": "Sea Limited", "country": "SG", "template": "corporate", "cik": "0001703399", "tickers": [ "SE" ], "entity_name": "Sea Ltd", "fiscal_year_end": "1231", "sic": "7380", "sic_description": "Services-Miscellaneous Business Services", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": "2026-04-17" }, "conventions": { "amounts": "in the presentation currency of the annual report, in units of that currency; per-share items in that currency per share; share counts in shares", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report on Form 20-F gives its own year and the year before", "accounting": "each company's series rests on one accounting basis, US GAAP or IFRS Accounting Standards, which the company record names", "restatements": "each value comes from the latest annual report that gives the period; other 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 the years; a line of another scope stays out of the item", "withheld": "a value that contradicts the definition of its item, or that annual reports give with opposite signs, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "20-F:: the annual report on Form 20-F filed with the SEC; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports on Form 20-F that the company has filed with the SEC since fiscal 2021, in the presentation currency of the latest report" }, "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" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": null, "cost_of_revenue": 3026759000.0, "gross_profit": 1348905000.0, "rnd": 353785000.0, "sga": null, "operating_income": -1303325000.0, "interest_expense": 123843000.0, "pretax_income": -1483238000.0, "income_tax": 141640000.0, "net_income_incl_nci": -1624157000.0, "net_income": -1618056000.0, "net_income_common": null, "eps_basic": -3.39, "eps_diluted": -3.39, "shares_basic": 477264888.0, "shares_diluted": 477264888.0, "dps_declared": null, "operating_lease_cost": 73273000.0 }, "sources": [ "20-F:0001140361-23-017021" ], "value_sources": { "cost_of_revenue": [ "20-F:0001140361-23-017021" ], "gross_profit": [ "20-F:0001140361-23-017021" ], "rnd": [ "20-F:0001140361-23-017021" ], "operating_income": [ "20-F:0001140361-23-017021" ], "interest_expense": [ "20-F:0001140361-23-017021" ], "pretax_income": [ "20-F:0001140361-23-017021" ], "income_tax": [ "20-F:0001140361-23-017021" ], "net_income_incl_nci": [ "20-F:0001140361-23-017021" ], "net_income": [ "20-F:0001140361-23-017021" ], "eps_basic": [ "20-F:0001140361-23-017021" ], "eps_diluted": [ "20-F:0001140361-23-017021" ], "shares_basic": [ "20-F:0001140361-23-017021" ], "shares_diluted": [ "20-F:0001140361-23-017021" ], "operating_lease_cost": [ "20-F:0001140361-23-017021" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": null, "cost_of_revenue": 6059455000.0, "gross_profit": 3895735000.0, "rnd": 831703000.0, "sga": null, "operating_income": -1583060000.0, "interest_expense": 136876000.0, "pretax_income": -1715184000.0, "income_tax": 332865000.0, "net_income_incl_nci": -2043030000.0, "net_income": -2046759000.0, "net_income_common": null, "eps_basic": -3.84, "eps_diluted": -3.84, "shares_basic": 532705796.0, "shares_diluted": 532705796.0, "dps_declared": null, "operating_lease_cost": 138766000.0 }, "sources": [ "20-F:0001140361-24-022429" ], "value_sources": { "cost_of_revenue": [ "20-F:0001140361-24-022429" ], "gross_profit": [ "20-F:0001140361-24-022429" ], "rnd": [ "20-F:0001140361-24-022429" ], "operating_income": [ "20-F:0001140361-24-022429" ], "interest_expense": [ "20-F:0001140361-24-022429" ], "pretax_income": [ "20-F:0001140361-24-022429" ], "income_tax": [ "20-F:0001140361-24-022429" ], "net_income_incl_nci": [ "20-F:0001140361-24-022429" ], "net_income": [ "20-F:0001140361-24-022429" ], "eps_basic": [ "20-F:0001140361-24-022429" ], "eps_diluted": [ "20-F:0001140361-24-022429" ], "shares_basic": [ "20-F:0001140361-24-022429" ], "shares_diluted": [ "20-F:0001140361-24-022429" ], "operating_lease_cost": [ "20-F:0001140361-24-022429" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": null, "cost_of_revenue": 7264428000.0, "gross_profit": 5185277000.0, "rnd": 1376501000.0, "sga": null, "operating_income": -1487508000.0, "interest_expense": 45396000.0, "pretax_income": -1500533000.0, "income_tax": 168395000.0, "net_income_incl_nci": -1657772000.0, "net_income": -1651421000.0, "net_income_common": -1651421000.0, "eps_basic": -2.96, "eps_diluted": -2.96, "shares_basic": 558119948.0, "shares_diluted": 558119948.0, "dps_declared": null, "operating_lease_cost": 257359000.0 }, "sources": [ "20-F:0001193125-25-084311" ], "value_sources": { "cost_of_revenue": [ "20-F:0001193125-25-084311" ], "gross_profit": [ "20-F:0001193125-25-084311" ], "rnd": [ "20-F:0001193125-25-084311" ], "operating_income": [ "20-F:0001193125-25-084311" ], "interest_expense": [ "20-F:0001193125-25-084311" ], "pretax_income": [ "20-F:0001193125-25-084311" ], "income_tax": [ "20-F:0001193125-25-084311" ], "net_income_incl_nci": [ "20-F:0001193125-25-084311" ], "net_income": [ "20-F:0001193125-25-084311" ], "net_income_common": [ "20-F:0001193125-25-084311" ], "eps_basic": [ "20-F:0001193125-25-084311" ], "eps_diluted": [ "20-F:0001193125-25-084311" ], "shares_basic": [ "20-F:0001193125-25-084311" ], "shares_diluted": [ "20-F:0001193125-25-084311" ], "operating_lease_cost": [ "20-F:0001193125-25-084311" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 13063560000.0, "cost_of_revenue": 7229913000.0, "gross_profit": 5833647000.0, "rnd": 1164126000.0, "sga": null, "operating_income": 224778000.0, "interest_expense": 41075000.0, "pretax_income": 432394000.0, "income_tax": 262680000.0, "net_income_incl_nci": 162682000.0, "net_income": 150726000.0, "net_income_common": null, "eps_basic": 0.27, "eps_diluted": 0.25, "shares_basic": 566612815.0, "shares_diluted": 594405604.0, "dps_declared": null, "operating_lease_cost": 295501000.0 }, "sources": [ "20-F:0001140361-26-015366" ], "value_sources": { "revenue": [ "20-F:0001140361-26-015366" ], "cost_of_revenue": [ "20-F:0001140361-26-015366" ], "gross_profit": [ "20-F:0001140361-26-015366" ], "rnd": [ "20-F:0001140361-26-015366" ], "operating_income": [ "20-F:0001140361-26-015366" ], "interest_expense": [ "20-F:0001140361-26-015366" ], "pretax_income": [ "20-F:0001140361-26-015366" ], "income_tax": [ "20-F:0001140361-26-015366" ], "net_income_incl_nci": [ "20-F:0001140361-26-015366" ], "net_income": [ "20-F:0001140361-26-015366" ], "eps_basic": [ "20-F:0001140361-26-015366" ], "eps_diluted": [ "20-F:0001140361-26-015366" ], "shares_basic": [ "20-F:0001140361-26-015366" ], "shares_diluted": [ "20-F:0001140361-26-015366" ], "operating_lease_cost": [ "20-F:0001140361-26-015366" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 16819866000.0, "cost_of_revenue": 9614778000.0, "gross_profit": 7205088000.0, "rnd": 1206050000.0, "sga": null, "operating_income": 662152000.0, "interest_expense": 38341000.0, "pretax_income": 778783000.0, "income_tax": 321168000.0, "net_income_incl_nci": 447827000.0, "net_income": 444321000.0, "net_income_common": null, "eps_basic": 0.77, "eps_diluted": 0.74, "shares_basic": 574966327.0, "shares_diluted": 604713980.0, "dps_declared": null, "operating_lease_cost": 314128000.0 }, "sources": [ "20-F:0001140361-26-015366" ], "value_sources": { "revenue": [ "20-F:0001140361-26-015366" ], "cost_of_revenue": [ "20-F:0001140361-26-015366" ], "gross_profit": [ "20-F:0001140361-26-015366" ], "rnd": [ "20-F:0001140361-26-015366" ], "operating_income": [ "20-F:0001140361-26-015366" ], "interest_expense": [ "20-F:0001140361-26-015366" ], "pretax_income": [ "20-F:0001140361-26-015366" ], "income_tax": [ "20-F:0001140361-26-015366" ], "net_income_incl_nci": [ "20-F:0001140361-26-015366" ], "net_income": [ "20-F:0001140361-26-015366" ], "eps_basic": [ "20-F:0001140361-26-015366" ], "eps_diluted": [ "20-F:0001140361-26-015366" ], "shares_basic": [ "20-F:0001140361-26-015366" ], "shares_diluted": [ "20-F:0001140361-26-015366" ], "operating_lease_cost": [ "20-F:0001140361-26-015366" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 22938469000.0, "cost_of_revenue": 12694732000.0, "gross_profit": 10243737000.0, "rnd": 1157149000.0, "sga": null, "operating_income": 1985306000.0, "interest_expense": 33610000.0, "pretax_income": 2280859000.0, "income_tax": 651081000.0, "net_income_incl_nci": 1610894000.0, "net_income": 1578149000.0, "net_income_common": null, "eps_basic": 2.65, "eps_diluted": 2.52, "shares_basic": 595023879.0, "shares_diluted": 638227141.0, "dps_declared": null, "operating_lease_cost": 413532000.0 }, "sources": [ "20-F:0001140361-26-015366" ], "value_sources": { "revenue": [ "20-F:0001140361-26-015366" ], "cost_of_revenue": [ "20-F:0001140361-26-015366" ], "gross_profit": [ "20-F:0001140361-26-015366" ], "rnd": [ "20-F:0001140361-26-015366" ], "operating_income": [ "20-F:0001140361-26-015366" ], "interest_expense": [ "20-F:0001140361-26-015366" ], "pretax_income": [ "20-F:0001140361-26-015366" ], "income_tax": [ "20-F:0001140361-26-015366" ], "net_income_incl_nci": [ "20-F:0001140361-26-015366" ], "net_income": [ "20-F:0001140361-26-015366" ], "eps_basic": [ "20-F:0001140361-26-015366" ], "eps_diluted": [ "20-F:0001140361-26-015366" ], "shares_basic": [ "20-F:0001140361-26-015366" ], "shares_diluted": [ "20-F:0001140361-26-015366" ], "operating_lease_cost": [ "20-F:0001140361-26-015366" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 6166880000.0, "short_term_investments": 126099000.0, "receivables": 362999000.0, "inventory": 64219000.0, "current_assets": 8939004000.0, "ppe_net": 386401000.0, "goodwill": 216278000.0, "intangibles": 39773000.0, "total_assets": 10455671000.0, "accounts_payable": 121637000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4636067000.0, "long_term_debt": null, "total_liabilities": 7035432000.0, "temporary_equity": null, "equity_parent": 3382912000.0, "nci": 37327000.0, "equity_total": 3420239000.0, "liabilities_and_equity": 10455671000.0, "shares_outstanding": null, "retained_earnings": -5150958000.0, "preferred_stock": null, "long_term_investments": 190482000.0, "equity_method_investments": 94933000.0, "accrued_taxes_current": 52306000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 74506000.0, "operating_lease_liability_noncurrent": 177870000.0, "operating_lease_discount_rate": 0.084, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "20-F:0001140361-22-015578" ], "value_sources": { "cash": [ "20-F:0001140361-22-015578" ], "short_term_investments": [ "20-F:0001140361-22-015578" ], "receivables": [ "20-F:0001140361-22-015578" ], "inventory": [ "20-F:0001140361-22-015578" ], "current_assets": [ "20-F:0001140361-22-015578" ], "ppe_net": [ "20-F:0001140361-22-015578" ], "goodwill": [ "20-F:0001140361-22-015578" ], "intangibles": [ "20-F:0001140361-22-015578" ], "total_assets": [ "20-F:0001140361-22-015578" ], "accounts_payable": [ "20-F:0001140361-22-015578" ], "current_liabilities": [ "20-F:0001140361-22-015578" ], "total_liabilities": [ "20-F:0001140361-22-015578" ], "equity_parent": [ "20-F:0001140361-22-015578" ], "nci": [ "20-F:0001140361-22-015578" ], "equity_total": [ "20-F:0001140361-22-015578" ], "liabilities_and_equity": [ "20-F:0001140361-22-015578" ], "retained_earnings": [ "20-F:0001140361-22-015578" ], "long_term_investments": [ "20-F:0001140361-22-015578" ], "equity_method_investments": [ "20-F:0001140361-22-015578" ], "accrued_taxes_current": [ "20-F:0001140361-22-015578" ], "operating_lease_liability_current": [ "20-F:0001140361-22-015578" ], "operating_lease_liability_noncurrent": [ "20-F:0001140361-22-015578" ], "operating_lease_discount_rate": [ "20-F:0001140361-22-015578" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 9247762000.0, "short_term_investments": 911281000.0, "receivables": 388308000.0, "inventory": 117499000.0, "current_assets": 15135397000.0, "ppe_net": 1029963000.0, "goodwill": 539624000.0, "intangibles": 52517000.0, "total_assets": 18756025000.0, "accounts_payable": 213580000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 7176436000.0, "long_term_debt": null, "total_liabilities": 11331616000.0, "temporary_equity": null, "equity_parent": 7398697000.0, "nci": 25712000.0, "equity_total": 7424409000.0, "liabilities_and_equity": 18756025000.0, "shares_outstanding": null, "retained_earnings": -7201498000.0, "preferred_stock": null, "long_term_investments": 1052861000.0, "equity_method_investments": 152419000.0, "accrued_taxes_current": 181400000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 186494000.0, "operating_lease_liability_noncurrent": 491313000.0, "operating_lease_discount_rate": 0.075, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "20-F:0001140361-23-017021" ], "value_sources": { "cash": [ "20-F:0001140361-23-017021" ], "short_term_investments": [ "20-F:0001140361-23-017021" ], "receivables": [ "20-F:0001140361-23-017021" ], "inventory": [ "20-F:0001140361-23-017021" ], "current_assets": [ "20-F:0001140361-23-017021" ], "ppe_net": [ "20-F:0001140361-23-017021" ], "goodwill": [ "20-F:0001140361-23-017021" ], "intangibles": [ "20-F:0001140361-23-017021" ], "total_assets": [ "20-F:0001140361-23-017021" ], "accounts_payable": [ "20-F:0001140361-23-017021" ], "current_liabilities": [ "20-F:0001140361-23-017021" ], "total_liabilities": [ "20-F:0001140361-23-017021" ], "equity_parent": [ "20-F:0001140361-23-017021" ], "nci": [ "20-F:0001140361-23-017021" ], "equity_total": [ "20-F:0001140361-23-017021" ], "liabilities_and_equity": [ "20-F:0001140361-23-017021" ], "retained_earnings": [ "20-F:0001140361-23-017021" ], "long_term_investments": [ "20-F:0001140361-23-017021" ], "equity_method_investments": [ "20-F:0001140361-23-017021" ], "accrued_taxes_current": [ "20-F:0001140361-23-017021" ], "operating_lease_liability_current": [ "20-F:0001140361-23-017021" ], "operating_lease_liability_noncurrent": [ "20-F:0001140361-23-017021" ], "operating_lease_discount_rate": [ "20-F:0001140361-23-017021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 6029859000.0, "short_term_investments": 864258000.0, "receivables": 268814000.0, "inventory": 109668000.0, "current_assets": 12688012000.0, "ppe_net": 1387895000.0, "goodwill": 230208000.0, "intangibles": 65019000.0, "total_assets": 17002796000.0, "accounts_payable": 258648000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 6935692000.0, "long_term_debt": null, "total_liabilities": 11191972000.0, "temporary_equity": null, "equity_parent": 5715705000.0, "nci": 95119000.0, "equity_total": 5810824000.0, "liabilities_and_equity": 17002796000.0, "shares_outstanding": null, "retained_earnings": -8745541000.0, "preferred_stock": null, "long_term_investments": 1253593000.0, "equity_method_investments": 196104000.0, "accrued_taxes_current": 176598000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 269968000.0, "operating_lease_liability_noncurrent": 756818000.0, "operating_lease_discount_rate": 0.078, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "20-F:0001140361-24-022429" ], "value_sources": { "cash": [ "20-F:0001140361-24-022429" ], "short_term_investments": [ "20-F:0001140361-24-022429" ], "receivables": [ "20-F:0001140361-24-022429" ], "inventory": [ "20-F:0001140361-24-022429" ], "current_assets": [ "20-F:0001140361-24-022429" ], "ppe_net": [ "20-F:0001140361-24-022429" ], "goodwill": [ "20-F:0001140361-24-022429" ], "intangibles": [ "20-F:0001140361-24-022429" ], "total_assets": [ "20-F:0001140361-24-022429" ], "accounts_payable": [ "20-F:0001140361-24-022429" ], "current_liabilities": [ "20-F:0001140361-24-022429" ], "total_liabilities": [ "20-F:0001140361-24-022429" ], "equity_parent": [ "20-F:0001140361-24-022429" ], "nci": [ "20-F:0001140361-24-022429" ], "equity_total": [ "20-F:0001140361-24-022429" ], "liabilities_and_equity": [ "20-F:0001140361-24-022429" ], "retained_earnings": [ "20-F:0001140361-24-022429" ], "long_term_investments": [ "20-F:0001140361-24-022429" ], "equity_method_investments": [ "20-F:0001140361-24-022429" ], "accrued_taxes_current": [ "20-F:0001140361-24-022429" ], "operating_lease_liability_current": [ "20-F:0001140361-24-022429" ], "operating_lease_liability_noncurrent": [ "20-F:0001140361-24-022429" ], "operating_lease_discount_rate": [ "20-F:0001140361-24-022429" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2811056000.0, "short_term_investments": 2547644000.0, "receivables": 262716000.0, "inventory": 125395000.0, "current_assets": 11773934000.0, "ppe_net": 1207698000.0, "goodwill": 112782000.0, "intangibles": 50821000.0, "total_assets": 18883232000.0, "accounts_payable": 342547000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 8168941000.0, "long_term_debt": null, "total_liabilities": 12185647000.0, "temporary_equity": null, "equity_parent": 6593830000.0, "nci": 103755000.0, "equity_total": 6697585000.0, "liabilities_and_equity": 18883232000.0, "shares_outstanding": null, "retained_earnings": -8599306000.0, "preferred_stock": null, "long_term_investments": 4262562000.0, "equity_method_investments": 195009000.0, "accrued_taxes_current": 223638000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 290788000.0, "operating_lease_liability_noncurrent": 789514000.0, "operating_lease_discount_rate": 0.083, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "20-F:0001193125-25-084311" ], "value_sources": { "cash": [ "20-F:0001193125-25-084311" ], "short_term_investments": [ "20-F:0001193125-25-084311" ], "receivables": [ "20-F:0001193125-25-084311" ], "inventory": [ "20-F:0001193125-25-084311" ], "current_assets": [ "20-F:0001193125-25-084311" ], "ppe_net": [ "20-F:0001193125-25-084311" ], "goodwill": [ "20-F:0001193125-25-084311" ], "intangibles": [ "20-F:0001193125-25-084311" ], "total_assets": [ "20-F:0001193125-25-084311" ], "accounts_payable": [ "20-F:0001193125-25-084311" ], "current_liabilities": [ "20-F:0001193125-25-084311" ], "total_liabilities": [ "20-F:0001193125-25-084311" ], "equity_parent": [ "20-F:0001193125-25-084311" ], "nci": [ "20-F:0001193125-25-084311" ], "equity_total": [ "20-F:0001193125-25-084311" ], "liabilities_and_equity": [ "20-F:0001193125-25-084311" ], "retained_earnings": [ "20-F:0001193125-25-084311" ], "long_term_investments": [ "20-F:0001193125-25-084311" ], "equity_method_investments": [ "20-F:0001193125-25-084311" ], "accrued_taxes_current": [ "20-F:0001193125-25-084311" ], "operating_lease_liability_current": [ "20-F:0001193125-25-084311" ], "operating_lease_liability_noncurrent": [ "20-F:0001193125-25-084311" ], "operating_lease_discount_rate": [ "20-F:0001193125-25-084311" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 2405153000.0, "short_term_investments": 6215423000.0, "receivables": 306657000.0, "inventory": 143246000.0, "current_assets": 16857668000.0, "ppe_net": 1097699000.0, "goodwill": 107625000.0, "intangibles": 27310000.0, "total_assets": 22625469000.0, "accounts_payable": 350021000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 11296152000.0, "long_term_debt": null, "total_liabilities": 14147893000.0, "temporary_equity": null, "equity_parent": 8372335000.0, "nci": 105241000.0, "equity_total": 8477576000.0, "liabilities_and_equity": 22625469000.0, "shares_outstanding": null, "retained_earnings": -8155264000.0, "preferred_stock": null, "long_term_investments": 2694305000.0, "equity_method_investments": 185008000.0, "accrued_taxes_current": 115419000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 300274000.0, "operating_lease_liability_noncurrent": 803502000.0, "operating_lease_discount_rate": 0.077, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "20-F:0001140361-26-015366" ], "value_sources": { "cash": [ "20-F:0001140361-26-015366" ], "short_term_investments": [ "20-F:0001140361-26-015366" ], "receivables": [ "20-F:0001140361-26-015366" ], "inventory": [ "20-F:0001140361-26-015366" ], "current_assets": [ "20-F:0001140361-26-015366" ], "ppe_net": [ "20-F:0001140361-26-015366" ], "goodwill": [ "20-F:0001140361-26-015366" ], "intangibles": [ "20-F:0001140361-26-015366" ], "total_assets": [ "20-F:0001140361-26-015366" ], "accounts_payable": [ "20-F:0001140361-26-015366" ], "current_liabilities": [ "20-F:0001140361-26-015366" ], "total_liabilities": [ "20-F:0001140361-26-015366" ], "equity_parent": [ "20-F:0001140361-26-015366" ], "nci": [ "20-F:0001140361-26-015366" ], "equity_total": [ "20-F:0001140361-26-015366" ], "liabilities_and_equity": [ "20-F:0001140361-26-015366" ], "retained_earnings": [ "20-F:0001140361-26-015366" ], "long_term_investments": [ "20-F:0001140361-26-015366" ], "equity_method_investments": [ "20-F:0001140361-26-015366" ], "accrued_taxes_current": [ "20-F:0001140361-26-015366" ], "operating_lease_liability_current": [ "20-F:0001140361-26-015366" ], "operating_lease_liability_noncurrent": [ "20-F:0001140361-26-015366" ], "operating_lease_discount_rate": [ "20-F:0001140361-26-015366" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 4158920000.0, "short_term_investments": 6413261000.0, "receivables": 378047000.0, "inventory": 222578000.0, "current_assets": 23249495000.0, "ppe_net": 1306837000.0, "goodwill": 104462000.0, "intangibles": 12210000.0, "total_assets": 29370979000.0, "accounts_payable": 467807000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 14680550000.0, "long_term_debt": null, "total_liabilities": 16722651000.0, "temporary_equity": null, "equity_parent": 12526503000.0, "nci": 121825000.0, "equity_total": 12648328000.0, "liabilities_and_equity": 29370979000.0, "shares_outstanding": null, "retained_earnings": -6577408000.0, "preferred_stock": null, "long_term_investments": 1888829000.0, "equity_method_investments": 177568000.0, "accrued_taxes_current": 218785000.0, "commercial_paper": null, "operating_lease_liability": 1486797000.0, "operating_lease_liability_current": 368115000.0, "operating_lease_liability_noncurrent": 1118682000.0, "operating_lease_discount_rate": 0.065, "operating_lease_payments_y1": 380589000.0, "operating_lease_payments_total": 1846405000.0, "operating_lease_imputed_interest": 359608000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "20-F:0001140361-26-015366" ], "value_sources": { "cash": [ "20-F:0001140361-26-015366" ], "short_term_investments": [ "20-F:0001140361-26-015366" ], "receivables": [ "20-F:0001140361-26-015366" ], "inventory": [ "20-F:0001140361-26-015366" ], "current_assets": [ "20-F:0001140361-26-015366" ], "ppe_net": [ "20-F:0001140361-26-015366" ], "goodwill": [ "20-F:0001140361-26-015366" ], "intangibles": [ "20-F:0001140361-26-015366" ], "total_assets": [ "20-F:0001140361-26-015366" ], "accounts_payable": [ "20-F:0001140361-26-015366" ], "current_liabilities": [ "20-F:0001140361-26-015366" ], "total_liabilities": [ "20-F:0001140361-26-015366" ], "equity_parent": [ "20-F:0001140361-26-015366" ], "nci": [ "20-F:0001140361-26-015366" ], "equity_total": [ "20-F:0001140361-26-015366" ], "liabilities_and_equity": [ "20-F:0001140361-26-015366" ], "retained_earnings": [ "20-F:0001140361-26-015366" ], "long_term_investments": [ "20-F:0001140361-26-015366" ], "equity_method_investments": [ "20-F:0001140361-26-015366" ], "accrued_taxes_current": [ "20-F:0001140361-26-015366" ], "operating_lease_liability": [ "20-F:0001140361-26-015366" ], "operating_lease_liability_current": [ "20-F:0001140361-26-015366" ], "operating_lease_liability_noncurrent": [ "20-F:0001140361-26-015366" ], "operating_lease_discount_rate": [ "20-F:0001140361-26-015366" ], "operating_lease_payments_y1": [ "20-F:0001140361-26-015366" ], "operating_lease_payments_total": [ "20-F:0001140361-26-015366" ], "operating_lease_imputed_interest": [ "20-F:0001140361-26-015366" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 555868000.0, "cfi": -886912000.0, "cff": 3733132000.0, "capex": 336274000.0, "d_and_a": 180761000.0, "sbc": 290246000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 42003000.0, "taxes_paid": 144874000.0, "depreciation": 169067000.0, "amortisation_intangibles": 11694000.0, "goodwill_impairment": 0.0, "deferred_tax": -27451000.0, "change_receivables": 174767000.0, "change_inventories": 38528000.0, "change_payables": 50860000.0, "change_contract_liabilities": 1162399000.0, "proceeds_equity_issuance": 2970248000.0, "proceeds_debt_issuance": 1224000.0 }, "sources": [ "20-F:0001140361-23-017021" ], "value_sources": { "cfo": [ "20-F:0001140361-23-017021" ], "cfi": [ "20-F:0001140361-23-017021" ], "cff": [ "20-F:0001140361-23-017021" ], "capex": [ "20-F:0001140361-23-017021" ], "d_and_a": [ "20-F:0001140361-23-017021" ], "sbc": [ "20-F:0001140361-23-017021" ], "interest_paid": [ "20-F:0001140361-23-017021" ], "taxes_paid": [ "20-F:0001140361-23-017021" ], "depreciation": [ "20-F:0001140361-23-017021" ], "amortisation_intangibles": [ "20-F:0001140361-23-017021" ], "goodwill_impairment": [ "20-F:0001140361-23-017021" ], "deferred_tax": [ "20-F:0001140361-23-017021" ], "change_receivables": [ "20-F:0001140361-23-017021" ], "change_inventories": [ "20-F:0001140361-23-017021" ], "change_payables": [ "20-F:0001140361-23-017021" ], "change_contract_liabilities": [ "20-F:0001140361-23-017021" ], "proceeds_equity_issuance": [ "20-F:0001140361-23-017021" ], "proceeds_debt_issuance": [ "20-F:0001140361-23-017021" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 208649000.0, "cfi": -3767273000.0, "cff": 7401589000.0, "capex": 772177000.0, "d_and_a": 279032000.0, "sbc": 470324000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 44981000.0, "taxes_paid": 207381000.0, "depreciation": 260682000.0, "amortisation_intangibles": 18350000.0, "goodwill_impairment": 0.0, "deferred_tax": -975000.0, "change_receivables": 37066000.0, "change_inventories": 62735000.0, "change_payables": 99639000.0, "change_contract_liabilities": 314048000.0, "proceeds_equity_issuance": 4050055000.0, "proceeds_debt_issuance": 115282000.0 }, "sources": [ "20-F:0001140361-24-022429" ], "value_sources": { "cfo": [ "20-F:0001140361-24-022429" ], "cfi": [ "20-F:0001140361-24-022429" ], "cff": [ "20-F:0001140361-24-022429" ], "capex": [ "20-F:0001140361-24-022429" ], "d_and_a": [ "20-F:0001140361-24-022429" ], "sbc": [ "20-F:0001140361-24-022429" ], "interest_paid": [ "20-F:0001140361-24-022429" ], "taxes_paid": [ "20-F:0001140361-24-022429" ], "depreciation": [ "20-F:0001140361-24-022429" ], "amortisation_intangibles": [ "20-F:0001140361-24-022429" ], "goodwill_impairment": [ "20-F:0001140361-24-022429" ], "deferred_tax": [ "20-F:0001140361-24-022429" ], "change_receivables": [ "20-F:0001140361-24-022429" ], "change_inventories": [ "20-F:0001140361-24-022429" ], "change_payables": [ "20-F:0001140361-24-022429" ], "change_contract_liabilities": [ "20-F:0001140361-24-022429" ], "proceeds_equity_issuance": [ "20-F:0001140361-24-022429" ], "proceeds_debt_issuance": [ "20-F:0001140361-24-022429" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": -1055692000.0, "cfi": -2428809000.0, "cff": 400256000.0, "capex": 924178000.0, "d_and_a": 428344000.0, "sbc": 705896000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 103335000.0, "taxes_paid": 313755000.0, "depreciation": 404927000.0, "amortisation_intangibles": 23417000.0, "goodwill_impairment": 354943000.0, "deferred_tax": -140553000.0, "change_receivables": -98981000.0, "change_inventories": -1441000.0, "change_payables": 43311000.0, "change_contract_liabilities": -1093229000.0, "proceeds_equity_issuance": 50211000.0, "proceeds_debt_issuance": 49000000.0 }, "sources": [ "20-F:0001193125-25-084311" ], "value_sources": { "cfo": [ "20-F:0001193125-25-084311" ], "cfi": [ "20-F:0001193125-25-084311" ], "cff": [ "20-F:0001193125-25-084311" ], "capex": [ "20-F:0001193125-25-084311" ], "d_and_a": [ "20-F:0001193125-25-084311" ], "sbc": [ "20-F:0001193125-25-084311" ], "interest_paid": [ "20-F:0001193125-25-084311" ], "taxes_paid": [ "20-F:0001193125-25-084311" ], "depreciation": [ "20-F:0001193125-25-084311" ], "amortisation_intangibles": [ "20-F:0001193125-25-084311" ], "goodwill_impairment": [ "20-F:0001193125-25-084311" ], "deferred_tax": [ "20-F:0001193125-25-084311" ], "change_receivables": [ "20-F:0001193125-25-084311" ], "change_inventories": [ "20-F:0001193125-25-084311" ], "change_payables": [ "20-F:0001193125-25-084311" ], "change_contract_liabilities": [ "20-F:0001193125-25-084311" ], "proceeds_equity_issuance": [ "20-F:0001193125-25-084311" ], "proceeds_debt_issuance": [ "20-F:0001193125-25-084311" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 2079688000.0, "cfi": -5804462000.0, "cff": 366011000.0, "capex": 241605000.0, "d_and_a": 440845000.0, "sbc": 685030000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 119471000.0, "taxes_paid": 318924000.0, "depreciation": 412236000.0, "amortisation_intangibles": 28609000.0, "goodwill_impairment": 117875000.0, "deferred_tax": -94551000.0, "change_receivables": -7516000.0, "change_inventories": 14838000.0, "change_payables": 81381000.0, "change_contract_liabilities": -325160000.0, "proceeds_equity_issuance": 10643000.0, "proceeds_debt_issuance": null }, "sources": [ "20-F:0001140361-26-015366" ], "value_sources": { "cfo": [ "20-F:0001140361-26-015366" ], "cfi": [ "20-F:0001140361-26-015366" ], "cff": [ "20-F:0001140361-26-015366" ], "capex": [ "20-F:0001140361-26-015366" ], "d_and_a": [ "20-F:0001140361-26-015366" ], "sbc": [ "20-F:0001140361-26-015366" ], "buybacks": [ "20-F:0001140361-26-015366" ], "interest_paid": [ "20-F:0001140361-26-015366" ], "taxes_paid": [ "20-F:0001140361-26-015366" ], "depreciation": [ "20-F:0001140361-26-015366" ], "amortisation_intangibles": [ "20-F:0001140361-26-015366" ], "goodwill_impairment": [ "20-F:0001140361-26-015366" ], "deferred_tax": [ "20-F:0001140361-26-015366" ], "change_receivables": [ "20-F:0001140361-26-015366" ], "change_inventories": [ "20-F:0001140361-26-015366" ], "change_payables": [ "20-F:0001140361-26-015366" ], "change_contract_liabilities": [ "20-F:0001140361-26-015366" ], "proceeds_equity_issuance": [ "20-F:0001140361-26-015366" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 3277420000.0, "cfi": -5040846000.0, "cff": 1684493000.0, "capex": 318153000.0, "d_and_a": 389673000.0, "sbc": 715839000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 144700000.0, "taxes_paid": 515323000.0, "depreciation": 354486000.0, "amortisation_intangibles": 35187000.0, "goodwill_impairment": 0.0, "deferred_tax": -193361000.0, "change_receivables": 48973000.0, "change_inventories": 26292000.0, "change_payables": 28161000.0, "change_contract_liabilities": 281899000.0, "proceeds_equity_issuance": 146081000.0, "proceeds_debt_issuance": null }, "sources": [ "20-F:0001140361-26-015366" ], "value_sources": { "cfo": [ "20-F:0001140361-26-015366" ], "cfi": [ "20-F:0001140361-26-015366" ], "cff": [ "20-F:0001140361-26-015366" ], "capex": [ "20-F:0001140361-26-015366" ], "d_and_a": [ "20-F:0001140361-26-015366" ], "sbc": [ "20-F:0001140361-26-015366" ], "buybacks": [ "20-F:0001140361-26-015366" ], "interest_paid": [ "20-F:0001140361-26-015366" ], "taxes_paid": [ "20-F:0001140361-26-015366" ], "depreciation": [ "20-F:0001140361-26-015366" ], "amortisation_intangibles": [ "20-F:0001140361-26-015366" ], "goodwill_impairment": [ "20-F:0001140361-26-015366" ], "deferred_tax": [ "20-F:0001140361-26-015366" ], "change_receivables": [ "20-F:0001140361-26-015366" ], "change_inventories": [ "20-F:0001140361-26-015366" ], "change_payables": [ "20-F:0001140361-26-015366" ], "change_contract_liabilities": [ "20-F:0001140361-26-015366" ], "proceeds_equity_issuance": [ "20-F:0001140361-26-015366" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 5024523000.0, "cfi": -4408668000.0, "cff": 1623183000.0, "capex": 513809000.0, "d_and_a": 372171000.0, "sbc": 624995000.0, "dividends_paid": null, "buybacks": 14027000.0, "interest_paid": 170151000.0, "taxes_paid": 591148000.0, "depreciation": 351834000.0, "amortisation_intangibles": 20337000.0, "goodwill_impairment": 0.0, "deferred_tax": -14461000.0, "change_receivables": 70749000.0, "change_inventories": 68630000.0, "change_payables": 106049000.0, "change_contract_liabilities": 576100000.0, "proceeds_equity_issuance": 56825000.0, "proceeds_debt_issuance": null }, "sources": [ "20-F:0001140361-26-015366" ], "value_sources": { "cfo": [ "20-F:0001140361-26-015366" ], "cfi": [ "20-F:0001140361-26-015366" ], "cff": [ "20-F:0001140361-26-015366" ], "capex": [ "20-F:0001140361-26-015366" ], "d_and_a": [ "20-F:0001140361-26-015366" ], "sbc": [ "20-F:0001140361-26-015366" ], "buybacks": [ "20-F:0001140361-26-015366" ], "interest_paid": [ "20-F:0001140361-26-015366" ], "taxes_paid": [ "20-F:0001140361-26-015366" ], "depreciation": [ "20-F:0001140361-26-015366" ], "amortisation_intangibles": [ "20-F:0001140361-26-015366" ], "goodwill_impairment": [ "20-F:0001140361-26-015366" ], "deferred_tax": [ "20-F:0001140361-26-015366" ], "change_receivables": [ "20-F:0001140361-26-015366" ], "change_inventories": [ "20-F:0001140361-26-015366" ], "change_payables": [ "20-F:0001140361-26-015366" ], "change_contract_liabilities": [ "20-F:0001140361-26-015366" ], "proceeds_equity_issuance": [ "20-F:0001140361-26-015366" ] }, "method": "reported", "value_methods": {} } ], "documents": { "20-F:0001140361-22-015578": { "kind": "filing", "form": "20-F", "accession": "0001140361-22-015578", "filed": "2022-04-22", "fiscal_year_end": "2021-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1703399/000114036122015578/brhc10036000_20f.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1703399/000114036122015578/" }, "20-F:0001140361-23-017021": { "kind": "filing", "form": "20-F", "accession": "0001140361-23-017021", "filed": "2023-04-06", "fiscal_year_end": "2022-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1703399/000114036123017021/brhc10050860_20f.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1703399/000114036123017021/" }, "20-F:0001140361-24-022429": { "kind": "filing", "form": "20-F", "accession": "0001140361-24-022429", "filed": "2024-04-26", "fiscal_year_end": "2023-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1703399/000114036124022429/ef20015280_20f.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1703399/000114036124022429/" }, "20-F:0001193125-25-084311": { "kind": "filing", "form": "20-F", "accession": "0001193125-25-084311", "filed": "2025-04-17", "fiscal_year_end": "2024-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1703399/000119312525084311/d940352d20f.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1703399/000119312525084311/" }, "20-F:0001140361-26-015366": { "kind": "filing", "form": "20-F", "accession": "0001140361-26-015366", "filed": "2026-04-17", "fiscal_year_end": "2025-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1703399/000114036126015366/ef20067274_20f.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1703399/000114036126015366/" } }, "restatements": [ { "period": "FY2020", "item": "interest_expense", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 148243000.0, "source": "20-F:0001140361-22-015578" }, "latest": { "value": 123843000.0, "source": "20-F:0001140361-23-017021" }, "used": { "value": 123843000.0, "source": "20-F:0001140361-23-017021" } }, { "period": "FY2021", "item": "interest_expense", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 138945000.0, "source": "20-F:0001140361-22-015578" }, "latest": { "value": 136876000.0, "source": "20-F:0001140361-24-022429" }, "used": { "value": 136876000.0, "source": "20-F:0001140361-24-022429" } }, { "period": "FY2021 Q4", "item": "operating_lease_imputed_interest", "start": null, "end": "2021-12-31", "first": { "value": 144520000.0, "source": "20-F:0001140361-22-015578" }, "latest": { "value": 144520000.0, "source": "20-F:0001140361-22-015578" }, "used": { "value": null, "source": "20-F:0001140361-23-017021" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability", "start": null, "end": "2021-12-31", "first": { "value": 677807000.0, "source": "20-F:0001140361-22-015578" }, "latest": { "value": 677807000.0, "source": "20-F:0001140361-22-015578" }, "used": { "value": null, "source": "20-F:0001140361-23-017021" } }, { "period": "FY2021 Q4", "item": "operating_lease_payments_total", "start": null, "end": "2021-12-31", "first": { "value": 822327000.0, "source": "20-F:0001140361-22-015578" }, "latest": { "value": 822327000.0, "source": "20-F:0001140361-22-015578" }, "used": { "value": null, "source": "20-F:0001140361-23-017021" } }, { "period": "FY2021 Q4", "item": "operating_lease_payments_y1", "start": null, "end": "2021-12-31", "first": { "value": 193322000.0, "source": "20-F:0001140361-22-015578" }, "latest": { "value": 193322000.0, "source": "20-F:0001140361-22-015578" }, "used": { "value": null, "source": "20-F:0001140361-23-017021" } }, { "period": "FY2022", "item": "interest_paid", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 104557000.0, "source": "20-F:0001140361-23-017021" }, "latest": { "value": 103335000.0, "source": "20-F:0001193125-25-084311" }, "used": { "value": 103335000.0, "source": "20-F:0001193125-25-084311" } }, { "period": "FY2022 Q4", "item": "operating_lease_imputed_interest", "start": null, "end": "2022-12-31", "first": { "value": 279466000.0, "source": "20-F:0001140361-23-017021" }, "latest": { "value": 279466000.0, "source": "20-F:0001140361-23-017021" }, "used": { "value": null, "source": "20-F:0001140361-24-022429" } }, { "period": "FY2022 Q4", "item": "operating_lease_liability", "start": null, "end": "2022-12-31", "first": { "value": 1026786000.0, "source": "20-F:0001140361-23-017021" }, "latest": { "value": 1026786000.0, "source": "20-F:0001140361-23-017021" }, "used": { "value": null, "source": "20-F:0001140361-24-022429" } }, { "period": "FY2022 Q4", "item": "operating_lease_payments_total", "start": null, "end": "2022-12-31", "first": { "value": 1306252000.0, "source": "20-F:0001140361-23-017021" }, "latest": { "value": 1306252000.0, "source": "20-F:0001140361-23-017021" }, "used": { "value": null, "source": "20-F:0001140361-24-022429" } }, { "period": "FY2022 Q4", "item": "operating_lease_payments_y1", "start": null, "end": "2022-12-31", "first": { "value": 281666000.0, "source": "20-F:0001140361-23-017021" }, "latest": { "value": 281666000.0, "source": "20-F:0001140361-23-017021" }, "used": { "value": null, "source": "20-F:0001140361-24-022429" } }, { "period": "FY2023", "item": "net_income_common", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 150726000.0, "source": "20-F:0001193125-25-084311" }, "latest": { "value": 150726000.0, "source": "20-F:0001193125-25-084311" }, "used": { "value": null, "source": "20-F:0001140361-26-015366" } }, { "period": "FY2023 Q4", "item": "operating_lease_imputed_interest", "start": null, "end": "2023-12-31", "first": { "value": 323643000.0, "source": "20-F:0001140361-24-022429" }, "latest": { "value": 323643000.0, "source": "20-F:0001140361-24-022429" }, "used": { "value": null, "source": "20-F:0001193125-25-084311" } }, { "period": "FY2023 Q4", "item": "operating_lease_liability", "start": null, "end": "2023-12-31", "first": { "value": 1080302000.0, "source": "20-F:0001140361-24-022429" }, "latest": { "value": 1080302000.0, "source": "20-F:0001140361-24-022429" }, "used": { "value": null, "source": "20-F:0001193125-25-084311" } }, { "period": "FY2023 Q4", "item": "operating_lease_payments_total", "start": null, "end": "2023-12-31", "first": { "value": 1403945000.0, "source": "20-F:0001140361-24-022429" }, "latest": { "value": 1403945000.0, "source": "20-F:0001140361-24-022429" }, "used": { "value": null, "source": "20-F:0001193125-25-084311" } }, { "period": "FY2023 Q4", "item": "operating_lease_payments_y1", "start": null, "end": "2023-12-31", "first": { "value": 298070000.0, "source": "20-F:0001140361-24-022429" }, "latest": { "value": 298070000.0, "source": "20-F:0001140361-24-022429" }, "used": { "value": null, "source": "20-F:0001193125-25-084311" } }, { "period": "FY2023", "item": "proceeds_debt_issuance", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 0.0, "source": "20-F:0001140361-24-022429" }, "latest": { "value": 0.0, "source": "20-F:0001193125-25-084311" }, "used": { "value": null, "source": "20-F:0001140361-26-015366" } }, { "period": "FY2024", "item": "net_income_common", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 445991000.0, "source": "20-F:0001193125-25-084311" }, "latest": { "value": 445991000.0, "source": "20-F:0001193125-25-084311" }, "used": { "value": null, "source": "20-F:0001140361-26-015366" } }, { "period": "FY2024 Q4", "item": "operating_lease_imputed_interest", "start": null, "end": "2024-12-31", "first": { "value": 331582000.0, "source": "20-F:0001193125-25-084311" }, "latest": { "value": 331582000.0, "source": "20-F:0001193125-25-084311" }, "used": { "value": null, "source": "20-F:0001140361-26-015366" } }, { "period": "FY2024 Q4", "item": "operating_lease_liability", "start": null, "end": "2024-12-31", "first": { "value": 1103776000.0, "source": "20-F:0001193125-25-084311" }, "latest": { "value": 1103776000.0, "source": "20-F:0001193125-25-084311" }, "used": { "value": null, "source": "20-F:0001140361-26-015366" } }, { "period": "FY2024 Q4", "item": "operating_lease_payments_total", "start": null, "end": "2024-12-31", "first": { "value": 1435358000.0, "source": "20-F:0001193125-25-084311" }, "latest": { "value": 1435358000.0, "source": "20-F:0001193125-25-084311" }, "used": { "value": null, "source": "20-F:0001140361-26-015366" } }, { "period": "FY2024 Q4", "item": "operating_lease_payments_y1", "start": null, "end": "2024-12-31", "first": { "value": 313516000.0, "source": "20-F:0001193125-25-084311" }, "latest": { "value": 313516000.0, "source": "20-F:0001193125-25-084311" }, "used": { "value": null, "source": "20-F:0001140361-26-015366" } }, { "period": "FY2024", "item": "proceeds_debt_issuance", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 0.0, "source": "20-F:0001193125-25-084311" }, "latest": { "value": 0.0, "source": "20-F:0001193125-25-084311" }, "used": { "value": null, "source": "20-F:0001140361-26-015366" } } ], "withheld": [], "events": [] }