{ "schema": "annalist.dataset/0.1", "company": { "id": "southern-copper", "name": "Southern Copper Corporation", "country": "US", "template": "corporate", "cik": "0001001838", "tickers": [ "SCCO" ], "entity_name": "SOUTHERN COPPER CORP/", "fiscal_year_end": "1231", "sic": "1000", "sic_description": "Metal Mining", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-30" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 1719700000.0, "cost_of_revenue": 955800000.0, "gross_profit": null, "rnd": null, "sga": 29100000.0, "operating_income": 533300000.0, "interest_expense": null, "pretax_income": 436900000.0, "income_tax": 221700000.0, "net_income_incl_nci": 216200000.0, "nci_profit": 1400000.0, "net_income": 214800000.0, "net_income_common": 214800000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-21-005441" ], "value_sources": { "revenue": [ "10-Q:0001558370-21-005441" ], "cost_of_revenue": [ "10-Q:0001558370-21-005441" ], "sga": [ "10-Q:0001558370-21-005441" ], "operating_income": [ "10-Q:0001558370-21-005441" ], "pretax_income": [ "10-Q:0001558370-21-005441" ], "income_tax": [ "10-Q:0001558370-21-005441" ], "net_income_incl_nci": [ "10-Q:0001558370-21-005441" ], "nci_profit": [ "10-Q:0001558370-21-005441" ], "net_income": [ "10-Q:0001558370-21-005441" ], "net_income_common": [ "10-Q:0001558370-21-005441" ], "dps_declared": [ "10-Q:0001558370-21-005441" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 1785400000.0, "cost_of_revenue": 976700000.0, "gross_profit": null, "rnd": null, "sga": 31400000.0, "operating_income": 577200000.0, "interest_expense": null, "pretax_income": 488400000.0, "income_tax": 224400000.0, "net_income_incl_nci": 260900000.0, "nci_profit": 1400000.0, "net_income": 259500000.0, "net_income_common": 259500000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-21-009358" ], "value_sources": { "revenue": [ "10-Q:0001558370-21-009358" ], "cost_of_revenue": [ "10-Q:0001558370-21-009358" ], "sga": [ "10-Q:0001558370-21-009358" ], "operating_income": [ "10-Q:0001558370-21-009358" ], "pretax_income": [ "10-Q:0001558370-21-009358" ], "income_tax": [ "10-Q:0001558370-21-009358" ], "net_income_incl_nci": [ "10-Q:0001558370-21-009358" ], "nci_profit": [ "10-Q:0001558370-21-009358" ], "net_income": [ "10-Q:0001558370-21-009358" ], "net_income_common": [ "10-Q:0001558370-21-009358" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 2129100000.0, "cost_of_revenue": 948900000.0, "gross_profit": null, "rnd": null, "sga": 33400000.0, "operating_income": 943900000.0, "interest_expense": null, "pretax_income": 843500000.0, "income_tax": 338500000.0, "net_income_incl_nci": 508100000.0, "nci_profit": 2100000.0, "net_income": 506000000.0, "net_income_common": 506000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-21-013931" ], "value_sources": { "revenue": [ "10-Q:0001558370-21-013931" ], "cost_of_revenue": [ "10-Q:0001558370-21-013931" ], "sga": [ "10-Q:0001558370-21-013931" ], "operating_income": [ "10-Q:0001558370-21-013931" ], "pretax_income": [ "10-Q:0001558370-21-013931" ], "income_tax": [ "10-Q:0001558370-21-013931" ], "net_income_incl_nci": [ "10-Q:0001558370-21-013931" ], "nci_profit": [ "10-Q:0001558370-21-013931" ], "net_income": [ "10-Q:0001558370-21-013931" ], "net_income_common": [ "10-Q:0001558370-21-013931" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 2350700000.0, "cost_of_revenue": 1048500000.0, "gross_profit": null, "rnd": null, "sga": 32200000.0, "operating_income": 1066400000.0, "interest_expense": null, "pretax_income": 976900000.0, "income_tax": 389700000.0, "net_income_incl_nci": 592600000.0, "nci_profit": 2500000.0, "net_income": 590100000.0, "net_income_common": 590100000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "value_sources": { "revenue": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "cost_of_revenue": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "sga": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "operating_income": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "pretax_income": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "income_tax": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "net_income_incl_nci": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "nci_profit": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "net_income": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "net_income_common": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 2532500000.0, "cost_of_revenue": 943800000.0, "gross_profit": null, "rnd": null, "sga": 30100000.0, "operating_income": 1351600000.0, "interest_expense": null, "pretax_income": 1266700000.0, "income_tax": 507500000.0, "net_income_incl_nci": 767100000.0, "nci_profit": 3300000.0, "net_income": 763800000.0, "net_income_common": 763800000.0, "eps_basic": 0.99, "eps_diluted": 0.99, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": 0.6, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-22-007434" ], "value_sources": { "revenue": [ "10-Q:0001558370-22-007434" ], "cost_of_revenue": [ "10-Q:0001558370-22-007434" ], "sga": [ "10-Q:0001558370-22-007434" ], "operating_income": [ "10-Q:0001558370-22-007434" ], "pretax_income": [ "10-Q:0001558370-22-007434" ], "income_tax": [ "10-Q:0001558370-22-007434" ], "net_income_incl_nci": [ "10-Q:0001558370-22-007434" ], "nci_profit": [ "10-Q:0001558370-22-007434" ], "net_income": [ "10-Q:0001558370-22-007434" ], "net_income_common": [ "10-Q:0001558370-22-007434" ], "eps_basic": [ "10-Q:0001558370-22-007434" ], "eps_diluted": [ "10-Q:0001558370-22-007434" ], "shares_basic": [ "10-Q:0001558370-22-007434" ], "shares_diluted": [ "10-Q:0001558370-22-007434" ], "dps_declared": [ "10-Q:0001558370-22-007434" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 2897000000.0, "cost_of_revenue": 985500000.0, "gross_profit": null, "rnd": null, "sga": 31400000.0, "operating_income": 1675200000.0, "interest_expense": null, "pretax_income": 1579000000.0, "income_tax": 647700000.0, "net_income_incl_nci": 936400000.0, "nci_profit": 3700000.0, "net_income": 932700000.0, "net_income_common": 932700000.0, "eps_basic": 1.21, "eps_diluted": 1.21, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-22-011154" ], "value_sources": { "revenue": [ "10-Q:0001558370-22-011154" ], "cost_of_revenue": [ "10-Q:0001558370-22-011154" ], "sga": [ "10-Q:0001558370-22-011154" ], "operating_income": [ "10-Q:0001558370-22-011154" ], "pretax_income": [ "10-Q:0001558370-22-011154" ], "income_tax": [ "10-Q:0001558370-22-011154" ], "net_income_incl_nci": [ "10-Q:0001558370-22-011154" ], "nci_profit": [ "10-Q:0001558370-22-011154" ], "net_income": [ "10-Q:0001558370-22-011154" ], "net_income_common": [ "10-Q:0001558370-22-011154" ], "eps_basic": [ "10-Q:0001558370-22-011154" ], "eps_diluted": [ "10-Q:0001558370-22-011154" ], "shares_basic": [ "10-Q:0001558370-22-011154" ], "shares_diluted": [ "10-Q:0001558370-22-011154" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 2680900000.0, "cost_of_revenue": 927500000.0, "gross_profit": null, "rnd": null, "sga": 31300000.0, "operating_income": 1507800000.0, "interest_expense": null, "pretax_income": 1418500000.0, "income_tax": 548600000.0, "net_income_incl_nci": 871200000.0, "nci_profit": 3600000.0, "net_income": 867600000.0, "net_income_common": 867600000.0, "eps_basic": 1.12, "eps_diluted": 1.12, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-22-015661" ], "value_sources": { "revenue": [ "10-Q:0001558370-22-015661" ], "cost_of_revenue": [ "10-Q:0001558370-22-015661" ], "sga": [ "10-Q:0001558370-22-015661" ], "operating_income": [ "10-Q:0001558370-22-015661" ], "pretax_income": [ "10-Q:0001558370-22-015661" ], "income_tax": [ "10-Q:0001558370-22-015661" ], "net_income_incl_nci": [ "10-Q:0001558370-22-015661" ], "nci_profit": [ "10-Q:0001558370-22-015661" ], "net_income": [ "10-Q:0001558370-22-015661" ], "net_income_common": [ "10-Q:0001558370-22-015661" ], "eps_basic": [ "10-Q:0001558370-22-015661" ], "eps_diluted": [ "10-Q:0001558370-22-015661" ], "shares_basic": [ "10-Q:0001558370-22-015661" ], "shares_diluted": [ "10-Q:0001558370-22-015661" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 2823700000.0, "cost_of_revenue": 1037600000.0, "gross_profit": null, "rnd": null, "sga": 32300000.0, "operating_income": 1530500000.0, "interest_expense": null, "pretax_income": 1432600000.0, "income_tax": 595400000.0, "net_income_incl_nci": 836400000.0, "nci_profit": 3500000.0, "net_income": 832900000.0, "net_income_common": 832900000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "value_sources": { "revenue": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "cost_of_revenue": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "sga": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "operating_income": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "pretax_income": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "income_tax": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "net_income_incl_nci": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "nci_profit": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "net_income": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "net_income_common": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 2763800000.0, "cost_of_revenue": 1057700000.0, "gross_profit": null, "rnd": null, "sga": 30300000.0, "operating_income": 1470100000.0, "interest_expense": null, "pretax_income": 1398700000.0, "income_tax": 612100000.0, "net_income_incl_nci": 787800000.0, "nci_profit": 3100000.0, "net_income": 784700000.0, "net_income_common": 784700000.0, "eps_basic": 1.02, "eps_diluted": 1.02, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": 1.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-23-007689" ], "value_sources": { "revenue": [ "10-Q:0001558370-23-007689" ], "cost_of_revenue": [ "10-Q:0001558370-23-007689" ], "sga": [ "10-Q:0001558370-23-007689" ], "operating_income": [ "10-Q:0001558370-23-007689" ], "pretax_income": [ "10-Q:0001558370-23-007689" ], "income_tax": [ "10-Q:0001558370-23-007689" ], "net_income_incl_nci": [ "10-Q:0001558370-23-007689" ], "nci_profit": [ "10-Q:0001558370-23-007689" ], "net_income": [ "10-Q:0001558370-23-007689" ], "net_income_common": [ "10-Q:0001558370-23-007689" ], "eps_basic": [ "10-Q:0001558370-23-007689" ], "eps_diluted": [ "10-Q:0001558370-23-007689" ], "shares_basic": [ "10-Q:0001558370-23-007689" ], "shares_diluted": [ "10-Q:0001558370-23-007689" ], "dps_declared": [ "10-Q:0001558370-23-007689" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 2306900000.0, "cost_of_revenue": 1246700000.0, "gross_profit": null, "rnd": null, "sga": 30900000.0, "operating_income": 808500000.0, "interest_expense": null, "pretax_income": 731500000.0, "income_tax": 296400000.0, "net_income_incl_nci": 434200000.0, "nci_profit": 1900000.0, "net_income": 432300000.0, "net_income_common": 432300000.0, "eps_basic": 0.56, "eps_diluted": 0.56, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-23-012746" ], "value_sources": { "revenue": [ "10-Q:0001558370-23-012746" ], "cost_of_revenue": [ "10-Q:0001558370-23-012746" ], "sga": [ "10-Q:0001558370-23-012746" ], "operating_income": [ "10-Q:0001558370-23-012746" ], "pretax_income": [ "10-Q:0001558370-23-012746" ], "income_tax": [ "10-Q:0001558370-23-012746" ], "net_income_incl_nci": [ "10-Q:0001558370-23-012746" ], "nci_profit": [ "10-Q:0001558370-23-012746" ], "net_income": [ "10-Q:0001558370-23-012746" ], "net_income_common": [ "10-Q:0001558370-23-012746" ], "eps_basic": [ "10-Q:0001558370-23-012746" ], "eps_diluted": [ "10-Q:0001558370-23-012746" ], "shares_basic": [ "10-Q:0001558370-23-012746" ], "shares_diluted": [ "10-Q:0001558370-23-012746" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 2156900000.0, "cost_of_revenue": 1137900000.0, "gross_profit": null, "rnd": null, "sga": 30200000.0, "operating_income": 787200000.0, "interest_expense": null, "pretax_income": 749500000.0, "income_tax": 228500000.0, "net_income_incl_nci": 520900000.0, "nci_profit": 1900000.0, "net_income": 519000000.0, "net_income_common": 519000000.0, "eps_basic": 0.67, "eps_diluted": 0.67, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-23-017203" ], "value_sources": { "revenue": [ "10-Q:0001558370-23-017203" ], "cost_of_revenue": [ "10-Q:0001558370-23-017203" ], "sga": [ "10-Q:0001558370-23-017203" ], "operating_income": [ "10-Q:0001558370-23-017203" ], "pretax_income": [ "10-Q:0001558370-23-017203" ], "income_tax": [ "10-Q:0001558370-23-017203" ], "net_income_incl_nci": [ "10-Q:0001558370-23-017203" ], "nci_profit": [ "10-Q:0001558370-23-017203" ], "net_income": [ "10-Q:0001558370-23-017203" ], "net_income_common": [ "10-Q:0001558370-23-017203" ], "eps_basic": [ "10-Q:0001558370-23-017203" ], "eps_diluted": [ "10-Q:0001558370-23-017203" ], "shares_basic": [ "10-Q:0001558370-23-017203" ], "shares_diluted": [ "10-Q:0001558370-23-017203" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 2820300000.0, "cost_of_revenue": 1206800000.0, "gross_profit": null, "rnd": null, "sga": 33600000.0, "operating_income": 1370100000.0, "interest_expense": null, "pretax_income": 1368200000.0, "income_tax": 459100000.0, "net_income_incl_nci": 905100000.0, "nci_profit": 2700000.0, "net_income": 902400000.0, "net_income_common": 902400000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "value_sources": { "revenue": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "cost_of_revenue": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "sga": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "operating_income": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "pretax_income": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "income_tax": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "net_income_incl_nci": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "nci_profit": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "net_income": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "net_income_common": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 2793900000.0, "cost_of_revenue": 1194200000.0, "gross_profit": null, "rnd": null, "sga": 30400000.0, "operating_income": 1353700000.0, "interest_expense": null, "pretax_income": 1302800000.0, "income_tax": 480500000.0, "net_income_incl_nci": 815900000.0, "nci_profit": 2700000.0, "net_income": 813200000.0, "net_income_common": 813200000.0, "eps_basic": 1.05, "eps_diluted": 1.05, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": 1.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-24-006251" ], "value_sources": { "revenue": [ "10-Q:0001558370-24-006251" ], "cost_of_revenue": [ "10-Q:0001558370-24-006251" ], "sga": [ "10-Q:0001558370-24-006251" ], "operating_income": [ "10-Q:0001558370-24-006251" ], "pretax_income": [ "10-Q:0001558370-24-006251" ], "income_tax": [ "10-Q:0001558370-24-006251" ], "net_income_incl_nci": [ "10-Q:0001558370-24-006251" ], "nci_profit": [ "10-Q:0001558370-24-006251" ], "net_income": [ "10-Q:0001558370-24-006251" ], "net_income_common": [ "10-Q:0001558370-24-006251" ], "eps_basic": [ "10-Q:0001558370-24-006251" ], "eps_diluted": [ "10-Q:0001558370-24-006251" ], "shares_basic": [ "10-Q:0001558370-24-006251" ], "shares_diluted": [ "10-Q:0001558370-24-006251" ], "dps_declared": [ "10-Q:0001558370-24-006251" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 2300700000.0, "cost_of_revenue": 1147700000.0, "gross_profit": null, "rnd": null, "sga": 31000000.0, "operating_income": 900700000.0, "interest_expense": null, "pretax_income": 847900000.0, "income_tax": 294500000.0, "net_income_incl_nci": 549600000.0, "nci_profit": 2100000.0, "net_income": 547500000.0, "net_income_common": 547500000.0, "eps_basic": 0.71, "eps_diluted": 0.71, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-24-010710" ], "value_sources": { "revenue": [ "10-Q:0001558370-24-010710" ], "cost_of_revenue": [ "10-Q:0001558370-24-010710" ], "sga": [ "10-Q:0001558370-24-010710" ], "operating_income": [ "10-Q:0001558370-24-010710" ], "pretax_income": [ "10-Q:0001558370-24-010710" ], "income_tax": [ "10-Q:0001558370-24-010710" ], "net_income_incl_nci": [ "10-Q:0001558370-24-010710" ], "nci_profit": [ "10-Q:0001558370-24-010710" ], "net_income": [ "10-Q:0001558370-24-010710" ], "net_income_common": [ "10-Q:0001558370-24-010710" ], "eps_basic": [ "10-Q:0001558370-24-010710" ], "eps_diluted": [ "10-Q:0001558370-24-010710" ], "shares_basic": [ "10-Q:0001558370-24-010710" ], "shares_diluted": [ "10-Q:0001558370-24-010710" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 2505600000.0, "cost_of_revenue": 1175700000.0, "gross_profit": null, "rnd": null, "sga": 32700000.0, "operating_income": 1069200000.0, "interest_expense": null, "pretax_income": 1017400000.0, "income_tax": 395300000.0, "net_income_incl_nci": 622000000.0, "nci_profit": 2500000.0, "net_income": 619500000.0, "net_income_common": 619500000.0, "eps_basic": 0.8, "eps_diluted": 0.8, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-24-014045" ], "value_sources": { "revenue": [ "10-Q:0001558370-24-014045" ], "cost_of_revenue": [ "10-Q:0001558370-24-014045" ], "sga": [ "10-Q:0001558370-24-014045" ], "operating_income": [ "10-Q:0001558370-24-014045" ], "pretax_income": [ "10-Q:0001558370-24-014045" ], "income_tax": [ "10-Q:0001558370-24-014045" ], "net_income_incl_nci": [ "10-Q:0001558370-24-014045" ], "nci_profit": [ "10-Q:0001558370-24-014045" ], "net_income": [ "10-Q:0001558370-24-014045" ], "net_income_common": [ "10-Q:0001558370-24-014045" ], "eps_basic": [ "10-Q:0001558370-24-014045" ], "eps_diluted": [ "10-Q:0001558370-24-014045" ], "shares_basic": [ "10-Q:0001558370-24-014045" ], "shares_diluted": [ "10-Q:0001558370-24-014045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 2295600000.0, "cost_of_revenue": 1170100000.0, "gross_profit": null, "rnd": null, "sga": 33100000.0, "operating_income": 868700000.0, "interest_expense": null, "pretax_income": 787800000.0, "income_tax": 348700000.0, "net_income_incl_nci": 447200000.0, "nci_profit": 2200000.0, "net_income": 445000000.0, "net_income_common": 445000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "value_sources": { "revenue": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "cost_of_revenue": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "sga": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "operating_income": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "pretax_income": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "income_tax": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "net_income_incl_nci": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "nci_profit": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "net_income": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "net_income_common": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 2599800000.0, "cost_of_revenue": 1157600000.0, "gross_profit": null, "rnd": null, "sga": 30800000.0, "operating_income": 1189700000.0, "interest_expense": null, "pretax_income": 1155500000.0, "income_tax": 423400000.0, "net_income_incl_nci": 738800000.0, "nci_profit": 2800000.0, "net_income": 736000000.0, "net_income_common": 736000000.0, "eps_basic": 0.95, "eps_diluted": 0.95, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": 0.8, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-25-005975" ], "value_sources": { "revenue": [ "10-Q:0001558370-25-005975" ], "cost_of_revenue": [ "10-Q:0001558370-25-005975" ], "sga": [ "10-Q:0001558370-25-005975" ], "operating_income": [ "10-Q:0001558370-25-005975" ], "pretax_income": [ "10-Q:0001558370-25-005975" ], "income_tax": [ "10-Q:0001558370-25-005975" ], "net_income_incl_nci": [ "10-Q:0001558370-25-005975" ], "nci_profit": [ "10-Q:0001558370-25-005975" ], "net_income": [ "10-Q:0001558370-25-005975" ], "net_income_common": [ "10-Q:0001558370-25-005975" ], "eps_basic": [ "10-Q:0001558370-25-005975" ], "eps_diluted": [ "10-Q:0001558370-25-005975" ], "shares_basic": [ "10-Q:0001558370-25-005975" ], "shares_diluted": [ "10-Q:0001558370-25-005975" ], "dps_declared": [ "10-Q:0001558370-25-005975" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 3118300000.0, "cost_of_revenue": 1248900000.0, "gross_profit": null, "rnd": null, "sga": 33900000.0, "operating_income": 1607300000.0, "interest_expense": null, "pretax_income": 1530600000.0, "income_tax": 578800000.0, "net_income_incl_nci": 953800000.0, "nci_profit": 3600000.0, "net_income": 950200000.0, "net_income_common": 950200000.0, "eps_basic": 1.21, "eps_diluted": 1.21, "shares_basic": 785600000.0, "shares_diluted": 785600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-24-010710", "10-Q:0001558370-25-009879" ], "value_sources": { "revenue": [ "10-Q:0001558370-25-009879" ], "cost_of_revenue": [ "10-Q:0001558370-25-009879" ], "sga": [ "10-Q:0001558370-25-009879" ], "operating_income": [ "10-Q:0001558370-25-009879" ], "pretax_income": [ "10-Q:0001558370-25-009879" ], "income_tax": [ "10-Q:0001558370-24-010710" ], "net_income_incl_nci": [ "10-Q:0001558370-25-009879" ], "nci_profit": [ "10-Q:0001558370-25-009879" ], "net_income": [ "10-Q:0001558370-25-009879" ], "net_income_common": [ "10-Q:0001558370-25-009879" ], "eps_basic": [ "10-Q:0001558370-25-009879" ], "eps_diluted": [ "10-Q:0001558370-25-009879" ], "shares_basic": [ "10-Q:0001558370-25-009879" ], "shares_diluted": [ "10-Q:0001558370-25-009879" ] }, "comparison": { "eps_diluted": { "value": 1.22, "earlier": 0.71, "sources": [ "10-Q:0001558370-24-010710" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 2930900000.0, "cost_of_revenue": 1223100000.0, "gross_profit": null, "rnd": null, "sga": 31200000.0, "operating_income": 1450300000.0, "interest_expense": null, "pretax_income": 1426700000.0, "income_tax": 526400000.0, "net_income_incl_nci": 899800000.0, "nci_profit": 3100000.0, "net_income": 896700000.0, "net_income_common": 896700000.0, "eps_basic": 1.12, "eps_diluted": 1.12, "shares_basic": 798600000.0, "shares_diluted": 798600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-25-104914", "10-Q:0001558370-24-014045" ], "value_sources": { "revenue": [ "10-Q:0001104659-25-104914" ], "cost_of_revenue": [ "10-Q:0001104659-25-104914" ], "sga": [ "10-Q:0001104659-25-104914" ], "operating_income": [ "10-Q:0001104659-25-104914" ], "pretax_income": [ "10-Q:0001104659-25-104914" ], "income_tax": [ "10-Q:0001558370-24-014045" ], "net_income_incl_nci": [ "10-Q:0001104659-25-104914" ], "nci_profit": [ "10-Q:0001104659-25-104914" ], "net_income": [ "10-Q:0001104659-25-104914" ], "net_income_common": [ "10-Q:0001104659-25-104914" ], "eps_basic": [ "10-Q:0001104659-25-104914" ], "eps_diluted": [ "10-Q:0001104659-25-104914" ], "shares_basic": [ "10-Q:0001104659-25-104914" ], "shares_diluted": [ "10-Q:0001104659-25-104914" ] }, "comparison": { "eps_diluted": { "value": 1.15, "earlier": 0.8, "sources": [ "10-Q:0001558370-24-014045" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 2784400000.0, "cost_of_revenue": 1211800000.0, "gross_profit": null, "rnd": null, "sga": 34500000.0, "operating_income": 1307400000.0, "interest_expense": null, "pretax_income": 1244500000.0, "income_tax": 446700000.0, "net_income_incl_nci": 796200000.0, "nci_profit": 2300000.0, "net_income": 793900000.0, "net_income_common": 793900000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "value_sources": { "revenue": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "cost_of_revenue": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "sga": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "operating_income": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "pretax_income": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "income_tax": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "net_income_incl_nci": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "nci_profit": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "net_income": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "net_income_common": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 3121900000.0, "cost_of_revenue": 1319200000.0, "gross_profit": null, "rnd": null, "sga": 31700000.0, "operating_income": 1535500000.0, "interest_expense": null, "pretax_income": 1478500000.0, "income_tax": 532800000.0, "net_income_incl_nci": 949100000.0, "nci_profit": 3200000.0, "net_income": 945900000.0, "net_income_common": 945900000.0, "eps_basic": 1.15, "eps_diluted": 1.15, "shares_basic": 821600000.0, "shares_diluted": 821600000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-052647" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-052647" ], "cost_of_revenue": [ "10-Q:0001104659-26-052647" ], "sga": [ "10-Q:0001104659-26-052647" ], "operating_income": [ "10-Q:0001104659-26-052647" ], "pretax_income": [ "10-Q:0001104659-26-052647" ], "income_tax": [ "10-Q:0001104659-26-052647" ], "net_income_incl_nci": [ "10-Q:0001104659-26-052647" ], "nci_profit": [ "10-Q:0001104659-26-052647" ], "net_income": [ "10-Q:0001104659-26-052647" ], "net_income_common": [ "10-Q:0001104659-26-052647" ], "eps_basic": [ "10-Q:0001104659-26-052647" ], "eps_diluted": [ "10-Q:0001104659-26-052647" ], "shares_basic": [ "10-Q:0001104659-26-052647" ], "shares_diluted": [ "10-Q:0001104659-26-052647" ], "dps_declared": [ "10-Q:0001104659-26-052647" ] }, "comparison": { "eps_diluted": { "value": 1.19, "earlier": 0.95, "sources": [ "10-Q:0001558370-25-005975" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 3051000000.0, "cost_of_revenue": 1211700000.0, "gross_profit": null, "rnd": null, "sga": 32500000.0, "operating_income": 1587000000.0, "interest_expense": null, "pretax_income": 1543900000.0, "income_tax": 575900000.0, "net_income_incl_nci": 976700000.0, "nci_profit": 3200000.0, "net_income": 973400000.0, "net_income_common": 973400000.0, "eps_basic": 1.17, "eps_diluted": 1.17, "shares_basic": 829100000.0, "shares_diluted": 829100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-052647", "10-Q:0001104659-26-089169" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-089169" ], "cost_of_revenue": [ "10-Q:0001104659-26-089169" ], "sga": [ "10-Q:0001104659-26-089169" ], "operating_income": [ "10-Q:0001104659-26-089169" ], "pretax_income": [ "10-Q:0001104659-26-089169" ], "income_tax": [ "10-Q:0001104659-26-052647", "10-Q:0001104659-26-089169" ], "net_income_incl_nci": [ "10-Q:0001104659-26-089169" ], "nci_profit": [ "10-Q:0001104659-26-089169" ], "net_income": [ "10-Q:0001104659-26-089169" ], "net_income_common": [ "10-Q:0001104659-26-089169" ], "eps_basic": [ "10-Q:0001104659-26-089169" ], "eps_diluted": [ "10-Q:0001104659-26-089169" ], "shares_basic": [ "10-Q:0001104659-26-089169" ], "shares_diluted": [ "10-Q:0001104659-26-089169" ] }, "comparison": { "eps_diluted": { "value": 1.21, "earlier": 1.21, "sources": [ "10-Q:0001558370-25-009879" ], "basis": "FY2025" } }, "method": "derived", "value_methods": { "income_tax": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 3377300000.0, "cost_of_revenue": 1356800000.0, "gross_profit": null, "rnd": null, "sga": 33700000.0, "operating_income": 1768800000.0, "interest_expense": null, "pretax_income": 1724100000.0, "income_tax": 619700000.0, "net_income_incl_nci": 1110900000.0, "nci_profit": 3300000.0, "net_income": 1107600000.0, "net_income_common": 1107600000.0, "eps_basic": 1.32, "eps_diluted": 1.32, "shares_basic": 838100000.0, "shares_diluted": 838100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-089169", "10-Q:0001104659-26-120639" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-120639" ], "cost_of_revenue": [ "10-Q:0001104659-26-120639" ], "sga": [ "10-Q:0001104659-26-120639" ], "operating_income": [ "10-Q:0001104659-26-120639" ], "pretax_income": [ "10-Q:0001104659-26-120639" ], "income_tax": [ "10-Q:0001104659-26-089169", "10-Q:0001104659-26-120639" ], "net_income_incl_nci": [ "10-Q:0001104659-26-120639" ], "nci_profit": [ "10-Q:0001104659-26-120639" ], "net_income": [ "10-Q:0001104659-26-120639" ], "net_income_common": [ "10-Q:0001104659-26-120639" ], "eps_basic": [ "10-Q:0001104659-26-120639" ], "eps_diluted": [ "10-Q:0001104659-26-120639" ], "shares_basic": [ "10-Q:0001104659-26-120639" ], "shares_diluted": [ "10-Q:0001104659-26-120639" ] }, "comparison": { "eps_diluted": { "value": 1.35, "earlier": 1.12, "sources": [ "10-Q:0001104659-25-104914" ], "basis": "FY2025" } }, "method": "derived", "value_methods": { "income_tax": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 3869800000.0, "cost_of_revenue": 1471500000.0, "gross_profit": null, "rnd": null, "sga": 39900000.0, "operating_income": 2110400000.0, "interest_expense": null, "pretax_income": 2037700000.0, "income_tax": 741700000.0, "net_income_incl_nci": 1311500000.0, "nci_profit": 3600000.0, "net_income": 1307900000.0, "net_income_common": 1307900000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "value_sources": { "revenue": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "cost_of_revenue": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "sga": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "operating_income": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "pretax_income": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "income_tax": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "net_income_incl_nci": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "nci_profit": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "net_income": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "net_income_common": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 4251400000.0, "cost_of_revenue": 1498800000.0, "gross_profit": null, "rnd": null, "sga": 35800000.0, "operating_income": 2480400000.0, "interest_expense": null, "pretax_income": 2444100000.0, "income_tax": 891000000.0, "net_income_incl_nci": 1581900000.0, "nci_profit": 5000000.0, "net_income": 1576900000.0, "net_income_common": 1576900000.0, "eps_basic": 1.92, "eps_diluted": 1.92, "shares_basic": 821700000.0, "shares_diluted": 821700000.0, "dps_declared": 1.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-052647" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-052647" ], "cost_of_revenue": [ "10-Q:0001104659-26-052647" ], "sga": [ "10-Q:0001104659-26-052647" ], "operating_income": [ "10-Q:0001104659-26-052647" ], "pretax_income": [ "10-Q:0001104659-26-052647" ], "income_tax": [ "10-Q:0001104659-26-052647" ], "net_income_incl_nci": [ "10-Q:0001104659-26-052647" ], "nci_profit": [ "10-Q:0001104659-26-052647" ], "net_income": [ "10-Q:0001104659-26-052647" ], "net_income_common": [ "10-Q:0001104659-26-052647" ], "eps_basic": [ "10-Q:0001104659-26-052647" ], "eps_diluted": [ "10-Q:0001104659-26-052647" ], "shares_basic": [ "10-Q:0001104659-26-052647" ], "shares_diluted": [ "10-Q:0001104659-26-052647" ], "dps_declared": [ "10-Q:0001104659-26-052647" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 4289000000.0, "cost_of_revenue": 1389500000.0, "gross_profit": null, "rnd": null, "sga": 35300000.0, "operating_income": 2623200000.0, "interest_expense": null, "pretax_income": 2599400000.0, "income_tax": 945300000.0, "net_income_incl_nci": 1674600000.0, "nci_profit": 4600000.0, "net_income": 1670000000.0, "net_income_common": 1670000000.0, "eps_basic": 2.01, "eps_diluted": 2.01, "shares_basic": 829100000.0, "shares_diluted": 829100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-052647", "10-Q:0001104659-26-089169" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-089169" ], "cost_of_revenue": [ "10-Q:0001104659-26-089169" ], "sga": [ "10-Q:0001104659-26-089169" ], "operating_income": [ "10-Q:0001104659-26-089169" ], "pretax_income": [ "10-Q:0001104659-26-089169" ], "income_tax": [ "10-Q:0001104659-26-052647", "10-Q:0001104659-26-089169" ], "net_income_incl_nci": [ "10-Q:0001104659-26-089169" ], "nci_profit": [ "10-Q:0001104659-26-089169" ], "net_income": [ "10-Q:0001104659-26-089169" ], "net_income_common": [ "10-Q:0001104659-26-089169" ], "eps_basic": [ "10-Q:0001104659-26-089169" ], "eps_diluted": [ "10-Q:0001104659-26-089169" ], "shares_basic": [ "10-Q:0001104659-26-089169" ], "shares_diluted": [ "10-Q:0001104659-26-089169" ] }, "method": "derived", "value_methods": { "income_tax": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 4696600000.0, "cost_of_revenue": 1599100000.0, "gross_profit": null, "rnd": null, "sga": 36400000.0, "operating_income": 2815100000.0, "interest_expense": null, "pretax_income": 2780100000.0, "income_tax": 990900000.0, "net_income_incl_nci": 1807000000.0, "nci_profit": 5200000.0, "net_income": 1801800000.0, "net_income_common": 1801800000.0, "eps_basic": 2.15, "eps_diluted": 2.15, "shares_basic": 838100000.0, "shares_diluted": 838100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-089169", "10-Q:0001104659-26-120639" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-120639" ], "cost_of_revenue": [ "10-Q:0001104659-26-120639" ], "sga": [ "10-Q:0001104659-26-120639" ], "operating_income": [ "10-Q:0001104659-26-120639" ], "pretax_income": [ "10-Q:0001104659-26-120639" ], "income_tax": [ "10-Q:0001104659-26-089169", "10-Q:0001104659-26-120639" ], "net_income_incl_nci": [ "10-Q:0001104659-26-120639" ], "nci_profit": [ "10-Q:0001104659-26-120639" ], "net_income": [ "10-Q:0001104659-26-120639" ], "net_income_common": [ "10-Q:0001104659-26-120639" ], "eps_basic": [ "10-Q:0001104659-26-120639" ], "eps_diluted": [ "10-Q:0001104659-26-120639" ], "shares_basic": [ "10-Q:0001104659-26-120639" ], "shares_diluted": [ "10-Q:0001104659-26-120639" ] }, "method": "derived", "value_methods": { "income_tax": "derived" } } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 7984900000.0, "cost_of_revenue": 3929800000.0, "gross_profit": null, "rnd": null, "sga": 126200000.0, "operating_income": 3120700000.0, "interest_expense": null, "pretax_income": 2745800000.0, "income_tax": 1174400000.0, "net_income_incl_nci": 1577800000.0, "nci_profit": 7400000.0, "net_income": 1570400000.0, "net_income_common": 1570400000.0, "eps_basic": 2.03, "eps_diluted": 2.03, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": 1.5, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-23-002328" ], "value_sources": { "revenue": [ "10-K:0001558370-23-002328" ], "cost_of_revenue": [ "10-K:0001558370-23-002328" ], "sga": [ "10-K:0001558370-23-002328" ], "operating_income": [ "10-K:0001558370-23-002328" ], "pretax_income": [ "10-K:0001558370-23-002328" ], "income_tax": [ "10-K:0001558370-23-002328" ], "net_income_incl_nci": [ "10-K:0001558370-23-002328" ], "nci_profit": [ "10-K:0001558370-23-002328" ], "net_income": [ "10-K:0001558370-23-002328" ], "net_income_common": [ "10-K:0001558370-23-002328" ], "eps_basic": [ "10-K:0001558370-23-002328" ], "eps_diluted": [ "10-K:0001558370-23-002328" ], "shares_basic": [ "10-K:0001558370-23-002328" ], "shares_diluted": [ "10-K:0001558370-23-002328" ], "dps_declared": [ "10-K:0001558370-23-002328" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 10934100000.0, "cost_of_revenue": 3894400000.0, "gross_profit": null, "rnd": null, "sga": 125200000.0, "operating_income": 6065100000.0, "interest_expense": null, "pretax_income": 5696800000.0, "income_tax": 2299200000.0, "net_income_incl_nci": 3411200000.0, "nci_profit": 14100000.0, "net_income": 3397100000.0, "net_income_common": 3397100000.0, "eps_basic": 4.39, "eps_diluted": 4.39, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": 3.2, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-24-002119" ], "value_sources": { "revenue": [ "10-K:0001558370-24-002119" ], "cost_of_revenue": [ "10-K:0001558370-24-002119" ], "sga": [ "10-K:0001558370-24-002119" ], "operating_income": [ "10-K:0001558370-24-002119" ], "pretax_income": [ "10-K:0001558370-24-002119" ], "income_tax": [ "10-K:0001558370-24-002119" ], "net_income_incl_nci": [ "10-K:0001558370-24-002119" ], "nci_profit": [ "10-K:0001558370-24-002119" ], "net_income": [ "10-K:0001558370-24-002119" ], "net_income_common": [ "10-K:0001558370-24-002119" ], "eps_basic": [ "10-K:0001558370-24-002119" ], "eps_diluted": [ "10-K:0001558370-24-002119" ], "shares_basic": [ "10-K:0001558370-24-002119" ], "shares_diluted": [ "10-K:0001558370-24-002119" ], "dps_declared": [ "10-K:0001558370-24-002119" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 10047900000.0, "cost_of_revenue": 4649100000.0, "gross_profit": null, "rnd": null, "sga": 125000000.0, "operating_income": 4435800000.0, "interest_expense": null, "pretax_income": 4247800000.0, "income_tax": 1596100000.0, "net_income_incl_nci": 2648000000.0, "nci_profit": 9500000.0, "net_income": 2638500000.0, "net_income_common": 2638500000.0, "eps_basic": 3.41, "eps_diluted": 3.41, "shares_basic": 773100000.0, "shares_diluted": 773100000.0, "dps_declared": 3.5, "operating_lease_cost": null }, "sources": [ "10-K:0001558370-25-002017" ], "value_sources": { "revenue": [ "10-K:0001558370-25-002017" ], "cost_of_revenue": [ "10-K:0001558370-25-002017" ], "sga": [ "10-K:0001558370-25-002017" ], "operating_income": [ "10-K:0001558370-25-002017" ], "pretax_income": [ "10-K:0001558370-25-002017" ], "income_tax": [ "10-K:0001558370-25-002017" ], "net_income_incl_nci": [ "10-K:0001558370-25-002017" ], "nci_profit": [ "10-K:0001558370-25-002017" ], "net_income": [ "10-K:0001558370-25-002017" ], "net_income_common": [ "10-K:0001558370-25-002017" ], "eps_basic": [ "10-K:0001558370-25-002017" ], "eps_diluted": [ "10-K:0001558370-25-002017" ], "shares_basic": [ "10-K:0001558370-25-002017" ], "shares_diluted": [ "10-K:0001558370-25-002017" ], "dps_declared": [ "10-K:0001558370-25-002017" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 9895800000.0, "cost_of_revenue": 4687700000.0, "gross_profit": null, "rnd": null, "sga": 127200000.0, "operating_income": 4192300000.0, "interest_expense": null, "pretax_income": 3955800000.0, "income_tax": 1518900000.0, "net_income_incl_nci": 2434700000.0, "nci_profit": 9500000.0, "net_income": 2425200000.0, "net_income_common": 2425200000.0, "eps_basic": 3.05, "eps_diluted": 3.05, "shares_basic": 795300000.0, "shares_diluted": 795300000.0, "dps_declared": 4.0, "operating_lease_cost": null }, "sources": [ "10-K:0001104659-26-021492" ], "value_sources": { "revenue": [ "10-K:0001104659-26-021492" ], "cost_of_revenue": [ "10-K:0001104659-26-021492" ], "sga": [ "10-K:0001104659-26-021492" ], "operating_income": [ "10-K:0001104659-26-021492" ], "pretax_income": [ "10-K:0001104659-26-021492" ], "income_tax": [ "10-K:0001104659-26-021492" ], "net_income_incl_nci": [ "10-K:0001104659-26-021492" ], "nci_profit": [ "10-K:0001104659-26-021492" ], "net_income": [ "10-K:0001104659-26-021492" ], "net_income_common": [ "10-K:0001104659-26-021492" ], "eps_basic": [ "10-K:0001104659-26-021492" ], "eps_diluted": [ "10-K:0001104659-26-021492" ], "shares_basic": [ "10-K:0001104659-26-021492" ], "shares_diluted": [ "10-K:0001104659-26-021492" ], "dps_declared": [ "10-K:0001104659-26-021492" ] }, "comparison": { "eps_diluted": { "value": 3.14, "earlier": 3.41, "sources": [ "10-K:0001558370-25-002017" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 11433400000.0, "cost_of_revenue": 4841400000.0, "gross_profit": null, "rnd": null, "sga": 130500000.0, "operating_income": 5554700000.0, "interest_expense": null, "pretax_income": 5357400000.0, "income_tax": 1975300000.0, "net_income_incl_nci": 3388600000.0, "nci_profit": 11800000.0, "net_income": 3376800000.0, "net_income_common": 3376800000.0, "eps_basic": 4.21, "eps_diluted": 4.21, "shares_basic": 802900000.0, "shares_diluted": 802900000.0, "dps_declared": 2.1, "operating_lease_cost": null }, "sources": [ "10-K:0001104659-26-021492" ], "value_sources": { "revenue": [ "10-K:0001104659-26-021492" ], "cost_of_revenue": [ "10-K:0001104659-26-021492" ], "sga": [ "10-K:0001104659-26-021492" ], "operating_income": [ "10-K:0001104659-26-021492" ], "pretax_income": [ "10-K:0001104659-26-021492" ], "income_tax": [ "10-K:0001104659-26-021492" ], "net_income_incl_nci": [ "10-K:0001104659-26-021492" ], "nci_profit": [ "10-K:0001104659-26-021492" ], "net_income": [ "10-K:0001104659-26-021492" ], "net_income_common": [ "10-K:0001104659-26-021492" ], "eps_basic": [ "10-K:0001104659-26-021492" ], "eps_diluted": [ "10-K:0001104659-26-021492" ], "shares_basic": [ "10-K:0001104659-26-021492" ], "shares_diluted": [ "10-K:0001104659-26-021492" ], "dps_declared": [ "10-K:0001104659-26-021492" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 13420000000.0, "cost_of_revenue": 5359200000.0, "gross_profit": null, "rnd": null, "sga": 137800000.0, "operating_income": 7001700000.0, "interest_expense": null, "pretax_income": 6784300000.0, "income_tax": 2470100000.0, "net_income_incl_nci": 4348200000.0, "nci_profit": 13300000.0, "net_income": 4334900000.0, "net_income_common": 4334900000.0, "eps_basic": 5.24, "eps_diluted": 5.24, "shares_basic": 826600000.0, "shares_diluted": 826600000.0, "dps_declared": 3.1, "operating_lease_cost": null }, "sources": [ "10-K:0001104659-26-021492" ], "value_sources": { "revenue": [ "10-K:0001104659-26-021492" ], "cost_of_revenue": [ "10-K:0001104659-26-021492" ], "sga": [ "10-K:0001104659-26-021492" ], "operating_income": [ "10-K:0001104659-26-021492" ], "pretax_income": [ "10-K:0001104659-26-021492" ], "income_tax": [ "10-K:0001104659-26-021492" ], "net_income_incl_nci": [ "10-K:0001104659-26-021492" ], "nci_profit": [ "10-K:0001104659-26-021492" ], "net_income": [ "10-K:0001104659-26-021492" ], "net_income_common": [ "10-K:0001104659-26-021492" ], "eps_basic": [ "10-K:0001104659-26-021492" ], "eps_diluted": [ "10-K:0001104659-26-021492" ], "shares_basic": [ "10-K:0001104659-26-021492" ], "shares_diluted": [ "10-K:0001104659-26-021492" ], "dps_declared": [ "10-K:0001104659-26-021492" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 2051600000.0, "short_term_investments": 40700000.0, "receivables": 709700000.0, "inventory": 1079400000.0, "current_assets": 4139700000.0, "ppe_net": 9288700000.0, "goodwill": null, "intangibles": null, "total_assets": 16212100000.0, "accounts_payable": 597800000.0, "short_term_borrowings": null, "debt_current": 400000000.0, "current_liabilities": 1387200000.0, "long_term_debt": 6541800000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6716200000.0, "nci": 47000000.0, "equity_total": 6763200000.0, "liabilities_and_equity": 16212100000.0, "shares_outstanding": null, "retained_earnings": 6341200000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 112900000.0, "accrued_taxes_current": 16500000.0, "commercial_paper": null, "operating_lease_liability": 1029500000.0, "operating_lease_liability_current": 69400000.0, "operating_lease_liability_noncurrent": 960100000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1357400000.0, "operating_lease_imputed_interest": 327900000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-20-005051" ], "value_sources": { "cash": [ "10-Q:0001558370-20-005051" ], "short_term_investments": [ "10-Q:0001558370-20-005051" ], "receivables": [ "10-Q:0001558370-20-005051" ], "inventory": [ "10-Q:0001558370-20-005051" ], "current_assets": [ "10-Q:0001558370-20-005051" ], "ppe_net": [ "10-Q:0001558370-20-005051" ], "total_assets": [ "10-Q:0001558370-20-005051" ], "accounts_payable": [ "10-Q:0001558370-20-005051" ], "debt_current": [ "10-Q:0001558370-20-005051" ], "current_liabilities": [ "10-Q:0001558370-20-005051" ], "long_term_debt": [ "10-Q:0001558370-20-005051" ], "equity_parent": [ "10-Q:0001558370-20-005051" ], "nci": [ "10-Q:0001558370-20-005051" ], "equity_total": [ "10-Q:0001558370-20-005051" ], "liabilities_and_equity": [ "10-Q:0001558370-20-005051" ], "retained_earnings": [ "10-Q:0001558370-20-005051" ], "equity_method_investments": [ "10-Q:0001558370-20-005051" ], "accrued_taxes_current": [ "10-Q:0001558370-20-005051" ], "operating_lease_liability": [ "10-Q:0001558370-20-005051" ], "operating_lease_liability_current": [ "10-Q:0001558370-20-005051" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-20-005051" ], "operating_lease_discount_rate": [ "10-Q:0001558370-20-005051" ], "operating_lease_payments_total": [ "10-Q:0001558370-20-005051" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-20-005051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 1808800000.0, "short_term_investments": 30700000.0, "receivables": 854000000.0, "inventory": 980400000.0, "current_assets": 3859700000.0, "ppe_net": 9197000000.0, "goodwill": null, "intangibles": null, "total_assets": 15805000000.0, "accounts_payable": 554800000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 891800000.0, "long_term_debt": 6542600000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6821500000.0, "nci": 48100000.0, "equity_total": 6869600000.0, "liabilities_and_equity": 15805000000.0, "shares_outstanding": null, "retained_earnings": 6446100000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 106900000.0, "accrued_taxes_current": 44100000.0, "commercial_paper": null, "operating_lease_liability": 1011200000.0, "operating_lease_liability_current": 69700000.0, "operating_lease_liability_noncurrent": 941500000.0, "operating_lease_discount_rate": 0.0364, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1327000000.0, "operating_lease_imputed_interest": 315800000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-20-008790" ], "value_sources": { "cash": [ "10-Q:0001558370-20-008790" ], "short_term_investments": [ "10-Q:0001558370-20-008790" ], "receivables": [ "10-Q:0001558370-20-008790" ], "inventory": [ "10-Q:0001558370-20-008790" ], "current_assets": [ "10-Q:0001558370-20-008790" ], "ppe_net": [ "10-Q:0001558370-20-008790" ], "total_assets": [ "10-Q:0001558370-20-008790" ], "accounts_payable": [ "10-Q:0001558370-20-008790" ], "current_liabilities": [ "10-Q:0001558370-20-008790" ], "long_term_debt": [ "10-Q:0001558370-20-008790" ], "equity_parent": [ "10-Q:0001558370-20-008790" ], "nci": [ "10-Q:0001558370-20-008790" ], "equity_total": [ "10-Q:0001558370-20-008790" ], "liabilities_and_equity": [ "10-Q:0001558370-20-008790" ], "retained_earnings": [ "10-Q:0001558370-20-008790" ], "equity_method_investments": [ "10-Q:0001558370-20-008790" ], "accrued_taxes_current": [ "10-Q:0001558370-20-008790" ], "operating_lease_liability": [ "10-Q:0001558370-20-008790" ], "operating_lease_liability_current": [ "10-Q:0001558370-20-008790" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-20-008790" ], "operating_lease_discount_rate": [ "10-Q:0001558370-20-008790" ], "operating_lease_payments_total": [ "10-Q:0001558370-20-008790" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-20-008790" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 2145400000.0, "short_term_investments": 30700000.0, "receivables": 955500000.0, "inventory": 977300000.0, "current_assets": 4337800000.0, "ppe_net": 9144700000.0, "goodwill": null, "intangibles": null, "total_assets": 16248400000.0, "accounts_payable": 566800000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1161700000.0, "long_term_debt": 6543400000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7019200000.0, "nci": 50000000.0, "equity_total": 7069200000.0, "liabilities_and_equity": 16248400000.0, "shares_outstanding": null, "retained_earnings": 6642800000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 110000000.0, "accrued_taxes_current": 190200000.0, "commercial_paper": null, "operating_lease_liability": 994700000.0, "operating_lease_liability_current": 70600000.0, "operating_lease_liability_noncurrent": 924100000.0, "operating_lease_discount_rate": 0.0369, "operating_lease_payments_y1": 115500000.0, "operating_lease_payments_total": 1298400000.0, "operating_lease_imputed_interest": 303700000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-20-011919" ], "value_sources": { "cash": [ "10-Q:0001558370-20-011919" ], "short_term_investments": [ "10-Q:0001558370-20-011919" ], "receivables": [ "10-Q:0001558370-20-011919" ], "inventory": [ "10-Q:0001558370-20-011919" ], "current_assets": [ "10-Q:0001558370-20-011919" ], "ppe_net": [ "10-Q:0001558370-20-011919" ], "total_assets": [ "10-Q:0001558370-20-011919" ], "accounts_payable": [ "10-Q:0001558370-20-011919" ], "current_liabilities": [ "10-Q:0001558370-20-011919" ], "long_term_debt": [ "10-Q:0001558370-20-011919" ], "equity_parent": [ "10-Q:0001558370-20-011919" ], "nci": [ "10-Q:0001558370-20-011919" ], "equity_total": [ "10-Q:0001558370-20-011919" ], "liabilities_and_equity": [ "10-Q:0001558370-20-011919" ], "retained_earnings": [ "10-Q:0001558370-20-011919" ], "equity_method_investments": [ "10-Q:0001558370-20-011919" ], "accrued_taxes_current": [ "10-Q:0001558370-20-011919" ], "operating_lease_liability": [ "10-Q:0001558370-20-011919" ], "operating_lease_liability_current": [ "10-Q:0001558370-20-011919" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-20-011919" ], "operating_lease_discount_rate": [ "10-Q:0001558370-20-011919" ], "operating_lease_payments_y1": [ "10-Q:0001558370-20-011919" ], "operating_lease_payments_total": [ "10-Q:0001558370-20-011919" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-20-011919" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 2183600000.0, "short_term_investments": 410800000.0, "receivables": 1068900000.0, "inventory": 950200000.0, "current_assets": 4815200000.0, "ppe_net": 9458700000.0, "goodwill": 41900000.0, "intangibles": 25400000.0, "total_assets": 16946500000.0, "accounts_payable": 594600000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1384800000.0, "long_term_debt": 6544200000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7224800000.0, "nci": 51200000.0, "equity_total": 7276000000.0, "liabilities_and_equity": 16946500000.0, "shares_outstanding": null, "retained_earnings": 6846400000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 114300000.0, "accrued_taxes_current": 340900000.0, "commercial_paper": null, "operating_lease_liability": 979000000.0, "operating_lease_liability_current": 70600000.0, "operating_lease_liability_noncurrent": 908400000.0, "operating_lease_discount_rate": 0.0371, "operating_lease_payments_y1": 114700000.0, "operating_lease_payments_total": 1272100000.0, "operating_lease_imputed_interest": 293100000.0, "debt_maturity_y1": null, "debt_maturity_y2": 300000000.0, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": 500000000.0, "debt_maturity_after_y5": 5851200000.0 }, "sources": [ "10-K:0001558370-21-001894", "10-K:0001558370-22-002968" ], "value_sources": { "cash": [ "10-K:0001558370-22-002968" ], "short_term_investments": [ "10-K:0001558370-22-002968" ], "receivables": [ "10-K:0001558370-22-002968" ], "inventory": [ "10-K:0001558370-22-002968" ], "current_assets": [ "10-K:0001558370-22-002968" ], "ppe_net": [ "10-K:0001558370-22-002968" ], "goodwill": [ "10-K:0001558370-22-002968" ], "intangibles": [ "10-K:0001558370-21-001894" ], "total_assets": [ "10-K:0001558370-22-002968" ], "accounts_payable": [ "10-K:0001558370-22-002968" ], "current_liabilities": [ "10-K:0001558370-22-002968" ], "long_term_debt": [ "10-K:0001558370-22-002968" ], "equity_parent": [ "10-K:0001558370-22-002968" ], "nci": [ "10-K:0001558370-22-002968" ], "equity_total": [ "10-K:0001558370-22-002968" ], "liabilities_and_equity": [ "10-K:0001558370-22-002968" ], "retained_earnings": [ "10-K:0001558370-22-002968" ], "equity_method_investments": [ "10-K:0001558370-22-002968" ], "accrued_taxes_current": [ "10-K:0001558370-22-002968" ], "operating_lease_liability": [ "10-K:0001558370-21-001894" ], "operating_lease_liability_current": [ "10-K:0001558370-22-002968" ], "operating_lease_liability_noncurrent": [ "10-K:0001558370-22-002968" ], "operating_lease_discount_rate": [ "10-K:0001558370-21-001894" ], "operating_lease_payments_y1": [ "10-K:0001558370-21-001894" ], "operating_lease_payments_total": [ "10-K:0001558370-21-001894" ], "operating_lease_imputed_interest": [ "10-K:0001558370-21-001894" ], "debt_maturity_y2": [ "10-K:0001558370-21-001894" ], "debt_maturity_y5": [ "10-K:0001558370-21-001894" ], "debt_maturity_after_y5": [ "10-K:0001558370-21-001894" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 2267300000.0, "short_term_investments": 415900000.0, "receivables": 1232200000.0, "inventory": 880700000.0, "current_assets": 5036300000.0, "ppe_net": 9454400000.0, "goodwill": null, "intangibles": null, "total_assets": 17217800000.0, "accounts_payable": 549000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1374900000.0, "long_term_debt": 6545000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7525100000.0, "nci": 53200000.0, "equity_total": 7578300000.0, "liabilities_and_equity": 17217800000.0, "shares_outstanding": null, "retained_earnings": 7146400000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 118200000.0, "accrued_taxes_current": 284400000.0, "commercial_paper": null, "operating_lease_liability": 961800000.0, "operating_lease_liability_current": 71300000.0, "operating_lease_liability_noncurrent": 890500000.0, "operating_lease_discount_rate": 0.0364, "operating_lease_payments_y1": 113700000.0, "operating_lease_payments_total": 1243300000.0, "operating_lease_imputed_interest": 281500000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-21-005441" ], "value_sources": { "cash": [ "10-Q:0001558370-21-005441" ], "short_term_investments": [ "10-Q:0001558370-21-005441" ], "receivables": [ "10-Q:0001558370-21-005441" ], "inventory": [ "10-Q:0001558370-21-005441" ], "current_assets": [ "10-Q:0001558370-21-005441" ], "ppe_net": [ "10-Q:0001558370-21-005441" ], "total_assets": [ "10-Q:0001558370-21-005441" ], "accounts_payable": [ "10-Q:0001558370-21-005441" ], "current_liabilities": [ "10-Q:0001558370-21-005441" ], "long_term_debt": [ "10-Q:0001558370-21-005441" ], "equity_parent": [ "10-Q:0001558370-21-005441" ], "nci": [ "10-Q:0001558370-21-005441" ], "equity_total": [ "10-Q:0001558370-21-005441" ], "liabilities_and_equity": [ "10-Q:0001558370-21-005441" ], "retained_earnings": [ "10-Q:0001558370-21-005441" ], "equity_method_investments": [ "10-Q:0001558370-21-005441" ], "accrued_taxes_current": [ "10-Q:0001558370-21-005441" ], "operating_lease_liability": [ "10-Q:0001558370-21-005441" ], "operating_lease_liability_current": [ "10-Q:0001558370-21-005441" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-21-005441" ], "operating_lease_discount_rate": [ "10-Q:0001558370-21-005441" ], "operating_lease_payments_y1": [ "10-Q:0001558370-21-005441" ], "operating_lease_payments_total": [ "10-Q:0001558370-21-005441" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-21-005441" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 2394300000.0, "short_term_investments": 545800000.0, "receivables": 1435600000.0, "inventory": 893900000.0, "current_assets": 5511500000.0, "ppe_net": 9456100000.0, "goodwill": null, "intangibles": null, "total_assets": 17695400000.0, "accounts_payable": 560800000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1452100000.0, "long_term_debt": 6545900000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7917500000.0, "nci": 55300000.0, "equity_total": 7972800000.0, "liabilities_and_equity": 17695400000.0, "shares_outstanding": null, "retained_earnings": 7538000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 123400000.0, "accrued_taxes_current": 460800000.0, "commercial_paper": null, "operating_lease_liability": 944300000.0, "operating_lease_liability_current": 72000000.0, "operating_lease_liability_noncurrent": 872300000.0, "operating_lease_discount_rate": 0.0369, "operating_lease_payments_y1": 113700000.0, "operating_lease_payments_total": 1214700000.0, "operating_lease_imputed_interest": 270400000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-21-009358" ], "value_sources": { "cash": [ "10-Q:0001558370-21-009358" ], "short_term_investments": [ "10-Q:0001558370-21-009358" ], "receivables": [ "10-Q:0001558370-21-009358" ], "inventory": [ "10-Q:0001558370-21-009358" ], "current_assets": [ "10-Q:0001558370-21-009358" ], "ppe_net": [ "10-Q:0001558370-21-009358" ], "total_assets": [ "10-Q:0001558370-21-009358" ], "accounts_payable": [ "10-Q:0001558370-21-009358" ], "current_liabilities": [ "10-Q:0001558370-21-009358" ], "long_term_debt": [ "10-Q:0001558370-21-009358" ], "equity_parent": [ "10-Q:0001558370-21-009358" ], "nci": [ "10-Q:0001558370-21-009358" ], "equity_total": [ "10-Q:0001558370-21-009358" ], "liabilities_and_equity": [ "10-Q:0001558370-21-009358" ], "retained_earnings": [ "10-Q:0001558370-21-009358" ], "equity_method_investments": [ "10-Q:0001558370-21-009358" ], "accrued_taxes_current": [ "10-Q:0001558370-21-009358" ], "operating_lease_liability": [ "10-Q:0001558370-21-009358" ], "operating_lease_liability_current": [ "10-Q:0001558370-21-009358" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-21-009358" ], "operating_lease_discount_rate": [ "10-Q:0001558370-21-009358" ], "operating_lease_payments_y1": [ "10-Q:0001558370-21-009358" ], "operating_lease_payments_total": [ "10-Q:0001558370-21-009358" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-21-009358" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 2583700000.0, "short_term_investments": 626800000.0, "receivables": 1493400000.0, "inventory": 912500000.0, "current_assets": 5890800000.0, "ppe_net": 9476100000.0, "goodwill": null, "intangibles": null, "total_assets": 18110300000.0, "accounts_payable": 611200000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1789100000.0, "long_term_debt": 6546700000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8096000000.0, "nci": 57400000.0, "equity_total": 8153400000.0, "liabilities_and_equity": 18110300000.0, "shares_outstanding": null, "retained_earnings": 7709800000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 120500000.0, "accrued_taxes_current": 654900000.0, "commercial_paper": null, "operating_lease_liability": 926600000.0, "operating_lease_liability_current": 72600000.0, "operating_lease_liability_noncurrent": 854000000.0, "operating_lease_discount_rate": 0.0374, "operating_lease_payments_y1": 113700000.0, "operating_lease_payments_total": 1186100000.0, "operating_lease_imputed_interest": 259500000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-21-013931" ], "value_sources": { "cash": [ "10-Q:0001558370-21-013931" ], "short_term_investments": [ "10-Q:0001558370-21-013931" ], "receivables": [ "10-Q:0001558370-21-013931" ], "inventory": [ "10-Q:0001558370-21-013931" ], "current_assets": [ "10-Q:0001558370-21-013931" ], "ppe_net": [ "10-Q:0001558370-21-013931" ], "total_assets": [ "10-Q:0001558370-21-013931" ], "accounts_payable": [ "10-Q:0001558370-21-013931" ], "current_liabilities": [ "10-Q:0001558370-21-013931" ], "long_term_debt": [ "10-Q:0001558370-21-013931" ], "equity_parent": [ "10-Q:0001558370-21-013931" ], "nci": [ "10-Q:0001558370-21-013931" ], "equity_total": [ "10-Q:0001558370-21-013931" ], "liabilities_and_equity": [ "10-Q:0001558370-21-013931" ], "retained_earnings": [ "10-Q:0001558370-21-013931" ], "equity_method_investments": [ "10-Q:0001558370-21-013931" ], "accrued_taxes_current": [ "10-Q:0001558370-21-013931" ], "operating_lease_liability": [ "10-Q:0001558370-21-013931" ], "operating_lease_liability_current": [ "10-Q:0001558370-21-013931" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-21-013931" ], "operating_lease_discount_rate": [ "10-Q:0001558370-21-013931" ], "operating_lease_payments_y1": [ "10-Q:0001558370-21-013931" ], "operating_lease_payments_total": [ "10-Q:0001558370-21-013931" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-21-013931" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 3002000000.0, "short_term_investments": 486900000.0, "receivables": 1358700000.0, "inventory": 972900000.0, "current_assets": 6139600000.0, "ppe_net": 9464400000.0, "goodwill": 41900000.0, "intangibles": 21000000.0, "total_assets": 18297600000.0, "accounts_payable": 591900000.0, "short_term_borrowings": null, "debt_current": 299700000.0, "current_liabilities": 2250000000.0, "long_term_debt": 6247900000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8149200000.0, "nci": 58600000.0, "equity_total": 8207800000.0, "liabilities_and_equity": 18297600000.0, "shares_outstanding": null, "retained_earnings": 7769700000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 115400000.0, "accrued_taxes_current": 832600000.0, "commercial_paper": null, "operating_lease_liability": 916300000.0, "operating_lease_liability_current": 73900000.0, "operating_lease_liability_noncurrent": 842400000.0, "operating_lease_discount_rate": 0.0378, "operating_lease_payments_y1": 114900000.0, "operating_lease_payments_total": 1166600000.0, "operating_lease_imputed_interest": 250300000.0, "debt_maturity_y1": 300000000.0, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": 500000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": 5851200000.0 }, "sources": [ "10-K:0001558370-22-002968", "10-K:0001558370-23-002328" ], "value_sources": { "cash": [ "10-K:0001558370-23-002328" ], "short_term_investments": [ "10-K:0001558370-23-002328" ], "receivables": [ "10-K:0001558370-23-002328" ], "inventory": [ "10-K:0001558370-23-002328" ], "current_assets": [ "10-K:0001558370-23-002328" ], "ppe_net": [ "10-K:0001558370-23-002328" ], "goodwill": [ "10-K:0001558370-23-002328" ], "intangibles": [ "10-K:0001558370-22-002968" ], "total_assets": [ "10-K:0001558370-23-002328" ], "accounts_payable": [ "10-K:0001558370-23-002328" ], "debt_current": [ "10-K:0001558370-23-002328" ], "current_liabilities": [ "10-K:0001558370-23-002328" ], "long_term_debt": [ "10-K:0001558370-23-002328" ], "equity_parent": [ "10-K:0001558370-23-002328" ], "nci": [ "10-K:0001558370-23-002328" ], "equity_total": [ "10-K:0001558370-23-002328" ], "liabilities_and_equity": [ "10-K:0001558370-23-002328" ], "retained_earnings": [ "10-K:0001558370-23-002328" ], "equity_method_investments": [ "10-K:0001558370-23-002328" ], "accrued_taxes_current": [ "10-K:0001558370-23-002328" ], "operating_lease_liability": [ "10-K:0001558370-22-002968" ], "operating_lease_liability_current": [ "10-K:0001558370-23-002328" ], "operating_lease_liability_noncurrent": [ "10-K:0001558370-23-002328" ], "operating_lease_discount_rate": [ "10-K:0001558370-22-002968" ], "operating_lease_payments_y1": [ "10-K:0001558370-22-002968" ], "operating_lease_payments_total": [ "10-K:0001558370-22-002968" ], "operating_lease_imputed_interest": [ "10-K:0001558370-22-002968" ], "debt_maturity_y1": [ "10-K:0001558370-22-002968" ], "debt_maturity_y4": [ "10-K:0001558370-22-002968" ], "debt_maturity_after_y5": [ "10-K:0001558370-22-002968" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 2847200000.0, "short_term_investments": 406500000.0, "receivables": 1185800000.0, "inventory": 1029900000.0, "current_assets": 5768500000.0, "ppe_net": 9492900000.0, "goodwill": null, "intangibles": null, "total_assets": 17898900000.0, "accounts_payable": 693700000.0, "short_term_borrowings": null, "debt_current": 299800000.0, "current_liabilities": 1725800000.0, "long_term_debt": 6248700000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8160700000.0, "nci": 59900000.0, "equity_total": 8220600000.0, "liabilities_and_equity": 17898900000.0, "shares_outstanding": null, "retained_earnings": 7781300000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 116700000.0, "accrued_taxes_current": 237000000.0, "commercial_paper": null, "operating_lease_liability": 900800000.0, "operating_lease_liability_current": 74600000.0, "operating_lease_liability_noncurrent": 826200000.0, "operating_lease_discount_rate": 0.0371, "operating_lease_payments_y1": 113900000.0, "operating_lease_payments_total": 1140900000.0, "operating_lease_imputed_interest": 240100000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-22-007434" ], "value_sources": { "cash": [ "10-Q:0001558370-22-007434" ], "short_term_investments": [ "10-Q:0001558370-22-007434" ], "receivables": [ "10-Q:0001558370-22-007434" ], "inventory": [ "10-Q:0001558370-22-007434" ], "current_assets": [ "10-Q:0001558370-22-007434" ], "ppe_net": [ "10-Q:0001558370-22-007434" ], "total_assets": [ "10-Q:0001558370-22-007434" ], "accounts_payable": [ "10-Q:0001558370-22-007434" ], "debt_current": [ "10-Q:0001558370-22-007434" ], "current_liabilities": [ "10-Q:0001558370-22-007434" ], "long_term_debt": [ "10-Q:0001558370-22-007434" ], "equity_parent": [ "10-Q:0001558370-22-007434" ], "nci": [ "10-Q:0001558370-22-007434" ], "equity_total": [ "10-Q:0001558370-22-007434" ], "liabilities_and_equity": [ "10-Q:0001558370-22-007434" ], "retained_earnings": [ "10-Q:0001558370-22-007434" ], "equity_method_investments": [ "10-Q:0001558370-22-007434" ], "accrued_taxes_current": [ "10-Q:0001558370-22-007434" ], "operating_lease_liability": [ "10-Q:0001558370-22-007434" ], "operating_lease_liability_current": [ "10-Q:0001558370-22-007434" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-22-007434" ], "operating_lease_discount_rate": [ "10-Q:0001558370-22-007434" ], "operating_lease_payments_y1": [ "10-Q:0001558370-22-007434" ], "operating_lease_payments_total": [ "10-Q:0001558370-22-007434" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-22-007434" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 2113100000.0, "short_term_investments": 242600000.0, "receivables": 1064600000.0, "inventory": 1071600000.0, "current_assets": 4968800000.0, "ppe_net": 9521800000.0, "goodwill": null, "intangibles": null, "total_assets": 17121500000.0, "accounts_payable": 671500000.0, "short_term_borrowings": null, "debt_current": 299900000.0, "current_liabilities": 1508400000.0, "long_term_debt": 6249500000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7627200000.0, "nci": 59800000.0, "equity_total": 7687000000.0, "liabilities_and_equity": 17121500000.0, "shares_outstanding": null, "retained_earnings": 7247300000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 115800000.0, "accrued_taxes_current": 166000000.0, "commercial_paper": null, "operating_lease_liability": 883700000.0, "operating_lease_liability_current": 75900000.0, "operating_lease_liability_noncurrent": 807800000.0, "operating_lease_discount_rate": 0.0377, "operating_lease_payments_y1": 114400000.0, "operating_lease_payments_total": 1113600000.0, "operating_lease_imputed_interest": 229900000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-22-011154" ], "value_sources": { "cash": [ "10-Q:0001558370-22-011154" ], "short_term_investments": [ "10-Q:0001558370-22-011154" ], "receivables": [ "10-Q:0001558370-22-011154" ], "inventory": [ "10-Q:0001558370-22-011154" ], "current_assets": [ "10-Q:0001558370-22-011154" ], "ppe_net": [ "10-Q:0001558370-22-011154" ], "total_assets": [ "10-Q:0001558370-22-011154" ], "accounts_payable": [ "10-Q:0001558370-22-011154" ], "debt_current": [ "10-Q:0001558370-22-011154" ], "current_liabilities": [ "10-Q:0001558370-22-011154" ], "long_term_debt": [ "10-Q:0001558370-22-011154" ], "equity_parent": [ "10-Q:0001558370-22-011154" ], "nci": [ "10-Q:0001558370-22-011154" ], "equity_total": [ "10-Q:0001558370-22-011154" ], "liabilities_and_equity": [ "10-Q:0001558370-22-011154" ], "retained_earnings": [ "10-Q:0001558370-22-011154" ], "equity_method_investments": [ "10-Q:0001558370-22-011154" ], "accrued_taxes_current": [ "10-Q:0001558370-22-011154" ], "operating_lease_liability": [ "10-Q:0001558370-22-011154" ], "operating_lease_liability_current": [ "10-Q:0001558370-22-011154" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-22-011154" ], "operating_lease_discount_rate": [ "10-Q:0001558370-22-011154" ], "operating_lease_payments_y1": [ "10-Q:0001558370-22-011154" ], "operating_lease_payments_total": [ "10-Q:0001558370-22-011154" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-22-011154" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 2184500000.0, "short_term_investments": 300000.0, "receivables": 1065800000.0, "inventory": 1053300000.0, "current_assets": 4959300000.0, "ppe_net": 9554500000.0, "goodwill": null, "intangibles": null, "total_assets": 17083200000.0, "accounts_payable": 662600000.0, "short_term_borrowings": null, "debt_current": 300000000.0, "current_liabilities": 1484800000.0, "long_term_debt": 6250300000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7566800000.0, "nci": 61200000.0, "equity_total": 7628000000.0, "liabilities_and_equity": 17083200000.0, "shares_outstanding": null, "retained_earnings": 7186500000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 115700000.0, "accrued_taxes_current": 94700000.0, "commercial_paper": null, "operating_lease_liability": 869700000.0, "operating_lease_liability_current": 76900000.0, "operating_lease_liability_noncurrent": 792800000.0, "operating_lease_discount_rate": 0.0377, "operating_lease_payments_y1": 115200000.0, "operating_lease_payments_total": 1092400000.0, "operating_lease_imputed_interest": 222700000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-22-015661" ], "value_sources": { "cash": [ "10-Q:0001558370-22-015661" ], "short_term_investments": [ "10-Q:0001558370-22-015661" ], "receivables": [ "10-Q:0001558370-22-015661" ], "inventory": [ "10-Q:0001558370-22-015661" ], "current_assets": [ "10-Q:0001558370-22-015661" ], "ppe_net": [ "10-Q:0001558370-22-015661" ], "total_assets": [ "10-Q:0001558370-22-015661" ], "accounts_payable": [ "10-Q:0001558370-22-015661" ], "debt_current": [ "10-Q:0001558370-22-015661" ], "current_liabilities": [ "10-Q:0001558370-22-015661" ], "long_term_debt": [ "10-Q:0001558370-22-015661" ], "equity_parent": [ "10-Q:0001558370-22-015661" ], "nci": [ "10-Q:0001558370-22-015661" ], "equity_total": [ "10-Q:0001558370-22-015661" ], "liabilities_and_equity": [ "10-Q:0001558370-22-015661" ], "retained_earnings": [ "10-Q:0001558370-22-015661" ], "equity_method_investments": [ "10-Q:0001558370-22-015661" ], "accrued_taxes_current": [ "10-Q:0001558370-22-015661" ], "operating_lease_liability": [ "10-Q:0001558370-22-015661" ], "operating_lease_liability_current": [ "10-Q:0001558370-22-015661" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-22-015661" ], "operating_lease_discount_rate": [ "10-Q:0001558370-22-015661" ], "operating_lease_payments_y1": [ "10-Q:0001558370-22-015661" ], "operating_lease_payments_total": [ "10-Q:0001558370-22-015661" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-22-015661" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 2069700000.0, "short_term_investments": 208300000.0, "receivables": 1394100000.0, "inventory": 1013900000.0, "current_assets": 5187700000.0, "ppe_net": 9596600000.0, "goodwill": 41900000.0, "intangibles": 21400000.0, "total_assets": 17277400000.0, "accounts_payable": 657600000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1235700000.0, "long_term_debt": 6251200000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8084200000.0, "nci": 62700000.0, "equity_total": 8146900000.0, "liabilities_and_equity": 17277400000.0, "shares_outstanding": null, "retained_earnings": 7702300000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 110800000.0, "accrued_taxes_current": 138100000.0, "commercial_paper": null, "operating_lease_liability": 851400000.0, "operating_lease_liability_current": 77300000.0, "operating_lease_liability_noncurrent": 774100000.0, "operating_lease_discount_rate": 0.0387, "operating_lease_payments_y1": 115500000.0, "operating_lease_payments_total": 1064300000.0, "operating_lease_imputed_interest": 212900000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": 500000000.0, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": 5851200000.0 }, "sources": [ "10-K:0001558370-23-002328", "10-K:0001558370-24-002119" ], "value_sources": { "cash": [ "10-K:0001558370-24-002119" ], "short_term_investments": [ "10-K:0001558370-24-002119" ], "receivables": [ "10-K:0001558370-24-002119" ], "inventory": [ "10-K:0001558370-24-002119" ], "current_assets": [ "10-K:0001558370-24-002119" ], "ppe_net": [ "10-K:0001558370-24-002119" ], "goodwill": [ "10-K:0001558370-24-002119" ], "intangibles": [ "10-K:0001558370-23-002328" ], "total_assets": [ "10-K:0001558370-24-002119" ], "accounts_payable": [ "10-K:0001558370-24-002119" ], "current_liabilities": [ "10-K:0001558370-24-002119" ], "long_term_debt": [ "10-K:0001558370-24-002119" ], "equity_parent": [ "10-K:0001558370-24-002119" ], "nci": [ "10-K:0001558370-24-002119" ], "equity_total": [ "10-K:0001558370-24-002119" ], "liabilities_and_equity": [ "10-K:0001558370-24-002119" ], "retained_earnings": [ "10-K:0001558370-24-002119" ], "equity_method_investments": [ "10-K:0001558370-24-002119" ], "accrued_taxes_current": [ "10-K:0001558370-24-002119" ], "operating_lease_liability": [ "10-K:0001558370-23-002328" ], "operating_lease_liability_current": [ "10-K:0001558370-24-002119" ], "operating_lease_liability_noncurrent": [ "10-K:0001558370-24-002119" ], "operating_lease_discount_rate": [ "10-K:0001558370-23-002328" ], "operating_lease_payments_y1": [ "10-K:0001558370-23-002328" ], "operating_lease_payments_total": [ "10-K:0001558370-23-002328" ], "operating_lease_imputed_interest": [ "10-K:0001558370-23-002328" ], "debt_maturity_y3": [ "10-K:0001558370-23-002328" ], "debt_maturity_after_y5": [ "10-K:0001558370-23-002328" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 2299800000.0, "short_term_investments": 140600000.0, "receivables": 1262600000.0, "inventory": 981800000.0, "current_assets": 5197700000.0, "ppe_net": 9613900000.0, "goodwill": null, "intangibles": null, "total_assets": 17323300000.0, "accounts_payable": 662600000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1247300000.0, "long_term_debt": 6252000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8124800000.0, "nci": 63600000.0, "equity_total": 8188400000.0, "liabilities_and_equity": 17323300000.0, "shares_outstanding": null, "retained_earnings": 7742400000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 103900000.0, "accrued_taxes_current": 100800000.0, "commercial_paper": null, "operating_lease_liability": 832600000.0, "operating_lease_liability_current": 76200000.0, "operating_lease_liability_noncurrent": 756500000.0, "operating_lease_discount_rate": 0.0381, "operating_lease_payments_y1": 107600000.0, "operating_lease_payments_total": 1035800000.0, "operating_lease_imputed_interest": 203200000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-23-007689" ], "value_sources": { "cash": [ "10-Q:0001558370-23-007689" ], "short_term_investments": [ "10-Q:0001558370-23-007689" ], "receivables": [ "10-Q:0001558370-23-007689" ], "inventory": [ "10-Q:0001558370-23-007689" ], "current_assets": [ "10-Q:0001558370-23-007689" ], "ppe_net": [ "10-Q:0001558370-23-007689" ], "total_assets": [ "10-Q:0001558370-23-007689" ], "accounts_payable": [ "10-Q:0001558370-23-007689" ], "current_liabilities": [ "10-Q:0001558370-23-007689" ], "long_term_debt": [ "10-Q:0001558370-23-007689" ], "equity_parent": [ "10-Q:0001558370-23-007689" ], "nci": [ "10-Q:0001558370-23-007689" ], "equity_total": [ "10-Q:0001558370-23-007689" ], "liabilities_and_equity": [ "10-Q:0001558370-23-007689" ], "retained_earnings": [ "10-Q:0001558370-23-007689" ], "equity_method_investments": [ "10-Q:0001558370-23-007689" ], "accrued_taxes_current": [ "10-Q:0001558370-23-007689" ], "operating_lease_liability": [ "10-Q:0001558370-23-007689" ], "operating_lease_liability_current": [ "10-Q:0001558370-23-007689" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-23-007689" ], "operating_lease_discount_rate": [ "10-Q:0001558370-23-007689" ], "operating_lease_payments_y1": [ "10-Q:0001558370-23-007689" ], "operating_lease_payments_total": [ "10-Q:0001558370-23-007689" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-23-007689" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 2199000000.0, "short_term_investments": 300000.0, "receivables": 1067900000.0, "inventory": 985300000.0, "current_assets": 4769600000.0, "ppe_net": 9688100000.0, "goodwill": null, "intangibles": null, "total_assets": 16939500000.0, "accounts_payable": 610100000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1060600000.0, "long_term_debt": 6252900000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7899600000.0, "nci": 63000000.0, "equity_total": 7962600000.0, "liabilities_and_equity": 16939500000.0, "shares_outstanding": null, "retained_earnings": 7516800000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 100200000.0, "accrued_taxes_current": 85000000.0, "commercial_paper": null, "operating_lease_liability": 813600000.0, "operating_lease_liability_current": 74900000.0, "operating_lease_liability_noncurrent": 738700000.0, "operating_lease_discount_rate": 0.0388, "operating_lease_payments_y1": 107800000.0, "operating_lease_payments_total": 1007400000.0, "operating_lease_imputed_interest": 193800000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-23-012746" ], "value_sources": { "cash": [ "10-Q:0001558370-23-012746" ], "short_term_investments": [ "10-Q:0001558370-23-012746" ], "receivables": [ "10-Q:0001558370-23-012746" ], "inventory": [ "10-Q:0001558370-23-012746" ], "current_assets": [ "10-Q:0001558370-23-012746" ], "ppe_net": [ "10-Q:0001558370-23-012746" ], "total_assets": [ "10-Q:0001558370-23-012746" ], "accounts_payable": [ "10-Q:0001558370-23-012746" ], "current_liabilities": [ "10-Q:0001558370-23-012746" ], "long_term_debt": [ "10-Q:0001558370-23-012746" ], "equity_parent": [ "10-Q:0001558370-23-012746" ], "nci": [ "10-Q:0001558370-23-012746" ], "equity_total": [ "10-Q:0001558370-23-012746" ], "liabilities_and_equity": [ "10-Q:0001558370-23-012746" ], "retained_earnings": [ "10-Q:0001558370-23-012746" ], "equity_method_investments": [ "10-Q:0001558370-23-012746" ], "accrued_taxes_current": [ "10-Q:0001558370-23-012746" ], "operating_lease_liability": [ "10-Q:0001558370-23-012746" ], "operating_lease_liability_current": [ "10-Q:0001558370-23-012746" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-23-012746" ], "operating_lease_discount_rate": [ "10-Q:0001558370-23-012746" ], "operating_lease_payments_y1": [ "10-Q:0001558370-23-012746" ], "operating_lease_payments_total": [ "10-Q:0001558370-23-012746" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-23-012746" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1967100000.0, "short_term_investments": 247100000.0, "receivables": 1131000000.0, "inventory": 975500000.0, "current_assets": 4748000000.0, "ppe_net": 9730800000.0, "goodwill": null, "intangibles": null, "total_assets": 16965000000.0, "accounts_payable": 618500000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1284100000.0, "long_term_debt": 6253800000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7744800000.0, "nci": 63400000.0, "equity_total": 7808200000.0, "liabilities_and_equity": 16965000000.0, "shares_outstanding": null, "retained_earnings": 7361500000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 100100000.0, "accrued_taxes_current": 213600000.0, "commercial_paper": null, "operating_lease_liability": 786900000.0, "operating_lease_liability_current": 71800000.0, "operating_lease_liability_noncurrent": 715100000.0, "operating_lease_discount_rate": 0.0394, "operating_lease_payments_y1": 105700000.0, "operating_lease_payments_total": 970100000.0, "operating_lease_imputed_interest": 183200000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-23-017203" ], "value_sources": { "cash": [ "10-Q:0001558370-23-017203" ], "short_term_investments": [ "10-Q:0001558370-23-017203" ], "receivables": [ "10-Q:0001558370-23-017203" ], "inventory": [ "10-Q:0001558370-23-017203" ], "current_assets": [ "10-Q:0001558370-23-017203" ], "ppe_net": [ "10-Q:0001558370-23-017203" ], "total_assets": [ "10-Q:0001558370-23-017203" ], "accounts_payable": [ "10-Q:0001558370-23-017203" ], "current_liabilities": [ "10-Q:0001558370-23-017203" ], "long_term_debt": [ "10-Q:0001558370-23-017203" ], "equity_parent": [ "10-Q:0001558370-23-017203" ], "nci": [ "10-Q:0001558370-23-017203" ], "equity_total": [ "10-Q:0001558370-23-017203" ], "liabilities_and_equity": [ "10-Q:0001558370-23-017203" ], "retained_earnings": [ "10-Q:0001558370-23-017203" ], "equity_method_investments": [ "10-Q:0001558370-23-017203" ], "accrued_taxes_current": [ "10-Q:0001558370-23-017203" ], "operating_lease_liability": [ "10-Q:0001558370-23-017203" ], "operating_lease_liability_current": [ "10-Q:0001558370-23-017203" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-23-017203" ], "operating_lease_discount_rate": [ "10-Q:0001558370-23-017203" ], "operating_lease_payments_y1": [ "10-Q:0001558370-23-017203" ], "operating_lease_payments_total": [ "10-Q:0001558370-23-017203" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-23-017203" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1151500000.0, "short_term_investments": 599300000.0, "receivables": 1141100000.0, "inventory": 1016900000.0, "current_assets": 4429500000.0, "ppe_net": 9782900000.0, "goodwill": 41900000.0, "intangibles": 18500000.0, "total_assets": 16725300000.0, "accounts_payable": 652600000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1388500000.0, "long_term_debt": 6254600000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7418100000.0, "nci": 63100000.0, "equity_total": 7481200000.0, "liabilities_and_equity": 16725300000.0, "shares_outstanding": null, "retained_earnings": 7033500000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 108200000.0, "accrued_taxes_current": 278300000.0, "commercial_paper": null, "operating_lease_liability": 775400000.0, "operating_lease_liability_current": 78000000.0, "operating_lease_liability_noncurrent": 697400000.0, "operating_lease_discount_rate": 0.0403, "operating_lease_payments_y1": 112700000.0, "operating_lease_payments_total": 949900000.0, "operating_lease_imputed_interest": 174500000.0, "debt_maturity_y1": null, "debt_maturity_y2": 500000000.0, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": 51200000.0, "debt_maturity_after_y5": 5800000000.0 }, "sources": [ "10-K:0001558370-24-002119", "10-K:0001558370-25-002017" ], "value_sources": { "cash": [ "10-K:0001558370-25-002017" ], "short_term_investments": [ "10-K:0001558370-25-002017" ], "receivables": [ "10-K:0001558370-25-002017" ], "inventory": [ "10-K:0001558370-25-002017" ], "current_assets": [ "10-K:0001558370-25-002017" ], "ppe_net": [ "10-K:0001558370-25-002017" ], "goodwill": [ "10-K:0001558370-25-002017" ], "intangibles": [ "10-K:0001558370-24-002119" ], "total_assets": [ "10-K:0001558370-25-002017" ], "accounts_payable": [ "10-K:0001558370-25-002017" ], "current_liabilities": [ "10-K:0001558370-25-002017" ], "long_term_debt": [ "10-K:0001558370-25-002017" ], "equity_parent": [ "10-K:0001558370-25-002017" ], "nci": [ "10-K:0001558370-25-002017" ], "equity_total": [ "10-K:0001558370-25-002017" ], "liabilities_and_equity": [ "10-K:0001558370-25-002017" ], "retained_earnings": [ "10-K:0001558370-25-002017" ], "equity_method_investments": [ "10-K:0001558370-25-002017" ], "accrued_taxes_current": [ "10-K:0001558370-25-002017" ], "operating_lease_liability": [ "10-K:0001558370-24-002119" ], "operating_lease_liability_current": [ "10-K:0001558370-25-002017" ], "operating_lease_liability_noncurrent": [ "10-K:0001558370-25-002017" ], "operating_lease_discount_rate": [ "10-K:0001558370-24-002119" ], "operating_lease_payments_y1": [ "10-K:0001558370-24-002119" ], "operating_lease_payments_total": [ "10-K:0001558370-24-002119" ], "operating_lease_imputed_interest": [ "10-K:0001558370-24-002119" ], "debt_maturity_y2": [ "10-K:0001558370-24-002119" ], "debt_maturity_y5": [ "10-K:0001558370-24-002119" ], "debt_maturity_after_y5": [ "10-K:0001558370-24-002119" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 1252200000.0, "short_term_investments": 329300000.0, "receivables": 1293900000.0, "inventory": 1014400000.0, "current_assets": 4440800000.0, "ppe_net": 9783200000.0, "goodwill": null, "intangibles": null, "total_assets": 16789300000.0, "accounts_payable": 748500000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1340000000.0, "long_term_debt": 6255500000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7541700000.0, "nci": 64200000.0, "equity_total": 7605900000.0, "liabilities_and_equity": 16789300000.0, "shares_outstanding": null, "retained_earnings": 7156700000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 113900000.0, "accrued_taxes_current": 142300000.0, "commercial_paper": null, "operating_lease_liability": 757100000.0, "operating_lease_liability_current": 77000000.0, "operating_lease_liability_noncurrent": 680100000.0, "operating_lease_discount_rate": 0.0392, "operating_lease_payments_y1": 105900000.0, "operating_lease_payments_total": 926100000.0, "operating_lease_imputed_interest": 169000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-24-006251" ], "value_sources": { "cash": [ "10-Q:0001558370-24-006251" ], "short_term_investments": [ "10-Q:0001558370-24-006251" ], "receivables": [ "10-Q:0001558370-24-006251" ], "inventory": [ "10-Q:0001558370-24-006251" ], "current_assets": [ "10-Q:0001558370-24-006251" ], "ppe_net": [ "10-Q:0001558370-24-006251" ], "total_assets": [ "10-Q:0001558370-24-006251" ], "accounts_payable": [ "10-Q:0001558370-24-006251" ], "current_liabilities": [ "10-Q:0001558370-24-006251" ], "long_term_debt": [ "10-Q:0001558370-24-006251" ], "equity_parent": [ "10-Q:0001558370-24-006251" ], "nci": [ "10-Q:0001558370-24-006251" ], "equity_total": [ "10-Q:0001558370-24-006251" ], "liabilities_and_equity": [ "10-Q:0001558370-24-006251" ], "retained_earnings": [ "10-Q:0001558370-24-006251" ], "equity_method_investments": [ "10-Q:0001558370-24-006251" ], "accrued_taxes_current": [ "10-Q:0001558370-24-006251" ], "operating_lease_liability": [ "10-Q:0001558370-24-006251" ], "operating_lease_liability_current": [ "10-Q:0001558370-24-006251" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-24-006251" ], "operating_lease_discount_rate": [ "10-Q:0001558370-24-006251" ], "operating_lease_payments_y1": [ "10-Q:0001558370-24-006251" ], "operating_lease_payments_total": [ "10-Q:0001558370-24-006251" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-24-006251" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 1875300000.0, "short_term_investments": 329100000.0, "receivables": 1622300000.0, "inventory": 1017200000.0, "current_assets": 5333700000.0, "ppe_net": 9871500000.0, "goodwill": null, "intangibles": null, "total_assets": 17777700000.0, "accounts_payable": 647200000.0, "short_term_borrowings": null, "debt_current": 499500000.0, "current_liabilities": 1898200000.0, "long_term_debt": 5757000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8492500000.0, "nci": 67700000.0, "equity_total": 8560200000.0, "liabilities_and_equity": 17777700000.0, "shares_outstanding": null, "retained_earnings": 7180900000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 114500000.0, "accrued_taxes_current": 364800000.0, "commercial_paper": null, "operating_lease_liability": 745400000.0, "operating_lease_liability_current": 76900000.0, "operating_lease_liability_noncurrent": 668500000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 106900000.0, "operating_lease_payments_total": 904500000.0, "operating_lease_imputed_interest": 159200000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-24-010710" ], "value_sources": { "cash": [ "10-Q:0001558370-24-010710" ], "short_term_investments": [ "10-Q:0001558370-24-010710" ], "receivables": [ "10-Q:0001558370-24-010710" ], "inventory": [ "10-Q:0001558370-24-010710" ], "current_assets": [ "10-Q:0001558370-24-010710" ], "ppe_net": [ "10-Q:0001558370-24-010710" ], "total_assets": [ "10-Q:0001558370-24-010710" ], "accounts_payable": [ "10-Q:0001558370-24-010710" ], "debt_current": [ "10-Q:0001558370-24-010710" ], "current_liabilities": [ "10-Q:0001558370-24-010710" ], "long_term_debt": [ "10-Q:0001558370-24-010710" ], "equity_parent": [ "10-Q:0001558370-24-010710" ], "nci": [ "10-Q:0001558370-24-010710" ], "equity_total": [ "10-Q:0001558370-24-010710" ], "liabilities_and_equity": [ "10-Q:0001558370-24-010710" ], "retained_earnings": [ "10-Q:0001558370-24-010710" ], "equity_method_investments": [ "10-Q:0001558370-24-010710" ], "accrued_taxes_current": [ "10-Q:0001558370-24-010710" ], "operating_lease_liability": [ "10-Q:0001558370-24-010710" ], "operating_lease_liability_current": [ "10-Q:0001558370-24-010710" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-24-010710" ], "operating_lease_discount_rate": [ "10-Q:0001558370-24-010710" ], "operating_lease_payments_y1": [ "10-Q:0001558370-24-010710" ], "operating_lease_payments_total": [ "10-Q:0001558370-24-010710" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-24-010710" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 2654800000.0, "short_term_investments": 318800000.0, "receivables": 1530200000.0, "inventory": 990500000.0, "current_assets": 5926400000.0, "ppe_net": 9927100000.0, "goodwill": null, "intangibles": null, "total_assets": 18415500000.0, "accounts_payable": 609300000.0, "short_term_borrowings": null, "debt_current": 499600000.0, "current_liabilities": 2139400000.0, "long_term_debt": 5757800000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8921000000.0, "nci": 68400000.0, "equity_total": 8989400000.0, "liabilities_and_equity": 18415500000.0, "shares_outstanding": null, "retained_earnings": 7142800000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 114000000.0, "accrued_taxes_current": 531800000.0, "commercial_paper": null, "operating_lease_liability": 725000000.0, "operating_lease_liability_current": 75700000.0, "operating_lease_liability_noncurrent": 649300000.0, "operating_lease_discount_rate": 0.0406, "operating_lease_payments_y1": 106900000.0, "operating_lease_payments_total": 875300000.0, "operating_lease_imputed_interest": 150300000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-24-014045" ], "value_sources": { "cash": [ "10-Q:0001558370-24-014045" ], "short_term_investments": [ "10-Q:0001558370-24-014045" ], "receivables": [ "10-Q:0001558370-24-014045" ], "inventory": [ "10-Q:0001558370-24-014045" ], "current_assets": [ "10-Q:0001558370-24-014045" ], "ppe_net": [ "10-Q:0001558370-24-014045" ], "total_assets": [ "10-Q:0001558370-24-014045" ], "accounts_payable": [ "10-Q:0001558370-24-014045" ], "debt_current": [ "10-Q:0001558370-24-014045" ], "current_liabilities": [ "10-Q:0001558370-24-014045" ], "long_term_debt": [ "10-Q:0001558370-24-014045" ], "equity_parent": [ "10-Q:0001558370-24-014045" ], "nci": [ "10-Q:0001558370-24-014045" ], "equity_total": [ "10-Q:0001558370-24-014045" ], "liabilities_and_equity": [ "10-Q:0001558370-24-014045" ], "retained_earnings": [ "10-Q:0001558370-24-014045" ], "equity_method_investments": [ "10-Q:0001558370-24-014045" ], "accrued_taxes_current": [ "10-Q:0001558370-24-014045" ], "operating_lease_liability": [ "10-Q:0001558370-24-014045" ], "operating_lease_liability_current": [ "10-Q:0001558370-24-014045" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-24-014045" ], "operating_lease_discount_rate": [ "10-Q:0001558370-24-014045" ], "operating_lease_payments_y1": [ "10-Q:0001558370-24-014045" ], "operating_lease_payments_total": [ "10-Q:0001558370-24-014045" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-24-014045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3258100000.0, "short_term_investments": 245300000.0, "receivables": 1189600000.0, "inventory": 1048900000.0, "current_assets": 6174300000.0, "ppe_net": 9883300000.0, "goodwill": 41900000.0, "intangibles": 16000000.0, "total_assets": 18713500000.0, "accounts_payable": 615200000.0, "short_term_borrowings": null, "debt_current": 499800000.0, "current_liabilities": 2248100000.0, "long_term_debt": 5758500000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 9171600000.0, "nci": 66600000.0, "equity_total": 9238100000.0, "liabilities_and_equity": 18713500000.0, "shares_outstanding": null, "retained_earnings": 6839600000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 111900000.0, "accrued_taxes_current": 635200000.0, "commercial_paper": null, "operating_lease_liability": 739500000.0, "operating_lease_liability_current": 81800000.0, "operating_lease_liability_noncurrent": 657600000.0, "operating_lease_discount_rate": 0.0422, "operating_lease_payments_y1": 114600000.0, "operating_lease_payments_total": 887400000.0, "operating_lease_imputed_interest": 147900000.0, "debt_maturity_y1": 500000000.0, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": 51200000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": 5800000000.0 }, "sources": [ "10-K:0001104659-26-021492", "10-K:0001558370-25-002017" ], "value_sources": { "cash": [ "10-K:0001104659-26-021492" ], "short_term_investments": [ "10-K:0001104659-26-021492" ], "receivables": [ "10-K:0001104659-26-021492" ], "inventory": [ "10-K:0001104659-26-021492" ], "current_assets": [ "10-K:0001104659-26-021492" ], "ppe_net": [ "10-K:0001104659-26-021492" ], "goodwill": [ "10-K:0001104659-26-021492" ], "intangibles": [ "10-K:0001558370-25-002017" ], "total_assets": [ "10-K:0001104659-26-021492" ], "accounts_payable": [ "10-K:0001104659-26-021492" ], "debt_current": [ "10-K:0001104659-26-021492" ], "current_liabilities": [ "10-K:0001104659-26-021492" ], "long_term_debt": [ "10-K:0001104659-26-021492" ], "equity_parent": [ "10-K:0001104659-26-021492" ], "nci": [ "10-K:0001104659-26-021492" ], "equity_total": [ "10-K:0001104659-26-021492" ], "liabilities_and_equity": [ "10-K:0001104659-26-021492" ], "retained_earnings": [ "10-K:0001104659-26-021492" ], "equity_method_investments": [ "10-K:0001104659-26-021492" ], "accrued_taxes_current": [ "10-K:0001104659-26-021492" ], "operating_lease_liability": [ "10-K:0001558370-25-002017" ], "operating_lease_liability_current": [ "10-K:0001104659-26-021492" ], "operating_lease_liability_noncurrent": [ "10-K:0001104659-26-021492" ], "operating_lease_discount_rate": [ "10-K:0001558370-25-002017" ], "operating_lease_payments_y1": [ "10-K:0001558370-25-002017" ], "operating_lease_payments_total": [ "10-K:0001558370-25-002017" ], "operating_lease_imputed_interest": [ "10-K:0001558370-25-002017" ], "debt_maturity_y1": [ "10-K:0001558370-25-002017" ], "debt_maturity_y4": [ "10-K:0001558370-25-002017" ], "debt_maturity_after_y5": [ "10-K:0001558370-25-002017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 4116300000.0, "short_term_investments": 218200000.0, "receivables": 1548100000.0, "inventory": 966100000.0, "current_assets": 7220000000.0, "ppe_net": 9934600000.0, "goodwill": null, "intangibles": null, "total_assets": 19791200000.0, "accounts_payable": 684400000.0, "short_term_borrowings": null, "debt_current": 500000000.0, "current_liabilities": 1944400000.0, "long_term_debt": 6747000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 9568300000.0, "nci": 68400000.0, "equity_total": 9636700000.0, "liabilities_and_equity": 19791200000.0, "shares_outstanding": null, "retained_earnings": 6682800000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 115000000.0, "accrued_taxes_current": 260200000.0, "commercial_paper": null, "operating_lease_liability": 720700000.0, "operating_lease_liability_current": 83100000.0, "operating_lease_liability_noncurrent": 637600000.0, "operating_lease_discount_rate": 0.041, "operating_lease_payments_y1": 115000000.0, "operating_lease_payments_total": 859900000.0, "operating_lease_imputed_interest": 139200000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-25-005975" ], "value_sources": { "cash": [ "10-Q:0001558370-25-005975" ], "short_term_investments": [ "10-Q:0001558370-25-005975" ], "receivables": [ "10-Q:0001558370-25-005975" ], "inventory": [ "10-Q:0001558370-25-005975" ], "current_assets": [ "10-Q:0001558370-25-005975" ], "ppe_net": [ "10-Q:0001558370-25-005975" ], "total_assets": [ "10-Q:0001558370-25-005975" ], "accounts_payable": [ "10-Q:0001558370-25-005975" ], "debt_current": [ "10-Q:0001558370-25-005975" ], "current_liabilities": [ "10-Q:0001558370-25-005975" ], "long_term_debt": [ "10-Q:0001558370-25-005975" ], "equity_parent": [ "10-Q:0001558370-25-005975" ], "nci": [ "10-Q:0001558370-25-005975" ], "equity_total": [ "10-Q:0001558370-25-005975" ], "liabilities_and_equity": [ "10-Q:0001558370-25-005975" ], "retained_earnings": [ "10-Q:0001558370-25-005975" ], "equity_method_investments": [ "10-Q:0001558370-25-005975" ], "accrued_taxes_current": [ "10-Q:0001558370-25-005975" ], "operating_lease_liability": [ "10-Q:0001558370-25-005975" ], "operating_lease_liability_current": [ "10-Q:0001558370-25-005975" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-25-005975" ], "operating_lease_discount_rate": [ "10-Q:0001558370-25-005975" ], "operating_lease_payments_y1": [ "10-Q:0001558370-25-005975" ], "operating_lease_payments_total": [ "10-Q:0001558370-25-005975" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-25-005975" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 3334900000.0, "short_term_investments": 675400000.0, "receivables": 1557700000.0, "inventory": 1005200000.0, "current_assets": 7002400000.0, "ppe_net": 9915000000.0, "goodwill": null, "intangibles": null, "total_assets": 19554700000.0, "accounts_payable": 647200000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1329000000.0, "long_term_debt": 6748200000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 9984800000.0, "nci": 68600000.0, "equity_total": 10053400000.0, "liabilities_and_equity": 19554700000.0, "shares_outstanding": null, "retained_earnings": 6459400000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 120800000.0, "accrued_taxes_current": 264600000.0, "commercial_paper": null, "operating_lease_liability": 700700000.0, "operating_lease_liability_current": 84000000.0, "operating_lease_liability_noncurrent": 616700000.0, "operating_lease_discount_rate": 0.0492, "operating_lease_payments_y1": 115100000.0, "operating_lease_payments_total": 831500000.0, "operating_lease_imputed_interest": 130900000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001558370-25-009879" ], "value_sources": { "cash": [ "10-Q:0001558370-25-009879" ], "short_term_investments": [ "10-Q:0001558370-25-009879" ], "receivables": [ "10-Q:0001558370-25-009879" ], "inventory": [ "10-Q:0001558370-25-009879" ], "current_assets": [ "10-Q:0001558370-25-009879" ], "ppe_net": [ "10-Q:0001558370-25-009879" ], "total_assets": [ "10-Q:0001558370-25-009879" ], "accounts_payable": [ "10-Q:0001558370-25-009879" ], "current_liabilities": [ "10-Q:0001558370-25-009879" ], "long_term_debt": [ "10-Q:0001558370-25-009879" ], "equity_parent": [ "10-Q:0001558370-25-009879" ], "nci": [ "10-Q:0001558370-25-009879" ], "equity_total": [ "10-Q:0001558370-25-009879" ], "liabilities_and_equity": [ "10-Q:0001558370-25-009879" ], "retained_earnings": [ "10-Q:0001558370-25-009879" ], "equity_method_investments": [ "10-Q:0001558370-25-009879" ], "accrued_taxes_current": [ "10-Q:0001558370-25-009879" ], "operating_lease_liability": [ "10-Q:0001558370-25-009879" ], "operating_lease_liability_current": [ "10-Q:0001558370-25-009879" ], "operating_lease_liability_noncurrent": [ "10-Q:0001558370-25-009879" ], "operating_lease_discount_rate": [ "10-Q:0001558370-25-009879" ], "operating_lease_payments_y1": [ "10-Q:0001558370-25-009879" ], "operating_lease_payments_total": [ "10-Q:0001558370-25-009879" ], "operating_lease_imputed_interest": [ "10-Q:0001558370-25-009879" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 3949600000.0, "short_term_investments": 575900000.0, "receivables": 1719400000.0, "inventory": 1031300000.0, "current_assets": 7669600000.0, "ppe_net": 10002100000.0, "goodwill": null, "intangibles": null, "total_assets": 20331800000.0, "accounts_payable": 739200000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1698000000.0, "long_term_debt": 6749400000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 10449900000.0, "nci": 67000000.0, "equity_total": 10516900000.0, "liabilities_and_equity": 20331800000.0, "shares_outstanding": null, "retained_earnings": 6116000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 123600000.0, "accrued_taxes_current": 398200000.0, "commercial_paper": null, "operating_lease_liability": 683400000.0, "operating_lease_liability_current": 85400000.0, "operating_lease_liability_noncurrent": 598000000.0, "operating_lease_discount_rate": 0.0501, "operating_lease_payments_y1": 116200000.0, "operating_lease_payments_total": 806700000.0, "operating_lease_imputed_interest": 123300000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001104659-25-104914" ], "value_sources": { "cash": [ "10-Q:0001104659-25-104914" ], "short_term_investments": [ "10-Q:0001104659-25-104914" ], "receivables": [ "10-Q:0001104659-25-104914" ], "inventory": [ "10-Q:0001104659-25-104914" ], "current_assets": [ "10-Q:0001104659-25-104914" ], "ppe_net": [ "10-Q:0001104659-25-104914" ], "total_assets": [ "10-Q:0001104659-25-104914" ], "accounts_payable": [ "10-Q:0001104659-25-104914" ], "current_liabilities": [ "10-Q:0001104659-25-104914" ], "long_term_debt": [ "10-Q:0001104659-25-104914" ], "equity_parent": [ "10-Q:0001104659-25-104914" ], "nci": [ "10-Q:0001104659-25-104914" ], "equity_total": [ "10-Q:0001104659-25-104914" ], "liabilities_and_equity": [ "10-Q:0001104659-25-104914" ], "retained_earnings": [ "10-Q:0001104659-25-104914" ], "equity_method_investments": [ "10-Q:0001104659-25-104914" ], "accrued_taxes_current": [ "10-Q:0001104659-25-104914" ], "operating_lease_liability": [ "10-Q:0001104659-25-104914" ], "operating_lease_liability_current": [ "10-Q:0001104659-25-104914" ], "operating_lease_liability_noncurrent": [ "10-Q:0001104659-25-104914" ], "operating_lease_discount_rate": [ "10-Q:0001104659-25-104914" ], "operating_lease_payments_y1": [ "10-Q:0001104659-25-104914" ], "operating_lease_payments_total": [ "10-Q:0001104659-25-104914" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-25-104914" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 4304600000.0, "short_term_investments": 604600000.0, "receivables": 1951200000.0, "inventory": 1058100000.0, "current_assets": 8352500000.0, "ppe_net": 10272200000.0, "goodwill": 41900000.0, "intangibles": 15700000.0, "total_assets": 21381400000.0, "accounts_payable": 861500000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2145100000.0, "long_term_debt": 6750700000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11038100000.0, "nci": 66800000.0, "equity_total": 11104900000.0, "liabilities_and_equity": 21381400000.0, "shares_outstanding": null, "retained_earnings": 5797200000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 134500000.0, "accrued_taxes_current": 634400000.0, "commercial_paper": null, "operating_lease_liability": 662700000.0, "operating_lease_liability_current": 86500000.0, "operating_lease_liability_noncurrent": 576300000.0, "operating_lease_discount_rate": 0.0508, "operating_lease_payments_y1": 116400000.0, "operating_lease_payments_total": 778000000.0, "operating_lease_imputed_interest": 115200000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": 51200000.0, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": 6800000000.0 }, "sources": [ "10-K:0001104659-26-021492", "10-Q:0001104659-26-120639" ], "value_sources": { "cash": [ "10-Q:0001104659-26-120639" ], "short_term_investments": [ "10-Q:0001104659-26-120639" ], "receivables": [ "10-Q:0001104659-26-120639" ], "inventory": [ "10-Q:0001104659-26-120639" ], "current_assets": [ "10-Q:0001104659-26-120639" ], "ppe_net": [ "10-Q:0001104659-26-120639" ], "goodwill": [ "10-K:0001104659-26-021492" ], "intangibles": [ "10-K:0001104659-26-021492" ], "total_assets": [ "10-Q:0001104659-26-120639" ], "accounts_payable": [ "10-Q:0001104659-26-120639" ], "current_liabilities": [ "10-Q:0001104659-26-120639" ], "long_term_debt": [ "10-Q:0001104659-26-120639" ], "equity_parent": [ "10-Q:0001104659-26-120639" ], "nci": [ "10-Q:0001104659-26-120639" ], "equity_total": [ "10-Q:0001104659-26-120639" ], "liabilities_and_equity": [ "10-Q:0001104659-26-120639" ], "retained_earnings": [ "10-Q:0001104659-26-120639" ], "equity_method_investments": [ "10-Q:0001104659-26-120639" ], "accrued_taxes_current": [ "10-Q:0001104659-26-120639" ], "operating_lease_liability": [ "10-K:0001104659-26-021492" ], "operating_lease_liability_current": [ "10-Q:0001104659-26-120639" ], "operating_lease_liability_noncurrent": [ "10-Q:0001104659-26-120639" ], "operating_lease_discount_rate": [ "10-K:0001104659-26-021492" ], "operating_lease_payments_y1": [ "10-K:0001104659-26-021492" ], "operating_lease_payments_total": [ "10-K:0001104659-26-021492" ], "operating_lease_imputed_interest": [ "10-K:0001104659-26-021492" ], "debt_maturity_y3": [ "10-K:0001104659-26-021492" ], "debt_maturity_after_y5": [ "10-K:0001104659-26-021492" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 4915400000.0, "short_term_investments": 434100000.0, "receivables": 2016300000.0, "inventory": 959200000.0, "current_assets": 8717000000.0, "ppe_net": 10468100000.0, "goodwill": null, "intangibles": null, "total_assets": 21929900000.0, "accounts_payable": 906000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1992400000.0, "long_term_debt": 6751900000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11787600000.0, "nci": 71800000.0, "equity_total": 11859300000.0, "liabilities_and_equity": 21929900000.0, "shares_outstanding": null, "retained_earnings": 5292700000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 150700000.0, "accrued_taxes_current": 460500000.0, "commercial_paper": null, "operating_lease_liability": 649700000.0, "operating_lease_liability_current": 88500000.0, "operating_lease_liability_noncurrent": 561300000.0, "operating_lease_discount_rate": 0.0493, "operating_lease_payments_y1": 117400000.0, "operating_lease_payments_total": 759100000.0, "operating_lease_imputed_interest": 109400000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001104659-26-052647" ], "value_sources": { "cash": [ "10-Q:0001104659-26-052647" ], "short_term_investments": [ "10-Q:0001104659-26-052647" ], "receivables": [ "10-Q:0001104659-26-052647" ], "inventory": [ "10-Q:0001104659-26-052647" ], "current_assets": [ "10-Q:0001104659-26-052647" ], "ppe_net": [ "10-Q:0001104659-26-052647" ], "total_assets": [ "10-Q:0001104659-26-052647" ], "accounts_payable": [ "10-Q:0001104659-26-052647" ], "current_liabilities": [ "10-Q:0001104659-26-052647" ], "long_term_debt": [ "10-Q:0001104659-26-052647" ], "equity_parent": [ "10-Q:0001104659-26-052647" ], "nci": [ "10-Q:0001104659-26-052647" ], "equity_total": [ "10-Q:0001104659-26-052647" ], "liabilities_and_equity": [ "10-Q:0001104659-26-052647" ], "retained_earnings": [ "10-Q:0001104659-26-052647" ], "equity_method_investments": [ "10-Q:0001104659-26-052647" ], "accrued_taxes_current": [ "10-Q:0001104659-26-052647" ], "operating_lease_liability": [ "10-Q:0001104659-26-052647" ], "operating_lease_liability_current": [ "10-Q:0001104659-26-052647" ], "operating_lease_liability_noncurrent": [ "10-Q:0001104659-26-052647" ], "operating_lease_discount_rate": [ "10-Q:0001104659-26-052647" ], "operating_lease_payments_y1": [ "10-Q:0001104659-26-052647" ], "operating_lease_payments_total": [ "10-Q:0001104659-26-052647" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-26-052647" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 5665000000.0, "short_term_investments": 1664900000.0, "receivables": 1995700000.0, "inventory": 1060900000.0, "current_assets": 10787500000.0, "ppe_net": 10662000000.0, "goodwill": null, "intangibles": null, "total_assets": 24127700000.0, "accounts_payable": 871900000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2132000000.0, "long_term_debt": 7994400000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12632200000.0, "nci": 76400000.0, "equity_total": 12708600000.0, "liabilities_and_equity": 24127700000.0, "shares_outstanding": null, "retained_earnings": 4588100000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 160900000.0, "accrued_taxes_current": 704900000.0, "commercial_paper": null, "operating_lease_liability": 630100000.0, "operating_lease_liability_current": 95600000.0, "operating_lease_liability_noncurrent": 534400000.0, "operating_lease_discount_rate": 0.0502, "operating_lease_payments_y1": 117200000.0, "operating_lease_payments_total": 732500000.0, "operating_lease_imputed_interest": 102400000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001104659-26-089169" ], "value_sources": { "cash": [ "10-Q:0001104659-26-089169" ], "short_term_investments": [ "10-Q:0001104659-26-089169" ], "receivables": [ "10-Q:0001104659-26-089169" ], "inventory": [ "10-Q:0001104659-26-089169" ], "current_assets": [ "10-Q:0001104659-26-089169" ], "ppe_net": [ "10-Q:0001104659-26-089169" ], "total_assets": [ "10-Q:0001104659-26-089169" ], "accounts_payable": [ "10-Q:0001104659-26-089169" ], "current_liabilities": [ "10-Q:0001104659-26-089169" ], "long_term_debt": [ "10-Q:0001104659-26-089169" ], "equity_parent": [ "10-Q:0001104659-26-089169" ], "nci": [ "10-Q:0001104659-26-089169" ], "equity_total": [ "10-Q:0001104659-26-089169" ], "liabilities_and_equity": [ "10-Q:0001104659-26-089169" ], "retained_earnings": [ "10-Q:0001104659-26-089169" ], "equity_method_investments": [ "10-Q:0001104659-26-089169" ], "accrued_taxes_current": [ "10-Q:0001104659-26-089169" ], "operating_lease_liability": [ "10-Q:0001104659-26-089169" ], "operating_lease_liability_current": [ "10-Q:0001104659-26-089169" ], "operating_lease_liability_noncurrent": [ "10-Q:0001104659-26-089169" ], "operating_lease_discount_rate": [ "10-Q:0001104659-26-089169" ], "operating_lease_payments_y1": [ "10-Q:0001104659-26-089169" ], "operating_lease_payments_total": [ "10-Q:0001104659-26-089169" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-26-089169" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 4823700000.0, "short_term_investments": 3239200000.0, "receivables": 2347200000.0, "inventory": 1059800000.0, "current_assets": 11859300000.0, "ppe_net": 11044900000.0, "goodwill": null, "intangibles": null, "total_assets": 25605200000.0, "accounts_payable": 992800000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2750500000.0, "long_term_debt": 7995900000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 13516900000.0, "nci": 78700000.0, "equity_total": 13595700000.0, "liabilities_and_equity": 25605200000.0, "shares_outstanding": null, "retained_earnings": 3696800000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 168800000.0, "accrued_taxes_current": 1015500000.0, "commercial_paper": null, "operating_lease_liability": 601600000.0, "operating_lease_liability_current": 89000000.0, "operating_lease_liability_noncurrent": 512600000.0, "operating_lease_discount_rate": 0.0509, "operating_lease_payments_y1": 116000000.0, "operating_lease_payments_total": 694700000.0, "operating_lease_imputed_interest": 93100000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001104659-26-120639" ], "value_sources": { "cash": [ "10-Q:0001104659-26-120639" ], "short_term_investments": [ "10-Q:0001104659-26-120639" ], "receivables": [ "10-Q:0001104659-26-120639" ], "inventory": [ "10-Q:0001104659-26-120639" ], "current_assets": [ "10-Q:0001104659-26-120639" ], "ppe_net": [ "10-Q:0001104659-26-120639" ], "total_assets": [ "10-Q:0001104659-26-120639" ], "accounts_payable": [ "10-Q:0001104659-26-120639" ], "current_liabilities": [ "10-Q:0001104659-26-120639" ], "long_term_debt": [ "10-Q:0001104659-26-120639" ], "equity_parent": [ "10-Q:0001104659-26-120639" ], "nci": [ "10-Q:0001104659-26-120639" ], "equity_total": [ "10-Q:0001104659-26-120639" ], "liabilities_and_equity": [ "10-Q:0001104659-26-120639" ], "retained_earnings": [ "10-Q:0001104659-26-120639" ], "equity_method_investments": [ "10-Q:0001104659-26-120639" ], "accrued_taxes_current": [ "10-Q:0001104659-26-120639" ], "operating_lease_liability": [ "10-Q:0001104659-26-120639" ], "operating_lease_liability_current": [ "10-Q:0001104659-26-120639" ], "operating_lease_liability_noncurrent": [ "10-Q:0001104659-26-120639" ], "operating_lease_discount_rate": [ "10-Q:0001104659-26-120639" ], "operating_lease_payments_y1": [ "10-Q:0001104659-26-120639" ], "operating_lease_payments_total": [ "10-Q:0001104659-26-120639" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-26-120639" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 475100000.0, "cfi": -60600000.0, "cff": -311400000.0, "capex": 101000000.0, "d_and_a": 192900000.0, "sbc": null, "dividends_paid": 309200000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 7500000.0, "change_receivables": -123200000.0, "change_inventories": -70400000.0, "change_payables": -102400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-21-005441" ], "value_sources": { "cfo": [ "10-Q:0001558370-21-005441" ], "cfi": [ "10-Q:0001558370-21-005441" ], "cff": [ "10-Q:0001558370-21-005441" ], "capex": [ "10-Q:0001558370-21-005441" ], "d_and_a": [ "10-Q:0001558370-21-005441" ], "dividends_paid": [ "10-Q:0001558370-21-005441" ], "deferred_tax": [ "10-Q:0001558370-21-005441" ], "change_receivables": [ "10-Q:0001558370-21-005441" ], "change_inventories": [ "10-Q:0001558370-21-005441" ], "change_payables": [ "10-Q:0001558370-21-005441" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 419300000.0, "cfi": -103200000.0, "cff": -554800000.0, "capex": 113300000.0, "d_and_a": 193800000.0, "sbc": null, "dividends_paid": 154600000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -18800000.0, "change_receivables": 144300000.0, "change_inventories": -86000000.0, "change_payables": -66600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-21-009358" ], "value_sources": { "cfo": [ "10-Q:0001558370-21-009358" ], "cfi": [ "10-Q:0001558370-21-009358" ], "cff": [ "10-Q:0001558370-21-009358" ], "capex": [ "10-Q:0001558370-21-009358" ], "d_and_a": [ "10-Q:0001558370-21-009358" ], "dividends_paid": [ "10-Q:0001558370-21-009358" ], "deferred_tax": [ "10-Q:0001558370-21-009358" ], "change_receivables": [ "10-Q:0001558370-21-009358" ], "change_inventories": [ "10-Q:0001558370-21-009358" ], "change_payables": [ "10-Q:0001558370-21-009358" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 793500000.0, "cfi": -133700000.0, "cff": -308900000.0, "capex": 134500000.0, "d_and_a": 196000000.0, "sbc": null, "dividends_paid": 309200000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -45900000.0, "change_receivables": 101600000.0, "change_inventories": 600000.0, "change_payables": 268200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-21-013931" ], "value_sources": { "cfo": [ "10-Q:0001558370-21-013931" ], "cfi": [ "10-Q:0001558370-21-013931" ], "cff": [ "10-Q:0001558370-21-013931" ], "capex": [ "10-Q:0001558370-21-013931" ], "d_and_a": [ "10-Q:0001558370-21-013931" ], "dividends_paid": [ "10-Q:0001558370-21-013931" ], "deferred_tax": [ "10-Q:0001558370-21-013931" ], "change_receivables": [ "10-Q:0001558370-21-013931" ], "change_inventories": [ "10-Q:0001558370-21-013931" ], "change_payables": [ "10-Q:0001558370-21-013931" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1095600000.0, "cfi": -618200000.0, "cff": -388200000.0, "capex": 243400000.0, "d_and_a": 192800000.0, "sbc": null, "dividends_paid": 386500000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -6300000.0, "change_receivables": 113400000.0, "change_inventories": -67800000.0, "change_payables": 214500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "value_sources": { "cfo": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "cfi": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "cff": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "capex": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "d_and_a": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "dividends_paid": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "deferred_tax": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "change_receivables": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "change_inventories": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ], "change_payables": [ "10-K:0001558370-22-002968", "10-Q:0001558370-21-013931" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 782600000.0, "cfi": -237800000.0, "cff": -465100000.0, "capex": 232600000.0, "d_and_a": 200600000.0, "sbc": null, "dividends_paid": 463800000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -38900000.0, "change_receivables": 163300000.0, "change_inventories": -38200000.0, "change_payables": -1300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-22-007434" ], "value_sources": { "cfo": [ "10-Q:0001558370-22-007434" ], "cfi": [ "10-Q:0001558370-22-007434" ], "cff": [ "10-Q:0001558370-22-007434" ], "capex": [ "10-Q:0001558370-22-007434" ], "d_and_a": [ "10-Q:0001558370-22-007434" ], "dividends_paid": [ "10-Q:0001558370-22-007434" ], "deferred_tax": [ "10-Q:0001558370-22-007434" ], "change_receivables": [ "10-Q:0001558370-22-007434" ], "change_inventories": [ "10-Q:0001558370-22-007434" ], "change_payables": [ "10-Q:0001558370-22-007434" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 1061500000.0, "cfi": -360100000.0, "cff": -542500000.0, "capex": 219800000.0, "d_and_a": 195400000.0, "sbc": null, "dividends_paid": 541100000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 42100000.0, "change_receivables": 203400000.0, "change_inventories": 37100000.0, "change_payables": 78500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-22-011154" ], "value_sources": { "cfo": [ "10-Q:0001558370-22-011154" ], "cfi": [ "10-Q:0001558370-22-011154" ], "cff": [ "10-Q:0001558370-22-011154" ], "capex": [ "10-Q:0001558370-22-011154" ], "d_and_a": [ "10-Q:0001558370-22-011154" ], "dividends_paid": [ "10-Q:0001558370-22-011154" ], "deferred_tax": [ "10-Q:0001558370-22-011154" ], "change_receivables": [ "10-Q:0001558370-22-011154" ], "change_inventories": [ "10-Q:0001558370-22-011154" ], "change_payables": [ "10-Q:0001558370-22-011154" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 1220600000.0, "cfi": -314200000.0, "cff": -697400000.0, "capex": 243100000.0, "d_and_a": 203400000.0, "sbc": null, "dividends_paid": 695800000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -103300000.0, "change_receivables": 57700000.0, "change_inventories": 9500000.0, "change_payables": 332300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-22-015661" ], "value_sources": { "cfo": [ "10-Q:0001558370-22-015661" ], "cfi": [ "10-Q:0001558370-22-015661" ], "cff": [ "10-Q:0001558370-22-015661" ], "capex": [ "10-Q:0001558370-22-015661" ], "d_and_a": [ "10-Q:0001558370-22-015661" ], "dividends_paid": [ "10-Q:0001558370-22-015661" ], "deferred_tax": [ "10-Q:0001558370-22-015661" ], "change_receivables": [ "10-Q:0001558370-22-015661" ], "change_inventories": [ "10-Q:0001558370-22-015661" ], "change_payables": [ "10-Q:0001558370-22-015661" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 1227700000.0, "cfi": -60800000.0, "cff": -775100000.0, "capex": 196800000.0, "d_and_a": 206600000.0, "sbc": null, "dividends_paid": 773000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -26200000.0, "change_receivables": -134700000.0, "change_inventories": -13000000.0, "change_payables": 148700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "value_sources": { "cfo": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "cfi": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "cff": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "capex": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "d_and_a": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "dividends_paid": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "deferred_tax": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "change_receivables": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "change_inventories": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ], "change_payables": [ "10-K:0001558370-23-002328", "10-Q:0001558370-22-015661" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 820700000.0, "cfi": -124900000.0, "cff": -774800000.0, "capex": 205200000.0, "d_and_a": 196600000.0, "sbc": null, "dividends_paid": 773100000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 43700000.0, "change_receivables": -172900000.0, "change_inventories": 41500000.0, "change_payables": -525000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-23-007689" ], "value_sources": { "cfo": [ "10-Q:0001558370-23-007689" ], "cfi": [ "10-Q:0001558370-23-007689" ], "cff": [ "10-Q:0001558370-23-007689" ], "capex": [ "10-Q:0001558370-23-007689" ], "d_and_a": [ "10-Q:0001558370-23-007689" ], "dividends_paid": [ "10-Q:0001558370-23-007689" ], "deferred_tax": [ "10-Q:0001558370-23-007689" ], "change_receivables": [ "10-Q:0001558370-23-007689" ], "change_inventories": [ "10-Q:0001558370-23-007689" ], "change_payables": [ "10-Q:0001558370-23-007689" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 309900000.0, "cfi": -60600000.0, "cff": -968400000.0, "capex": 224600000.0, "d_and_a": 209000000.0, "sbc": null, "dividends_paid": 966400000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -11800000.0, "change_receivables": -121200000.0, "change_inventories": 47300000.0, "change_payables": -218700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-23-012746" ], "value_sources": { "cfo": [ "10-Q:0001558370-23-012746" ], "cfi": [ "10-Q:0001558370-23-012746" ], "cff": [ "10-Q:0001558370-23-012746" ], "capex": [ "10-Q:0001558370-23-012746" ], "d_and_a": [ "10-Q:0001558370-23-012746" ], "dividends_paid": [ "10-Q:0001558370-23-012746" ], "deferred_tax": [ "10-Q:0001558370-23-012746" ], "change_receivables": [ "10-Q:0001558370-23-012746" ], "change_inventories": [ "10-Q:0001558370-23-012746" ], "change_payables": [ "10-Q:0001558370-23-012746" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 590100000.0, "cfi": 14400000.0, "cff": -580100000.0, "capex": 227900000.0, "d_and_a": 192000000.0, "sbc": null, "dividends_paid": 579800000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 52600000.0, "change_receivables": 1200000.0, "change_inventories": -30900000.0, "change_payables": -24900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-23-017203" ], "value_sources": { "cfo": [ "10-Q:0001558370-23-017203" ], "cfi": [ "10-Q:0001558370-23-017203" ], "cff": [ "10-Q:0001558370-23-017203" ], "capex": [ "10-Q:0001558370-23-017203" ], "d_and_a": [ "10-Q:0001558370-23-017203" ], "dividends_paid": [ "10-Q:0001558370-23-017203" ], "deferred_tax": [ "10-Q:0001558370-23-017203" ], "change_receivables": [ "10-Q:0001558370-23-017203" ], "change_inventories": [ "10-Q:0001558370-23-017203" ], "change_payables": [ "10-Q:0001558370-23-017203" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 1081900000.0, "cfi": -495800000.0, "cff": -687700000.0, "capex": 290900000.0, "d_and_a": 198700000.0, "sbc": null, "dividends_paid": 386500000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 34100000.0, "change_receivables": 328300000.0, "change_inventories": -50200000.0, "change_payables": 50600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "value_sources": { "cfo": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "cfi": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "cff": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "capex": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "d_and_a": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "dividends_paid": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "deferred_tax": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "change_receivables": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "change_inventories": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ], "change_payables": [ "10-K:0001558370-24-002119", "10-Q:0001558370-23-017203" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1185200000.0, "cfi": -170400000.0, "cff": -774700000.0, "capex": 238100000.0, "d_and_a": 203700000.0, "sbc": null, "dividends_paid": 773100000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -18400000.0, "change_receivables": -131500000.0, "change_inventories": -29600000.0, "change_payables": 12700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-24-006251" ], "value_sources": { "cfo": [ "10-Q:0001558370-24-006251" ], "cfi": [ "10-Q:0001558370-24-006251" ], "cff": [ "10-Q:0001558370-24-006251" ], "capex": [ "10-Q:0001558370-24-006251" ], "d_and_a": [ "10-Q:0001558370-24-006251" ], "dividends_paid": [ "10-Q:0001558370-24-006251" ], "deferred_tax": [ "10-Q:0001558370-24-006251" ], "change_receivables": [ "10-Q:0001558370-24-006251" ], "change_inventories": [ "10-Q:0001558370-24-006251" ], "change_payables": [ "10-Q:0001558370-24-006251" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 797100000.0, "cfi": -112100000.0, "cff": -775800000.0, "capex": 252500000.0, "d_and_a": 209200000.0, "sbc": null, "dividends_paid": 773100000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 24700000.0, "change_receivables": -194700000.0, "change_inventories": 14000000.0, "change_payables": -185500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-24-010710" ], "value_sources": { "cfo": [ "10-Q:0001558370-24-010710" ], "cfi": [ "10-Q:0001558370-24-010710" ], "cff": [ "10-Q:0001558370-24-010710" ], "capex": [ "10-Q:0001558370-24-010710" ], "d_and_a": [ "10-Q:0001558370-24-010710" ], "dividends_paid": [ "10-Q:0001558370-24-010710" ], "deferred_tax": [ "10-Q:0001558370-24-010710" ], "change_receivables": [ "10-Q:0001558370-24-010710" ], "change_inventories": [ "10-Q:0001558370-24-010710" ], "change_payables": [ "10-Q:0001558370-24-010710" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 1049800000.0, "cfi": -509000000.0, "cff": -775100000.0, "capex": 262700000.0, "d_and_a": 212500000.0, "sbc": null, "dividends_paid": 773100000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -49600000.0, "change_receivables": 63100000.0, "change_inventories": 2400000.0, "change_payables": 226500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-24-014045" ], "value_sources": { "cfo": [ "10-Q:0001558370-24-014045" ], "cfi": [ "10-Q:0001558370-24-014045" ], "cff": [ "10-Q:0001558370-24-014045" ], "capex": [ "10-Q:0001558370-24-014045" ], "d_and_a": [ "10-Q:0001558370-24-014045" ], "dividends_paid": [ "10-Q:0001558370-24-014045" ], "deferred_tax": [ "10-Q:0001558370-24-014045" ], "change_receivables": [ "10-Q:0001558370-24-014045" ], "change_inventories": [ "10-Q:0001558370-24-014045" ], "change_payables": [ "10-Q:0001558370-24-014045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 541000000.0, "cfi": -607000000.0, "cff": -775500000.0, "capex": 255400000.0, "d_and_a": 208200000.0, "sbc": null, "dividends_paid": 773100000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -15800000.0, "change_receivables": 10100000.0, "change_inventories": 73600000.0, "change_payables": 98300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "value_sources": { "cfo": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "cfi": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "cff": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "capex": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "d_and_a": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "dividends_paid": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "deferred_tax": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "change_receivables": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "change_inventories": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ], "change_payables": [ "10-K:0001558370-25-002017", "10-Q:0001558370-24-014045" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 659700000.0, "cfi": 56200000.0, "cff": -620100000.0, "capex": 213800000.0, "d_and_a": 209000000.0, "sbc": null, "dividends_paid": 618500000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 19100000.0, "change_receivables": 152800000.0, "change_inventories": 8200000.0, "change_payables": 151800000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-25-005975" ], "value_sources": { "cfo": [ "10-Q:0001558370-25-005975" ], "cfi": [ "10-Q:0001558370-25-005975" ], "cff": [ "10-Q:0001558370-25-005975" ], "capex": [ "10-Q:0001558370-25-005975" ], "d_and_a": [ "10-Q:0001558370-25-005975" ], "dividends_paid": [ "10-Q:0001558370-25-005975" ], "deferred_tax": [ "10-Q:0001558370-25-005975" ], "change_receivables": [ "10-Q:0001558370-25-005975" ], "change_inventories": [ "10-Q:0001558370-25-005975" ], "change_payables": [ "10-Q:0001558370-25-005975" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 962100000.0, "cfi": -331700000.0, "cff": 0.0, "capex": 331800000.0, "d_and_a": 209600000.0, "sbc": null, "dividends_paid": 0.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 4000000.0, "change_receivables": 328300000.0, "change_inventories": 16700000.0, "change_payables": -145600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-25-005975", "10-Q:0001558370-25-009879" ], "value_sources": { "cfo": [ "10-Q:0001558370-25-009879" ], "cfi": [ "10-Q:0001558370-25-009879" ], "cff": [ "10-Q:0001558370-25-005975", "10-Q:0001558370-25-009879" ], "capex": [ "10-Q:0001558370-25-009879" ], "d_and_a": [ "10-Q:0001558370-25-009879" ], "dividends_paid": [ "10-Q:0001558370-25-005975", "10-Q:0001558370-25-009879" ], "deferred_tax": [ "10-Q:0001558370-25-009879" ], "change_receivables": [ "10-Q:0001558370-25-009879" ], "change_inventories": [ "10-Q:0001558370-25-009879" ], "change_payables": [ "10-Q:0001558370-25-009879" ] }, "method": "derived", "value_methods": { "cff": "derived", "dividends_paid": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1439400000.0, "cfi": -236000000.0, "cff": -471000000.0, "capex": 246400000.0, "d_and_a": 213100000.0, "sbc": null, "dividends_paid": 468800000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -25500000.0, "change_receivables": -92000000.0, "change_inventories": -29400000.0, "change_payables": 22600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-25-104914" ], "value_sources": { "cfo": [ "10-Q:0001104659-25-104914" ], "cfi": [ "10-Q:0001104659-25-104914" ], "cff": [ "10-Q:0001104659-25-104914" ], "capex": [ "10-Q:0001104659-25-104914" ], "d_and_a": [ "10-Q:0001104659-25-104914" ], "dividends_paid": [ "10-Q:0001104659-25-104914" ], "deferred_tax": [ "10-Q:0001104659-25-104914" ], "change_receivables": [ "10-Q:0001104659-25-104914" ], "change_inventories": [ "10-Q:0001104659-25-104914" ], "change_payables": [ "10-Q:0001104659-25-104914" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 1360500000.0, "cfi": -161800000.0, "cff": -554000000.0, "capex": 235300000.0, "d_and_a": 214200000.0, "sbc": null, "dividends_paid": 549900000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -49800000.0, "change_receivables": -340600000.0, "change_inventories": 60600000.0, "change_payables": 357000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "value_sources": { "cfo": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "cfi": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "cff": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "capex": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "d_and_a": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "dividends_paid": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "deferred_tax": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "change_receivables": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "change_inventories": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "change_payables": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 721400000.0, "cfi": -290700000.0, "cff": 432900000.0, "capex": 317800000.0, "d_and_a": 223800000.0, "sbc": null, "dividends_paid": 553300000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 28200000.0, "change_receivables": 358600000.0, "change_inventories": -85300000.0, "change_payables": -273700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 993800000.0 }, "sources": [ "10-Q:0001104659-26-052647" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-052647" ], "cfi": [ "10-Q:0001104659-26-052647" ], "cff": [ "10-Q:0001104659-26-052647" ], "capex": [ "10-Q:0001104659-26-052647" ], "d_and_a": [ "10-Q:0001104659-26-052647" ], "dividends_paid": [ "10-Q:0001104659-26-052647" ], "deferred_tax": [ "10-Q:0001104659-26-052647" ], "change_receivables": [ "10-Q:0001104659-26-052647" ], "change_inventories": [ "10-Q:0001104659-26-052647" ], "change_payables": [ "10-Q:0001104659-26-052647" ], "proceeds_debt_issuance": [ "10-Q:0001104659-26-052647" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 976800000.0, "cfi": -692900000.0, "cff": -1060400000.0, "capex": 235700000.0, "d_and_a": 206200000.0, "sbc": null, "dividends_paid": 557400000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 25000000.0, "change_receivables": 9600000.0, "change_inventories": 45100000.0, "change_payables": -121200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001104659-26-052647", "10-Q:0001104659-26-089169" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-089169" ], "cfi": [ "10-Q:0001104659-26-089169" ], "cff": [ "10-Q:0001104659-26-089169" ], "capex": [ "10-Q:0001104659-26-089169" ], "d_and_a": [ "10-Q:0001104659-26-089169" ], "dividends_paid": [ "10-Q:0001104659-26-089169" ], "deferred_tax": [ "10-Q:0001104659-26-089169" ], "change_receivables": [ "10-Q:0001104659-26-089169" ], "change_inventories": [ "10-Q:0001104659-26-089169" ], "change_payables": [ "10-Q:0001104659-26-089169" ], "proceeds_debt_issuance": [ "10-Q:0001104659-26-052647", "10-Q:0001104659-26-089169" ] }, "method": "derived", "value_methods": { "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1559600000.0, "cfi": -249700000.0, "cff": -648200000.0, "capex": 349200000.0, "d_and_a": 207800000.0, "sbc": null, "dividends_paid": 643300000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -20400000.0, "change_receivables": 161700000.0, "change_inventories": 25000000.0, "change_payables": 368900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001104659-26-089169", "10-Q:0001104659-26-120639" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-120639" ], "cfi": [ "10-Q:0001104659-26-120639" ], "cff": [ "10-Q:0001104659-26-120639" ], "capex": [ "10-Q:0001104659-26-120639" ], "d_and_a": [ "10-Q:0001104659-26-120639" ], "dividends_paid": [ "10-Q:0001104659-26-120639" ], "deferred_tax": [ "10-Q:0001104659-26-120639" ], "change_receivables": [ "10-Q:0001104659-26-120639" ], "change_inventories": [ "10-Q:0001104659-26-120639" ], "change_payables": [ "10-Q:0001104659-26-120639" ], "proceeds_debt_issuance": [ "10-Q:0001104659-26-089169", "10-Q:0001104659-26-120639" ] }, "method": "derived", "value_methods": { "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1494300000.0, "cfi": -451300000.0, "cff": -731500000.0, "capex": 422600000.0, "d_and_a": 230700000.0, "sbc": null, "dividends_paid": 731100000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -66700000.0, "change_receivables": 231800000.0, "change_inventories": -6900000.0, "change_payables": 352100000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "value_sources": { "cfo": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "cfi": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "cff": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "capex": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "d_and_a": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "dividends_paid": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "deferred_tax": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "change_receivables": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "change_inventories": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "change_payables": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ], "proceeds_debt_issuance": [ "10-K:0001104659-26-021492", "10-Q:0001104659-25-104914" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1694500000.0, "cfi": -271300000.0, "cff": -819100000.0, "capex": 441900000.0, "d_and_a": 225700000.0, "sbc": null, "dividends_paid": 819200000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -34800000.0, "change_receivables": 65100000.0, "change_inventories": -97400000.0, "change_payables": -109900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-26-052647" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-052647" ], "cfi": [ "10-Q:0001104659-26-052647" ], "cff": [ "10-Q:0001104659-26-052647" ], "capex": [ "10-Q:0001104659-26-052647" ], "d_and_a": [ "10-Q:0001104659-26-052647" ], "dividends_paid": [ "10-Q:0001104659-26-052647" ], "deferred_tax": [ "10-Q:0001104659-26-052647" ], "change_receivables": [ "10-Q:0001104659-26-052647" ], "change_inventories": [ "10-Q:0001104659-26-052647" ], "change_payables": [ "10-Q:0001104659-26-052647" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1988500000.0, "cfi": -1653600000.0, "cff": 417500000.0, "capex": 422800000.0, "d_and_a": 226000000.0, "sbc": null, "dividends_paid": 826200000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 16200000.0, "change_receivables": -20600000.0, "change_inventories": 50600000.0, "change_payables": 107700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1247500000.0 }, "sources": [ "10-Q:0001104659-26-089169" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-089169" ], "cfi": [ "10-Q:0001104659-26-089169" ], "cff": [ "10-Q:0001104659-26-089169" ], "capex": [ "10-Q:0001104659-26-089169" ], "d_and_a": [ "10-Q:0001104659-26-089169" ], "dividends_paid": [ "10-Q:0001104659-26-089169" ], "deferred_tax": [ "10-Q:0001104659-26-089169" ], "change_receivables": [ "10-Q:0001104659-26-089169" ], "change_inventories": [ "10-Q:0001104659-26-089169" ], "change_payables": [ "10-Q:0001104659-26-089169" ], "proceeds_debt_issuance": [ "10-Q:0001104659-26-089169" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 2224300000.0, "cfi": -2090100000.0, "cff": -920700000.0, "capex": 515800000.0, "d_and_a": 230400000.0, "sbc": null, "dividends_paid": 917900000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -73800000.0, "change_receivables": 351400000.0, "change_inventories": -14700000.0, "change_payables": 597000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001104659-26-089169", "10-Q:0001104659-26-120639" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-120639" ], "cfi": [ "10-Q:0001104659-26-120639" ], "cff": [ "10-Q:0001104659-26-120639" ], "capex": [ "10-Q:0001104659-26-120639" ], "d_and_a": [ "10-Q:0001104659-26-120639" ], "dividends_paid": [ "10-Q:0001104659-26-120639" ], "deferred_tax": [ "10-Q:0001104659-26-120639" ], "change_receivables": [ "10-Q:0001104659-26-120639" ], "change_inventories": [ "10-Q:0001104659-26-120639" ], "change_payables": [ "10-Q:0001104659-26-120639" ], "proceeds_debt_issuance": [ "10-Q:0001104659-26-089169", "10-Q:0001104659-26-120639" ] }, "method": "derived", "value_methods": { "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 2783600000.0, "cfi": -915800000.0, "cff": -1563300000.0, "capex": 592200000.0, "d_and_a": 775600000.0, "sbc": null, "dividends_paid": 1159600000.0, "buybacks": null, "interest_paid": 383500000.0, "taxes_paid": 1037100000.0, "depreciation": null, "amortisation_intangibles": 9200000.0, "goodwill_impairment": null, "deferred_tax": -63500000.0, "change_receivables": 236000000.0, "change_inventories": -223600000.0, "change_payables": 313800000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001558370-23-002328" ], "value_sources": { "cfo": [ "10-K:0001558370-23-002328" ], "cfi": [ "10-K:0001558370-23-002328" ], "cff": [ "10-K:0001558370-23-002328" ], "capex": [ "10-K:0001558370-23-002328" ], "d_and_a": [ "10-K:0001558370-23-002328" ], "dividends_paid": [ "10-K:0001558370-23-002328" ], "interest_paid": [ "10-K:0001558370-23-002328" ], "taxes_paid": [ "10-K:0001558370-23-002328" ], "amortisation_intangibles": [ "10-K:0001558370-23-002328" ], "deferred_tax": [ "10-K:0001558370-23-002328" ], "change_receivables": [ "10-K:0001558370-23-002328" ], "change_inventories": [ "10-K:0001558370-23-002328" ], "change_payables": [ "10-K:0001558370-23-002328" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 4292400000.0, "cfi": -972900000.0, "cff": -2480200000.0, "capex": 892300000.0, "d_and_a": 806000000.0, "sbc": null, "dividends_paid": 2473800000.0, "buybacks": null, "interest_paid": 380200000.0, "taxes_paid": 1947100000.0, "depreciation": null, "amortisation_intangibles": 8700000.0, "goodwill_impairment": null, "deferred_tax": -126300000.0, "change_receivables": 289800000.0, "change_inventories": -4700000.0, "change_payables": 558200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001558370-24-002119" ], "value_sources": { "cfo": [ "10-K:0001558370-24-002119" ], "cfi": [ "10-K:0001558370-24-002119" ], "cff": [ "10-K:0001558370-24-002119" ], "capex": [ "10-K:0001558370-24-002119" ], "d_and_a": [ "10-K:0001558370-24-002119" ], "dividends_paid": [ "10-K:0001558370-24-002119" ], "interest_paid": [ "10-K:0001558370-24-002119" ], "taxes_paid": [ "10-K:0001558370-24-002119" ], "amortisation_intangibles": [ "10-K:0001558370-24-002119" ], "deferred_tax": [ "10-K:0001558370-24-002119" ], "change_receivables": [ "10-K:0001558370-24-002119" ], "change_inventories": [ "10-K:0001558370-24-002119" ], "change_payables": [ "10-K:0001558370-24-002119" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 2802500000.0, "cfi": -666800000.0, "cff": -3011000000.0, "capex": 948500000.0, "d_and_a": 796300000.0, "sbc": null, "dividends_paid": 2705800000.0, "buybacks": null, "interest_paid": 380200000.0, "taxes_paid": 2391500000.0, "depreciation": null, "amortisation_intangibles": 7300000.0, "goodwill_impairment": null, "deferred_tax": 118600000.0, "change_receivables": 35400000.0, "change_inventories": 7700000.0, "change_payables": -718000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001558370-25-002017" ], "value_sources": { "cfo": [ "10-K:0001558370-25-002017" ], "cfi": [ "10-K:0001558370-25-002017" ], "cff": [ "10-K:0001558370-25-002017" ], "capex": [ "10-K:0001558370-25-002017" ], "d_and_a": [ "10-K:0001558370-25-002017" ], "dividends_paid": [ "10-K:0001558370-25-002017" ], "interest_paid": [ "10-K:0001558370-25-002017" ], "taxes_paid": [ "10-K:0001558370-25-002017" ], "amortisation_intangibles": [ "10-K:0001558370-25-002017" ], "deferred_tax": [ "10-K:0001558370-25-002017" ], "change_receivables": [ "10-K:0001558370-25-002017" ], "change_inventories": [ "10-K:0001558370-25-002017" ], "change_payables": [ "10-K:0001558370-25-002017" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 3573100000.0, "cfi": -1398400000.0, "cff": -3101200000.0, "capex": 1008600000.0, "d_and_a": 833600000.0, "sbc": null, "dividends_paid": 3092400000.0, "buybacks": null, "interest_paid": 369700000.0, "taxes_paid": 1434000000.0, "depreciation": null, "amortisation_intangibles": 7900000.0, "goodwill_impairment": null, "deferred_tax": -59100000.0, "change_receivables": -253000000.0, "change_inventories": 60400000.0, "change_payables": 152100000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-26-021492", "10-K:0001558370-25-002017" ], "value_sources": { "cfo": [ "10-K:0001104659-26-021492" ], "cfi": [ "10-K:0001104659-26-021492" ], "cff": [ "10-K:0001104659-26-021492" ], "capex": [ "10-K:0001104659-26-021492" ], "d_and_a": [ "10-K:0001104659-26-021492" ], "dividends_paid": [ "10-K:0001104659-26-021492" ], "interest_paid": [ "10-K:0001104659-26-021492" ], "taxes_paid": [ "10-K:0001558370-25-002017" ], "amortisation_intangibles": [ "10-K:0001104659-26-021492" ], "deferred_tax": [ "10-K:0001104659-26-021492" ], "change_receivables": [ "10-K:0001104659-26-021492" ], "change_inventories": [ "10-K:0001104659-26-021492" ], "change_payables": [ "10-K:0001104659-26-021492" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 4421700000.0, "cfi": -673300000.0, "cff": -1645200000.0, "capex": 1027300000.0, "d_and_a": 845900000.0, "sbc": null, "dividends_paid": 1637200000.0, "buybacks": null, "interest_paid": 369700000.0, "taxes_paid": 1590800000.0, "depreciation": null, "amortisation_intangibles": 9100000.0, "goodwill_impairment": null, "deferred_tax": -52200000.0, "change_receivables": 48500000.0, "change_inventories": 56100000.0, "change_payables": 385700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-26-021492", "10-K:0001558370-25-002017" ], "value_sources": { "cfo": [ "10-K:0001104659-26-021492" ], "cfi": [ "10-K:0001104659-26-021492" ], "cff": [ "10-K:0001104659-26-021492" ], "capex": [ "10-K:0001104659-26-021492" ], "d_and_a": [ "10-K:0001104659-26-021492" ], "dividends_paid": [ "10-K:0001104659-26-021492" ], "interest_paid": [ "10-K:0001104659-26-021492" ], "taxes_paid": [ "10-K:0001558370-25-002017" ], "amortisation_intangibles": [ "10-K:0001104659-26-021492" ], "deferred_tax": [ "10-K:0001104659-26-021492" ], "change_receivables": [ "10-K:0001104659-26-021492" ], "change_inventories": [ "10-K:0001104659-26-021492" ], "change_payables": [ "10-K:0001104659-26-021492" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 4752100000.0, "cfi": -1684600000.0, "cff": -2007200000.0, "capex": 1325300000.0, "d_and_a": 868400000.0, "sbc": null, "dividends_paid": 2485100000.0, "buybacks": null, "interest_paid": 388200000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 7500000.0, "goodwill_impairment": null, "deferred_tax": -33900000.0, "change_receivables": 761600000.0, "change_inventories": -22100000.0, "change_payables": 326200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 993800000.0 }, "sources": [ "10-K:0001104659-26-021492" ], "value_sources": { "cfo": [ "10-K:0001104659-26-021492" ], "cfi": [ "10-K:0001104659-26-021492" ], "cff": [ "10-K:0001104659-26-021492" ], "capex": [ "10-K:0001104659-26-021492" ], "d_and_a": [ "10-K:0001104659-26-021492" ], "dividends_paid": [ "10-K:0001104659-26-021492" ], "interest_paid": [ "10-K:0001104659-26-021492" ], "amortisation_intangibles": [ "10-K:0001104659-26-021492" ], "deferred_tax": [ "10-K:0001104659-26-021492" ], "change_receivables": [ "10-K:0001104659-26-021492" ], "change_inventories": [ "10-K:0001104659-26-021492" ], "change_payables": [ "10-K:0001104659-26-021492" ], "proceeds_debt_issuance": [ "10-K:0001104659-26-021492" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001104659-26-021492": { "kind": "filing", "form": "10-K", "accession": "0001104659-26-021492", "report_date": "2025-12-31", "filed": "2026-02-27", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000110465926021492/scco-20251231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000110465926021492/" }, "10-K:0001558370-21-001894": { "kind": "filing", "form": "10-K", "accession": "0001558370-21-001894", "report_date": "2020-12-31", "filed": "2021-02-26", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837021001894/scco-20201231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837021001894/" }, "10-K:0001558370-22-002968": { "kind": "filing", "form": "10-K", "accession": "0001558370-22-002968", "report_date": "2021-12-31", "filed": "2022-03-07", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837022002968/scco-20211231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837022002968/" }, "10-K:0001558370-23-002328": { "kind": "filing", "form": "10-K", "accession": "0001558370-23-002328", "report_date": "2022-12-31", "filed": "2023-02-28", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837023002328/scco-20221231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837023002328/" }, "10-K:0001558370-24-002119": { "kind": "filing", "form": "10-K", "accession": "0001558370-24-002119", "report_date": "2023-12-31", "filed": "2024-02-29", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837024002119/scco-20231231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837024002119/" }, "10-K:0001558370-25-002017": { "kind": "filing", "form": "10-K", "accession": "0001558370-25-002017", "report_date": "2024-12-31", "filed": "2025-03-03", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837025002017/scco-20241231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837025002017/" }, "10-Q:0001104659-25-104914": { "kind": "filing", "form": "10-Q", "accession": "0001104659-25-104914", "report_date": "2025-09-30", "filed": "2025-10-31", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000110465925104914/scco-20250930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000110465925104914/" }, "10-Q:0001104659-26-052647": { "kind": "filing", "form": "10-Q", "accession": "0001104659-26-052647", "report_date": "2026-03-31", "filed": "2026-04-30", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000110465926052647/scco-20260331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000110465926052647/" }, "10-Q:0001104659-26-089169": { "kind": "filing", "form": "10-Q", "accession": "0001104659-26-089169", "report_date": "2026-06-30", "filed": "2026-07-31", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000110465926089169/scco-20260630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000110465926089169/" }, "10-Q:0001104659-26-120639": { "kind": "filing", "form": "10-Q", "accession": "0001104659-26-120639", "report_date": "2026-09-30", "filed": "2026-10-30", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000110465926120639/scco-20260930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000110465926120639/" }, "10-Q:0001558370-20-005051": { "kind": "filing", "form": "10-Q", "accession": "0001558370-20-005051", "report_date": "2020-03-31", "filed": "2020-05-04", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837020005051/scco-20200504x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837020005051/" }, "10-Q:0001558370-20-008790": { "kind": "filing", "form": "10-Q", "accession": "0001558370-20-008790", "report_date": "2020-06-30", "filed": "2020-07-30", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837020008790/scco-20200630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837020008790/" }, "10-Q:0001558370-20-011919": { "kind": "filing", "form": "10-Q", "accession": "0001558370-20-011919", "report_date": "2020-09-30", "filed": "2020-10-28", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837020011919/scco-20200930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837020011919/" }, "10-Q:0001558370-21-005441": { "kind": "filing", "form": "10-Q", "accession": "0001558370-21-005441", "report_date": "2021-03-31", "filed": "2021-04-30", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837021005441/scco-20210331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837021005441/" }, "10-Q:0001558370-21-009358": { "kind": "filing", "form": "10-Q", "accession": "0001558370-21-009358", "report_date": "2021-06-30", "filed": "2021-07-27", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837021009358/scco-20210630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837021009358/" }, "10-Q:0001558370-21-013931": { "kind": "filing", "form": "10-Q", "accession": "0001558370-21-013931", "report_date": "2021-09-30", "filed": "2021-11-01", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837021013931/scco-20210930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837021013931/" }, "10-Q:0001558370-22-007434": { "kind": "filing", "form": "10-Q", "accession": "0001558370-22-007434", "report_date": "2022-03-31", "filed": "2022-05-05", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837022007434/scco-20220331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837022007434/" }, "10-Q:0001558370-22-011154": { "kind": "filing", "form": "10-Q", "accession": "0001558370-22-011154", "report_date": "2022-06-30", "filed": "2022-07-27", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837022011154/scco-20220630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837022011154/" }, "10-Q:0001558370-22-015661": { "kind": "filing", "form": "10-Q", "accession": "0001558370-22-015661", "report_date": "2022-09-30", "filed": "2022-10-31", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837022015661/scco-20220930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837022015661/" }, "10-Q:0001558370-23-007689": { "kind": "filing", "form": "10-Q", "accession": "0001558370-23-007689", "report_date": "2023-03-31", "filed": "2023-05-02", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837023007689/scco-20230331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837023007689/" }, "10-Q:0001558370-23-012746": { "kind": "filing", "form": "10-Q", "accession": "0001558370-23-012746", "report_date": "2023-06-30", "filed": "2023-08-01", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837023012746/scco-20230630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837023012746/" }, "10-Q:0001558370-23-017203": { "kind": "filing", "form": "10-Q", "accession": "0001558370-23-017203", "report_date": "2023-09-30", "filed": "2023-11-01", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837023017203/scco-20230930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837023017203/" }, "10-Q:0001558370-24-006251": { "kind": "filing", "form": "10-Q", "accession": "0001558370-24-006251", "report_date": "2024-03-31", "filed": "2024-04-30", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837024006251/scco-20240331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837024006251/" }, "10-Q:0001558370-24-010710": { "kind": "filing", "form": "10-Q", "accession": "0001558370-24-010710", "report_date": "2024-06-30", "filed": "2024-08-02", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837024010710/scco-20240630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837024010710/" }, "10-Q:0001558370-24-014045": { "kind": "filing", "form": "10-Q", "accession": "0001558370-24-014045", "report_date": "2024-09-30", "filed": "2024-10-31", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837024014045/scco-20240930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837024014045/" }, "10-Q:0001558370-25-005975": { "kind": "filing", "form": "10-Q", "accession": "0001558370-25-005975", "report_date": "2025-03-31", "filed": "2025-04-30", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837025005975/scco-20250331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837025005975/" }, "10-Q:0001558370-25-009879": { "kind": "filing", "form": "10-Q", "accession": "0001558370-25-009879", "report_date": "2025-06-30", "filed": "2025-07-31", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837025009879/scco-20250630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1001838/000155837025009879/" } }, "restatements": [ { "period": "FY2023", "item": "eps_basic", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 3.14, "source": "10-K:0001558370-24-002119", "filed": "2024-02-29" }, "latest": { "value": 3.05, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" }, "used": { "value": 3.05, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" } }, { "period": "FY2023", "item": "eps_diluted", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 3.14, "source": "10-K:0001558370-24-002119", "filed": "2024-02-29" }, "latest": { "value": 3.05, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" }, "used": { "value": 3.05, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" } }, { "period": "FY2023", "item": "shares_basic", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 773100000.0, "source": "10-K:0001558370-24-002119", "filed": "2024-02-29" }, "latest": { "value": 795300000.0, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" }, "used": { "value": 795300000.0, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" } }, { "period": "FY2023", "item": "shares_diluted", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 773100000.0, "source": "10-K:0001558370-24-002119", "filed": "2024-02-29" }, "latest": { "value": 795300000.0, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" }, "used": { "value": 795300000.0, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" } }, { "period": "FY2024 Q1", "item": "dps_declared", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1.0, "source": "10-Q:0001558370-24-006251", "filed": "2024-04-30" }, "latest": { "value": 0.8, "source": "10-Q:0001558370-25-005975", "filed": "2025-04-30" }, "used": { "value": 0.8, "source": "10-Q:0001558370-25-005975", "filed": "2025-04-30" } }, { "period": "FY2024 Q2", "item": "eps_basic", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 1.22, "source": "10-Q:0001558370-24-010710", "filed": "2024-08-02" }, "latest": { "value": 1.21, "source": "10-Q:0001558370-25-009879", "filed": "2025-07-31" }, "used": { "value": 1.21, "source": "10-Q:0001558370-25-009879", "filed": "2025-07-31" } }, { "period": "FY2024 Q2", "item": "eps_diluted", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 1.22, "source": "10-Q:0001558370-24-010710", "filed": "2024-08-02" }, "latest": { "value": 1.21, "source": "10-Q:0001558370-25-009879", "filed": "2025-07-31" }, "used": { "value": 1.21, "source": "10-Q:0001558370-25-009879", "filed": "2025-07-31" } }, { "period": "FY2024 Q2", "item": "shares_basic", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 777900000.0, "source": "10-Q:0001558370-24-010710", "filed": "2024-08-02" }, "latest": { "value": 785600000.0, "source": "10-Q:0001558370-25-009879", "filed": "2025-07-31" }, "used": { "value": 785600000.0, "source": "10-Q:0001558370-25-009879", "filed": "2025-07-31" } }, { "period": "FY2024 Q2", "item": "shares_diluted", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 777900000.0, "source": "10-Q:0001558370-24-010710", "filed": "2024-08-02" }, "latest": { "value": 785600000.0, "source": "10-Q:0001558370-25-009879", "filed": "2025-07-31" }, "used": { "value": 785600000.0, "source": "10-Q:0001558370-25-009879", "filed": "2025-07-31" } }, { "period": "FY2024 Q3", "item": "eps_basic", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 1.15, "source": "10-Q:0001558370-24-014045", "filed": "2024-10-31" }, "latest": { "value": 1.12, "source": "10-Q:0001104659-25-104914", "filed": "2025-10-31" }, "used": { "value": 1.12, "source": "10-Q:0001104659-25-104914", "filed": "2025-10-31" } }, { "period": "FY2024 Q3", "item": "eps_diluted", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 1.15, "source": "10-Q:0001558370-24-014045", "filed": "2024-10-31" }, "latest": { "value": 1.12, "source": "10-Q:0001104659-25-104914", "filed": "2025-10-31" }, "used": { "value": 1.12, "source": "10-Q:0001104659-25-104914", "filed": "2025-10-31" } }, { "period": "FY2024 Q3", "item": "shares_basic", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 782900000.0, "source": "10-Q:0001558370-24-014045", "filed": "2024-10-31" }, "latest": { "value": 798600000.0, "source": "10-Q:0001104659-25-104914", "filed": "2025-10-31" }, "used": { "value": 798600000.0, "source": "10-Q:0001104659-25-104914", "filed": "2025-10-31" } }, { "period": "FY2024 Q3", "item": "shares_diluted", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 782900000.0, "source": "10-Q:0001558370-24-014045", "filed": "2024-10-31" }, "latest": { "value": 798600000.0, "source": "10-Q:0001104659-25-104914", "filed": "2025-10-31" }, "used": { "value": 798600000.0, "source": "10-Q:0001104659-25-104914", "filed": "2025-10-31" } }, { "period": "FY2024", "item": "eps_basic", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 4.34, "source": "10-K:0001558370-25-002017", "filed": "2025-03-03" }, "latest": { "value": 4.21, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" }, "used": { "value": 4.21, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" } }, { "period": "FY2024", "item": "eps_diluted", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 4.34, "source": "10-K:0001558370-25-002017", "filed": "2025-03-03" }, "latest": { "value": 4.21, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" }, "used": { "value": 4.21, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" } }, { "period": "FY2024", "item": "shares_basic", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 780400000.0, "source": "10-K:0001558370-25-002017", "filed": "2025-03-03" }, "latest": { "value": 802900000.0, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" }, "used": { "value": 802900000.0, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" } }, { "period": "FY2024", "item": "shares_diluted", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 780400000.0, "source": "10-K:0001558370-25-002017", "filed": "2025-03-03" }, "latest": { "value": 802900000.0, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" }, "used": { "value": 802900000.0, "source": "10-K:0001104659-26-021492", "filed": "2026-02-27" } }, { "period": "FY2025 Q1", "item": "eps_basic", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 1.19, "source": "10-Q:0001558370-25-005975", "filed": "2025-04-30" }, "latest": { "value": 1.15, "source": "10-Q:0001104659-26-052647", "filed": "2026-04-30" }, "used": { "value": 1.15, "source": "10-Q:0001104659-26-052647", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "eps_diluted", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 1.19, "source": "10-Q:0001558370-25-005975", "filed": "2025-04-30" }, "latest": { "value": 1.15, "source": "10-Q:0001104659-26-052647", "filed": "2026-04-30" }, "used": { "value": 1.15, "source": "10-Q:0001104659-26-052647", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "shares_basic", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 792500000.0, "source": "10-Q:0001558370-25-005975", "filed": "2025-04-30" }, "latest": { "value": 821600000.0, "source": "10-Q:0001104659-26-052647", "filed": "2026-04-30" }, "used": { "value": 821600000.0, "source": "10-Q:0001104659-26-052647", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "shares_diluted", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 792500000.0, "source": "10-Q:0001558370-25-005975", "filed": "2025-04-30" }, "latest": { "value": 821600000.0, "source": "10-Q:0001104659-26-052647", "filed": "2026-04-30" }, "used": { "value": 821600000.0, "source": "10-Q:0001104659-26-052647", "filed": "2026-04-30" } }, { "period": "FY2025 Q2", "item": "eps_basic", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 1.21, "source": "10-Q:0001558370-25-009879", "filed": "2025-07-31" }, "latest": { "value": 1.17, "source": "10-Q:0001104659-26-089169", "filed": "2026-07-31" }, "used": { "value": 1.17, "source": "10-Q:0001104659-26-089169", "filed": "2026-07-31" } }, { "period": "FY2025 Q2", "item": "eps_diluted", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 1.21, "source": "10-Q:0001558370-25-009879", "filed": "2025-07-31" }, "latest": { "value": 1.17, "source": "10-Q:0001104659-26-089169", "filed": "2026-07-31" }, "used": { "value": 1.17, "source": "10-Q:0001104659-26-089169", "filed": "2026-07-31" } }, { "period": "FY2025 Q2", "item": "shares_basic", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 807800000.0, "source": "10-Q:0001558370-25-009879", "filed": "2025-07-31" }, "latest": { "value": 829100000.0, "source": "10-Q:0001104659-26-089169", "filed": "2026-07-31" }, "used": { "value": 829100000.0, "source": "10-Q:0001104659-26-089169", "filed": "2026-07-31" } }, { "period": "FY2025 Q2", "item": "shares_diluted", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 807800000.0, "source": "10-Q:0001558370-25-009879", "filed": "2025-07-31" }, "latest": { "value": 829100000.0, "source": "10-Q:0001104659-26-089169", "filed": "2026-07-31" }, "used": { "value": 829100000.0, "source": "10-Q:0001104659-26-089169", "filed": "2026-07-31" } }, { "period": "FY2025 Q3", "item": "eps_basic", "start": "2025-07-01", "end": "2025-09-30", "first": { "value": 1.35, "source": "10-Q:0001104659-25-104914", "filed": "2025-10-31" }, "latest": { "value": 1.32, "source": "10-Q:0001104659-26-120639", "filed": "2026-10-30" }, "used": { "value": 1.32, "source": "10-Q:0001104659-26-120639", "filed": "2026-10-30" } }, { "period": "FY2025 Q3", "item": "eps_diluted", "start": "2025-07-01", "end": "2025-09-30", "first": { "value": 1.35, "source": "10-Q:0001104659-25-104914", "filed": "2025-10-31" }, "latest": { "value": 1.32, "source": "10-Q:0001104659-26-120639", "filed": "2026-10-30" }, "used": { "value": 1.32, "source": "10-Q:0001104659-26-120639", "filed": "2026-10-30" } }, { "period": "FY2025 Q3", "item": "shares_basic", "start": "2025-07-01", "end": "2025-09-30", "first": { "value": 822700000.0, "source": "10-Q:0001104659-25-104914", "filed": "2025-10-31" }, "latest": { "value": 838100000.0, "source": "10-Q:0001104659-26-120639", "filed": "2026-10-30" }, "used": { "value": 838100000.0, "source": "10-Q:0001104659-26-120639", "filed": "2026-10-30" } }, { "period": "FY2025 Q3", "item": "shares_diluted", "start": "2025-07-01", "end": "2025-09-30", "first": { "value": 822700000.0, "source": "10-Q:0001104659-25-104914", "filed": "2025-10-31" }, "latest": { "value": 838100000.0, "source": "10-Q:0001104659-26-120639", "filed": "2026-10-30" }, "used": { "value": 838100000.0, "source": "10-Q:0001104659-26-120639", "filed": "2026-10-30" } } ], "withheld": [], "events": [] }