{ "schema": "annalist.dataset/0.1", "company": { "id": "t-mobile-us", "name": "T-Mobile US, Inc.", "country": "US", "template": "corporate", "cik": "0001283699", "tickers": [ "TMUS" ], "entity_name": "T-MOBILE US, INC.", "fiscal_year_end": "1231", "sic": "4812", "sic_description": "Radiotelephone Communications", "exchanges": [ "Nasdaq", "Nasdaq", "Nasdaq", "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-28" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 11113000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 3688000000.0, "operating_income": 1539000000.0, "interest_expense": null, "pretax_income": 1257000000.0, "income_tax": 306000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 951000000.0, "net_income_common": null, "eps_basic": 1.11, "eps_diluted": 1.1, "shares_basic": 858148284.0, "shares_diluted": 865998532.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-20-000106", "10-Q:0001283699-21-000088" ], "value_sources": { "revenue": [ "10-Q:0001283699-21-000088" ], "sga": [ "10-Q:0001283699-21-000088" ], "operating_income": [ "10-Q:0001283699-21-000088" ], "pretax_income": [ "10-Q:0001283699-20-000106" ], "income_tax": [ "10-Q:0001283699-21-000088" ], "net_income": [ "10-Q:0001283699-21-000088" ], "eps_basic": [ "10-Q:0001283699-21-000088" ], "eps_diluted": [ "10-Q:0001283699-21-000088" ], "shares_basic": [ "10-Q:0001283699-21-000088" ], "shares_diluted": [ "10-Q:0001283699-21-000088" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 17671000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5604000000.0, "operating_income": 820000000.0, "interest_expense": null, "pretax_income": -208000000.0, "income_tax": 2000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 110000000.0, "net_income_common": null, "eps_basic": 0.09, "eps_diluted": 0.09, "shares_basic": 1236528444.0, "shares_diluted": 1236528444.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-21-000150" ], "value_sources": { "revenue": [ "10-Q:0001283699-21-000150" ], "sga": [ "10-Q:0001283699-21-000150" ], "operating_income": [ "10-Q:0001283699-21-000150" ], "pretax_income": [ "10-Q:0001283699-21-000150" ], "income_tax": [ "10-Q:0001283699-21-000150" ], "net_income": [ "10-Q:0001283699-21-000150" ], "eps_basic": [ "10-Q:0001283699-21-000150" ], "eps_diluted": [ "10-Q:0001283699-21-000150" ], "shares_basic": [ "10-Q:0001283699-21-000150" ], "shares_diluted": [ "10-Q:0001283699-21-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 19272000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 4876000000.0, "operating_income": 2565000000.0, "interest_expense": null, "pretax_income": 1660000000.0, "income_tax": 407000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1253000000.0, "net_income_common": null, "eps_basic": 1.01, "eps_diluted": 1.0, "shares_basic": 1238450665.0, "shares_diluted": 1249798740.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-21-000169" ], "value_sources": { "revenue": [ "10-Q:0001283699-21-000169" ], "sga": [ "10-Q:0001283699-21-000169" ], "operating_income": [ "10-Q:0001283699-21-000169" ], "pretax_income": [ "10-Q:0001283699-21-000169" ], "income_tax": [ "10-Q:0001283699-21-000169" ], "net_income": [ "10-Q:0001283699-21-000169" ], "eps_basic": [ "10-Q:0001283699-21-000169" ], "eps_diluted": [ "10-Q:0001283699-21-000169" ], "shares_basic": [ "10-Q:0001283699-21-000169" ], "shares_diluted": [ "10-Q:0001283699-21-000169" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 20341000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 4758000000.0, "operating_income": 1712000000.0, "interest_expense": null, "pretax_income": 821000000.0, "income_tax": 71000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 750000000.0, "net_income_common": null, "eps_basic": 0.6, "eps_diluted": 0.6, "shares_basic": 1241578615.0, "shares_diluted": 1251566899.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001283699-21-000039", "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "value_sources": { "revenue": [ "10-K:0001283699-21-000039" ], "sga": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "operating_income": [ "10-K:0001283699-21-000039" ], "pretax_income": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "income_tax": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "net_income": [ "10-K:0001283699-21-000039" ], "eps_basic": [ "10-K:0001283699-21-000039" ], "eps_diluted": [ "10-K:0001283699-21-000039" ], "shares_basic": [ "10-K:0001283699-21-000039" ], "shares_diluted": [ "10-K:0001283699-21-000039" ] }, "method": "derived", "value_methods": { "sga": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 19759000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 4805000000.0, "operating_income": 2139000000.0, "interest_expense": null, "pretax_income": 1179000000.0, "income_tax": 246000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 933000000.0, "net_income_common": null, "eps_basic": 0.75, "eps_diluted": 0.74, "shares_basic": 1243520026.0, "shares_diluted": 1252783564.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-22-000084" ], "value_sources": { "revenue": [ "10-Q:0001283699-22-000084" ], "sga": [ "10-Q:0001283699-22-000084" ], "operating_income": [ "10-Q:0001283699-22-000084" ], "pretax_income": [ "10-Q:0001283699-22-000084" ], "income_tax": [ "10-Q:0001283699-22-000084" ], "net_income": [ "10-Q:0001283699-22-000084" ], "eps_basic": [ "10-Q:0001283699-22-000084" ], "eps_diluted": [ "10-Q:0001283699-22-000084" ], "shares_basic": [ "10-Q:0001283699-22-000084" ], "shares_diluted": [ "10-Q:0001283699-22-000084" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 19950000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 4823000000.0, "operating_income": 2106000000.0, "interest_expense": null, "pretax_income": 1255000000.0, "income_tax": 277000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 978000000.0, "net_income_common": null, "eps_basic": 0.78, "eps_diluted": 0.78, "shares_basic": 1247563331.0, "shares_diluted": 1253718122.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-22-000117" ], "value_sources": { "revenue": [ "10-Q:0001283699-22-000117" ], "sga": [ "10-Q:0001283699-22-000117" ], "operating_income": [ "10-Q:0001283699-22-000117" ], "pretax_income": [ "10-Q:0001283699-22-000117" ], "income_tax": [ "10-Q:0001283699-22-000117" ], "net_income": [ "10-Q:0001283699-22-000117" ], "eps_basic": [ "10-Q:0001283699-22-000117" ], "eps_diluted": [ "10-Q:0001283699-22-000117" ], "shares_basic": [ "10-Q:0001283699-22-000117" ], "shares_diluted": [ "10-Q:0001283699-22-000117" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 19624000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5212000000.0, "operating_income": 1584000000.0, "interest_expense": null, "pretax_income": 688000000.0, "income_tax": -3000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 691000000.0, "net_income_common": null, "eps_basic": 0.55, "eps_diluted": 0.55, "shares_basic": 1248189719.0, "shares_diluted": 1253661245.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-22-000141" ], "value_sources": { "revenue": [ "10-Q:0001283699-22-000141" ], "sga": [ "10-Q:0001283699-22-000141" ], "operating_income": [ "10-Q:0001283699-22-000141" ], "pretax_income": [ "10-Q:0001283699-22-000141" ], "income_tax": [ "10-Q:0001283699-22-000141" ], "net_income": [ "10-Q:0001283699-22-000141" ], "eps_basic": [ "10-Q:0001283699-22-000141" ], "eps_diluted": [ "10-Q:0001283699-22-000141" ], "shares_basic": [ "10-Q:0001283699-22-000141" ], "shares_diluted": [ "10-Q:0001283699-22-000141" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 20785000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5398000000.0, "operating_income": 1063000000.0, "interest_expense": null, "pretax_income": 229000000.0, "income_tax": -193000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 422000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "value_sources": { "revenue": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "sga": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "operating_income": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "pretax_income": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "income_tax": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "net_income": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 20120000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5056000000.0, "operating_income": 1806000000.0, "interest_expense": null, "pretax_income": 931000000.0, "income_tax": 218000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 713000000.0, "net_income_common": null, "eps_basic": 0.57, "eps_diluted": 0.57, "shares_basic": 1250505999.0, "shares_diluted": 1255368592.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-23-000087" ], "value_sources": { "revenue": [ "10-Q:0001283699-23-000087" ], "sga": [ "10-Q:0001283699-23-000087" ], "operating_income": [ "10-Q:0001283699-23-000087" ], "pretax_income": [ "10-Q:0001283699-23-000087" ], "income_tax": [ "10-Q:0001283699-23-000087" ], "net_income": [ "10-Q:0001283699-23-000087" ], "eps_basic": [ "10-Q:0001283699-23-000087" ], "eps_diluted": [ "10-Q:0001283699-23-000087" ], "shares_basic": [ "10-Q:0001283699-23-000087" ], "shares_diluted": [ "10-Q:0001283699-23-000087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 19701000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5856000000.0, "operating_income": 709000000.0, "interest_expense": null, "pretax_income": -163000000.0, "income_tax": -55000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -108000000.0, "net_income_common": null, "eps_basic": -0.09, "eps_diluted": -0.09, "shares_basic": 1253932986.0, "shares_diluted": 1253932986.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-23-000134" ], "value_sources": { "revenue": [ "10-Q:0001283699-23-000134" ], "sga": [ "10-Q:0001283699-23-000134" ], "operating_income": [ "10-Q:0001283699-23-000134" ], "pretax_income": [ "10-Q:0001283699-23-000134" ], "income_tax": [ "10-Q:0001283699-23-000134" ], "net_income": [ "10-Q:0001283699-23-000134" ], "eps_basic": [ "10-Q:0001283699-23-000134" ], "eps_diluted": [ "10-Q:0001283699-23-000134" ], "shares_basic": [ "10-Q:0001283699-23-000134" ], "shares_diluted": [ "10-Q:0001283699-23-000134" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 19477000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5118000000.0, "operating_income": 1281000000.0, "interest_expense": null, "pretax_income": 451000000.0, "income_tax": -57000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 508000000.0, "net_income_common": null, "eps_basic": 0.4, "eps_diluted": 0.4, "shares_basic": 1253873429.0, "shares_diluted": 1259210271.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-23-000151" ], "value_sources": { "revenue": [ "10-Q:0001283699-23-000151" ], "sga": [ "10-Q:0001283699-23-000151" ], "operating_income": [ "10-Q:0001283699-23-000151" ], "pretax_income": [ "10-Q:0001283699-23-000151" ], "income_tax": [ "10-Q:0001283699-23-000151" ], "net_income": [ "10-Q:0001283699-23-000151" ], "eps_basic": [ "10-Q:0001283699-23-000151" ], "eps_diluted": [ "10-Q:0001283699-23-000151" ], "shares_basic": [ "10-Q:0001283699-23-000151" ], "shares_diluted": [ "10-Q:0001283699-23-000151" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 20273000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5577000000.0, "operating_income": 2747000000.0, "interest_expense": null, "pretax_income": 1927000000.0, "income_tax": 450000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1477000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "value_sources": { "revenue": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "sga": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "operating_income": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "pretax_income": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "income_tax": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "net_income": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 19632000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5425000000.0, "operating_income": 3397000000.0, "interest_expense": null, "pretax_income": 2571000000.0, "income_tax": 631000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1940000000.0, "net_income_common": null, "eps_basic": 1.59, "eps_diluted": 1.58, "shares_basic": 1219608362.0, "shares_diluted": 1224604698.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-24-000065" ], "value_sources": { "revenue": [ "10-Q:0001283699-24-000065" ], "sga": [ "10-Q:0001283699-24-000065" ], "operating_income": [ "10-Q:0001283699-24-000065" ], "pretax_income": [ "10-Q:0001283699-24-000065" ], "income_tax": [ "10-Q:0001283699-24-000065" ], "net_income": [ "10-Q:0001283699-24-000065" ], "eps_basic": [ "10-Q:0001283699-24-000065" ], "eps_diluted": [ "10-Q:0001283699-24-000065" ], "shares_basic": [ "10-Q:0001283699-24-000065" ], "shares_diluted": [ "10-Q:0001283699-24-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 19196000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5272000000.0, "operating_income": 3793000000.0, "interest_expense": null, "pretax_income": 2938000000.0, "income_tax": 717000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2221000000.0, "net_income_common": null, "eps_basic": 1.86, "eps_diluted": 1.86, "shares_basic": 1193078891.0, "shares_diluted": 1195533499.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-24-000111" ], "value_sources": { "revenue": [ "10-Q:0001283699-24-000111" ], "sga": [ "10-Q:0001283699-24-000111" ], "operating_income": [ "10-Q:0001283699-24-000111" ], "pretax_income": [ "10-Q:0001283699-24-000111" ], "income_tax": [ "10-Q:0001283699-24-000111" ], "net_income": [ "10-Q:0001283699-24-000111" ], "eps_basic": [ "10-Q:0001283699-24-000111" ], "eps_diluted": [ "10-Q:0001283699-24-000111" ], "shares_basic": [ "10-Q:0001283699-24-000111" ], "shares_diluted": [ "10-Q:0001283699-24-000111" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 19252000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5334000000.0, "operating_income": 3596000000.0, "interest_expense": null, "pretax_income": 2847000000.0, "income_tax": 705000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2142000000.0, "net_income_common": null, "eps_basic": 1.83, "eps_diluted": 1.82, "shares_basic": 1171336373.0, "shares_diluted": 1174390472.0, "dps_declared": 0.65, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-24-000142" ], "value_sources": { "revenue": [ "10-Q:0001283699-24-000142" ], "sga": [ "10-Q:0001283699-24-000142" ], "operating_income": [ "10-Q:0001283699-24-000142" ], "pretax_income": [ "10-Q:0001283699-24-000142" ], "income_tax": [ "10-Q:0001283699-24-000142" ], "net_income": [ "10-Q:0001283699-24-000142" ], "eps_basic": [ "10-Q:0001283699-24-000142" ], "eps_diluted": [ "10-Q:0001283699-24-000142" ], "shares_basic": [ "10-Q:0001283699-24-000142" ], "shares_diluted": [ "10-Q:0001283699-24-000142" ], "dps_declared": [ "10-Q:0001283699-24-000142" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 20478000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5280000000.0, "operating_income": 3480000000.0, "interest_expense": null, "pretax_income": 2643000000.0, "income_tax": 629000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2014000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "value_sources": { "revenue": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "sga": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "operating_income": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "pretax_income": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "income_tax": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "net_income": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 19594000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5138000000.0, "operating_income": 3998000000.0, "interest_expense": null, "pretax_income": 3138000000.0, "income_tax": 764000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2374000000.0, "net_income_common": null, "eps_basic": 2.0, "eps_diluted": 2.0, "shares_basic": 1185298497.0, "shares_diluted": 1189092019.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-25-000079" ], "value_sources": { "revenue": [ "10-Q:0001283699-25-000079" ], "sga": [ "10-Q:0001283699-25-000079" ], "operating_income": [ "10-Q:0001283699-25-000079" ], "pretax_income": [ "10-Q:0001283699-25-000079" ], "income_tax": [ "10-Q:0001283699-25-000079" ], "net_income": [ "10-Q:0001283699-25-000079" ], "eps_basic": [ "10-Q:0001283699-25-000079" ], "eps_diluted": [ "10-Q:0001283699-25-000079" ], "shares_basic": [ "10-Q:0001283699-25-000079" ], "shares_diluted": [ "10-Q:0001283699-25-000079" ], "dps_declared": [ "10-Q:0001283699-25-000079" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 19772000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5142000000.0, "operating_income": 4630000000.0, "interest_expense": null, "pretax_income": 3768000000.0, "income_tax": 843000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2925000000.0, "net_income_common": null, "eps_basic": 2.5, "eps_diluted": 2.49, "shares_basic": 1170025862.0, "shares_diluted": 1172447353.0, "dps_declared": 0.65, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-25-000117" ], "value_sources": { "revenue": [ "10-Q:0001283699-25-000117" ], "sga": [ "10-Q:0001283699-25-000117" ], "operating_income": [ "10-Q:0001283699-25-000117" ], "pretax_income": [ "10-Q:0001283699-25-000117" ], "income_tax": [ "10-Q:0001283699-25-000117" ], "net_income": [ "10-Q:0001283699-25-000117" ], "eps_basic": [ "10-Q:0001283699-25-000117" ], "eps_diluted": [ "10-Q:0001283699-25-000117" ], "shares_basic": [ "10-Q:0001283699-25-000117" ], "shares_diluted": [ "10-Q:0001283699-25-000117" ], "dps_declared": [ "10-Q:0001283699-25-000117" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 20162000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5186000000.0, "operating_income": 4796000000.0, "interest_expense": null, "pretax_income": 3967000000.0, "income_tax": 908000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 3059000000.0, "net_income_common": null, "eps_basic": 2.62, "eps_diluted": 2.61, "shares_basic": 1166961755.0, "shares_diluted": 1170649561.0, "dps_declared": 0.88, "operating_lease_cost": 1203000000.0 }, "sources": [ "10-Q:0001283699-25-000154" ], "value_sources": { "revenue": [ "10-Q:0001283699-25-000154" ], "sga": [ "10-Q:0001283699-25-000154" ], "operating_income": [ "10-Q:0001283699-25-000154" ], "pretax_income": [ "10-Q:0001283699-25-000154" ], "income_tax": [ "10-Q:0001283699-25-000154" ], "net_income": [ "10-Q:0001283699-25-000154" ], "eps_basic": [ "10-Q:0001283699-25-000154" ], "eps_diluted": [ "10-Q:0001283699-25-000154" ], "shares_basic": [ "10-Q:0001283699-25-000154" ], "shares_diluted": [ "10-Q:0001283699-25-000154" ], "dps_declared": [ "10-Q:0001283699-25-000154" ], "operating_lease_cost": [ "10-Q:0001283699-25-000154" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 21872000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5352000000.0, "operating_income": 4586000000.0, "interest_expense": null, "pretax_income": 3839000000.0, "income_tax": 858000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2981000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1207000000.0 }, "sources": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "value_sources": { "revenue": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "sga": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "operating_income": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "pretax_income": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "income_tax": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "net_income": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "operating_lease_cost": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 20886000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5488000000.0, "operating_income": 4800000000.0, "interest_expense": null, "pretax_income": 3838000000.0, "income_tax": 885000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2953000000.0, "net_income_common": null, "eps_basic": 2.59, "eps_diluted": 2.58, "shares_basic": 1140537935.0, "shares_diluted": 1144655297.0, "dps_declared": 0.88, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-26-000063" ], "value_sources": { "revenue": [ "10-Q:0001283699-26-000063" ], "sga": [ "10-Q:0001283699-26-000063" ], "operating_income": [ "10-Q:0001283699-26-000063" ], "pretax_income": [ "10-Q:0001283699-26-000063" ], "income_tax": [ "10-Q:0001283699-26-000063" ], "net_income": [ "10-Q:0001283699-26-000063" ], "eps_basic": [ "10-Q:0001283699-26-000063" ], "eps_diluted": [ "10-Q:0001283699-26-000063" ], "shares_basic": [ "10-Q:0001283699-26-000063" ], "shares_diluted": [ "10-Q:0001283699-26-000063" ], "dps_declared": [ "10-Q:0001283699-26-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 21132000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5397000000.0, "operating_income": 5213000000.0, "interest_expense": null, "pretax_income": 4280000000.0, "income_tax": 1058000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 3222000000.0, "net_income_common": null, "eps_basic": 2.84, "eps_diluted": 2.84, "shares_basic": 1132760465.0, "shares_diluted": 1134846966.0, "dps_declared": 0.88, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-26-000101" ], "value_sources": { "revenue": [ "10-Q:0001283699-26-000101" ], "sga": [ "10-Q:0001283699-26-000101" ], "operating_income": [ "10-Q:0001283699-26-000101" ], "pretax_income": [ "10-Q:0001283699-26-000101" ], "income_tax": [ "10-Q:0001283699-26-000101" ], "net_income": [ "10-Q:0001283699-26-000101" ], "eps_basic": [ "10-Q:0001283699-26-000101" ], "eps_diluted": [ "10-Q:0001283699-26-000101" ], "shares_basic": [ "10-Q:0001283699-26-000101" ], "shares_diluted": [ "10-Q:0001283699-26-000101" ], "dps_declared": [ "10-Q:0001283699-26-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 21957000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 6015000000.0, "operating_income": 4530000000.0, "interest_expense": null, "pretax_income": 3528000000.0, "income_tax": 814000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2714000000.0, "net_income_common": null, "eps_basic": 2.42, "eps_diluted": 2.41, "shares_basic": 1123754096.0, "shares_diluted": 1126627708.0, "dps_declared": 1.02, "operating_lease_cost": 1263000000.0 }, "sources": [ "10-Q:0001283699-25-000154", "10-Q:0001283699-26-000129" ], "value_sources": { "revenue": [ "10-Q:0001283699-26-000129" ], "sga": [ "10-Q:0001283699-26-000129" ], "operating_income": [ "10-Q:0001283699-26-000129" ], "pretax_income": [ "10-Q:0001283699-26-000129" ], "income_tax": [ "10-Q:0001283699-26-000129" ], "net_income": [ "10-Q:0001283699-26-000129" ], "eps_basic": [ "10-Q:0001283699-26-000129" ], "eps_diluted": [ "10-Q:0001283699-26-000129" ], "shares_basic": [ "10-Q:0001283699-26-000129" ], "shares_diluted": [ "10-Q:0001283699-26-000129" ], "dps_declared": [ "10-Q:0001283699-26-000129" ], "operating_lease_cost": [ "10-Q:0001283699-25-000154" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 24334000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 6570000000.0, "operating_income": 3736000000.0, "interest_expense": null, "pretax_income": 2635000000.0, "income_tax": 532000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2103000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1309000000.0 }, "sources": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "value_sources": { "revenue": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "sga": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "operating_income": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "pretax_income": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "income_tax": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "net_income": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "operating_lease_cost": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 23107000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5966000000.0, "operating_income": 4497000000.0, "interest_expense": null, "pretax_income": 3334000000.0, "income_tax": 830000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2504000000.0, "net_income_common": null, "eps_basic": 2.28, "eps_diluted": 2.27, "shares_basic": 1100174423.0, "shares_diluted": 1102053246.0, "dps_declared": 1.02, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-26-000063" ], "value_sources": { "revenue": [ "10-Q:0001283699-26-000063" ], "sga": [ "10-Q:0001283699-26-000063" ], "operating_income": [ "10-Q:0001283699-26-000063" ], "pretax_income": [ "10-Q:0001283699-26-000063" ], "income_tax": [ "10-Q:0001283699-26-000063" ], "net_income": [ "10-Q:0001283699-26-000063" ], "eps_basic": [ "10-Q:0001283699-26-000063" ], "eps_diluted": [ "10-Q:0001283699-26-000063" ], "shares_basic": [ "10-Q:0001283699-26-000063" ], "shares_diluted": [ "10-Q:0001283699-26-000063" ], "dps_declared": [ "10-Q:0001283699-26-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 22791000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 5834000000.0, "operating_income": 5490000000.0, "interest_expense": null, "pretax_income": 4328000000.0, "income_tax": 1089000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 3239000000.0, "net_income_common": null, "eps_basic": 2.99, "eps_diluted": 2.99, "shares_basic": 1081771279.0, "shares_diluted": 1082409636.0, "dps_declared": 1.02, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-26-000101" ], "value_sources": { "revenue": [ "10-Q:0001283699-26-000101" ], "sga": [ "10-Q:0001283699-26-000101" ], "operating_income": [ "10-Q:0001283699-26-000101" ], "pretax_income": [ "10-Q:0001283699-26-000101" ], "income_tax": [ "10-Q:0001283699-26-000101" ], "net_income": [ "10-Q:0001283699-26-000101" ], "eps_basic": [ "10-Q:0001283699-26-000101" ], "eps_diluted": [ "10-Q:0001283699-26-000101" ], "shares_basic": [ "10-Q:0001283699-26-000101" ], "shares_diluted": [ "10-Q:0001283699-26-000101" ], "dps_declared": [ "10-Q:0001283699-26-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 23584000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 6020000000.0, "operating_income": 5661000000.0, "interest_expense": null, "pretax_income": 4540000000.0, "income_tax": 1085000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 3455000000.0, "net_income_common": null, "eps_basic": 3.23, "eps_diluted": 3.22, "shares_basic": 1070648134.0, "shares_diluted": 1071630434.0, "dps_declared": 1.17, "operating_lease_cost": null }, "sources": [ "10-Q:0001283699-26-000129" ], "value_sources": { "revenue": [ "10-Q:0001283699-26-000129" ], "sga": [ "10-Q:0001283699-26-000129" ], "operating_income": [ "10-Q:0001283699-26-000129" ], "pretax_income": [ "10-Q:0001283699-26-000129" ], "income_tax": [ "10-Q:0001283699-26-000129" ], "net_income": [ "10-Q:0001283699-26-000129" ], "eps_basic": [ "10-Q:0001283699-26-000129" ], "eps_diluted": [ "10-Q:0001283699-26-000129" ], "shares_basic": [ "10-Q:0001283699-26-000129" ], "shares_diluted": [ "10-Q:0001283699-26-000129" ], "dps_declared": [ "10-Q:0001283699-26-000129" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 68397000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 18926000000.0, "operating_income": 6636000000.0, "interest_expense": null, "pretax_income": 3530000000.0, "income_tax": 786000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 3064000000.0, "net_income_common": null, "eps_basic": 2.68, "eps_diluted": 2.65, "shares_basic": 1144206326.0, "shares_diluted": 1154749428.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001283699-23-000016" ], "value_sources": { "revenue": [ "10-K:0001283699-23-000016" ], "sga": [ "10-K:0001283699-23-000016" ], "operating_income": [ "10-K:0001283699-23-000016" ], "pretax_income": [ "10-K:0001283699-23-000016" ], "income_tax": [ "10-K:0001283699-23-000016" ], "net_income": [ "10-K:0001283699-23-000016" ], "eps_basic": [ "10-K:0001283699-23-000016" ], "eps_diluted": [ "10-K:0001283699-23-000016" ], "shares_basic": [ "10-K:0001283699-23-000016" ], "shares_diluted": [ "10-K:0001283699-23-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 80118000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 20238000000.0, "operating_income": 6892000000.0, "interest_expense": null, "pretax_income": 3351000000.0, "income_tax": 327000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 3024000000.0, "net_income_common": null, "eps_basic": 2.42, "eps_diluted": 2.41, "shares_basic": 1247154988.0, "shares_diluted": 1254769926.0, "dps_declared": null, "operating_lease_cost": 5921000000.0 }, "sources": [ "10-K:0001283699-24-000008" ], "value_sources": { "revenue": [ "10-K:0001283699-24-000008" ], "sga": [ "10-K:0001283699-24-000008" ], "operating_income": [ "10-K:0001283699-24-000008" ], "pretax_income": [ "10-K:0001283699-24-000008" ], "income_tax": [ "10-K:0001283699-24-000008" ], "net_income": [ "10-K:0001283699-24-000008" ], "eps_basic": [ "10-K:0001283699-24-000008" ], "eps_diluted": [ "10-K:0001283699-24-000008" ], "shares_basic": [ "10-K:0001283699-24-000008" ], "shares_diluted": [ "10-K:0001283699-24-000008" ], "operating_lease_cost": [ "10-K:0001283699-24-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 79571000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 21607000000.0, "operating_income": 6543000000.0, "interest_expense": null, "pretax_income": 3146000000.0, "income_tax": 556000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2590000000.0, "net_income_common": null, "eps_basic": 2.07, "eps_diluted": 2.06, "shares_basic": 1249763934.0, "shares_diluted": 1255376769.0, "dps_declared": null, "operating_lease_cost": 6514000000.0 }, "sources": [ "10-K:0001283699-25-000012" ], "value_sources": { "revenue": [ "10-K:0001283699-25-000012" ], "sga": [ "10-K:0001283699-25-000012" ], "operating_income": [ "10-K:0001283699-25-000012" ], "pretax_income": [ "10-K:0001283699-25-000012" ], "income_tax": [ "10-K:0001283699-25-000012" ], "net_income": [ "10-K:0001283699-25-000012" ], "eps_basic": [ "10-K:0001283699-25-000012" ], "eps_diluted": [ "10-K:0001283699-25-000012" ], "shares_basic": [ "10-K:0001283699-25-000012" ], "shares_diluted": [ "10-K:0001283699-25-000012" ], "operating_lease_cost": [ "10-K:0001283699-25-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 78558000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 21311000000.0, "operating_income": 14266000000.0, "interest_expense": null, "pretax_income": 10999000000.0, "income_tax": 2682000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 8317000000.0, "net_income_common": null, "eps_basic": 7.02, "eps_diluted": 6.93, "shares_basic": 1185121562.0, "shares_diluted": 1200286264.0, "dps_declared": 0.65, "operating_lease_cost": 4987000000.0 }, "sources": [ "10-K:0001283699-26-000010" ], "value_sources": { "revenue": [ "10-K:0001283699-26-000010" ], "sga": [ "10-K:0001283699-26-000010" ], "operating_income": [ "10-K:0001283699-26-000010" ], "pretax_income": [ "10-K:0001283699-26-000010" ], "income_tax": [ "10-K:0001283699-26-000010" ], "net_income": [ "10-K:0001283699-26-000010" ], "eps_basic": [ "10-K:0001283699-26-000010" ], "eps_diluted": [ "10-K:0001283699-26-000010" ], "shares_basic": [ "10-K:0001283699-26-000010" ], "shares_diluted": [ "10-K:0001283699-26-000010" ], "dps_declared": [ "10-K:0001283699-26-000010" ], "operating_lease_cost": [ "10-K:0001283699-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 81400000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 20818000000.0, "operating_income": 18010000000.0, "interest_expense": null, "pretax_income": 14712000000.0, "income_tax": 3373000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 11339000000.0, "net_income_common": null, "eps_basic": 9.7, "eps_diluted": 9.66, "shares_basic": 1169195373.0, "shares_diluted": 1173213898.0, "dps_declared": 3.71, "operating_lease_cost": 4787000000.0 }, "sources": [ "10-K:0001283699-26-000010" ], "value_sources": { "revenue": [ "10-K:0001283699-26-000010" ], "sga": [ "10-K:0001283699-26-000010" ], "operating_income": [ "10-K:0001283699-26-000010" ], "pretax_income": [ "10-K:0001283699-26-000010" ], "income_tax": [ "10-K:0001283699-26-000010" ], "net_income": [ "10-K:0001283699-26-000010" ], "eps_basic": [ "10-K:0001283699-26-000010" ], "eps_diluted": [ "10-K:0001283699-26-000010" ], "shares_basic": [ "10-K:0001283699-26-000010" ], "shares_diluted": [ "10-K:0001283699-26-000010" ], "dps_declared": [ "10-K:0001283699-26-000010" ], "operating_lease_cost": [ "10-K:0001283699-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 88309000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 23470000000.0, "operating_income": 18279000000.0, "interest_expense": null, "pretax_income": 14281000000.0, "income_tax": 3289000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 10992000000.0, "net_income_common": null, "eps_basic": 9.75, "eps_diluted": 9.72, "shares_basic": 1127984348.0, "shares_diluted": 1131076251.0, "dps_declared": 3.8, "operating_lease_cost": 4945000000.0 }, "sources": [ "10-K:0001283699-26-000010" ], "value_sources": { "revenue": [ "10-K:0001283699-26-000010" ], "sga": [ "10-K:0001283699-26-000010" ], "operating_income": [ "10-K:0001283699-26-000010" ], "pretax_income": [ "10-K:0001283699-26-000010" ], "income_tax": [ "10-K:0001283699-26-000010" ], "net_income": [ "10-K:0001283699-26-000010" ], "eps_basic": [ "10-K:0001283699-26-000010" ], "eps_diluted": [ "10-K:0001283699-26-000010" ], "shares_basic": [ "10-K:0001283699-26-000010" ], "shares_diluted": [ "10-K:0001283699-26-000010" ], "dps_declared": [ "10-K:0001283699-26-000010" ], "operating_lease_cost": [ "10-K:0001283699-26-000010" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 1112000000.0, "short_term_investments": null, "receivables": 1836000000.0, "inventory": 1225000000.0, "current_assets": 9487000000.0, "ppe_net": 22149000000.0, "goodwill": 1930000000.0, "intangibles": 91000000.0, "total_assets": 87226000000.0, "accounts_payable": 6003000000.0, "short_term_borrowings": 0.0, "debt_current": null, "current_liabilities": 14756000000.0, "long_term_debt": 10959000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 28977000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 87226000000.0, "shares_outstanding": 861128106.0, "retained_earnings": -7949000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 12651000000.0, "operating_lease_liability_current": 2187000000.0, "operating_lease_liability_noncurrent": 10464000000.0, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": null, "operating_lease_payments_total": 14651000000.0, "operating_lease_imputed_interest": 2000000000.0, "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:0001283699-20-000106" ], "value_sources": { "cash": [ "10-Q:0001283699-20-000106" ], "receivables": [ "10-Q:0001283699-20-000106" ], "inventory": [ "10-Q:0001283699-20-000106" ], "current_assets": [ "10-Q:0001283699-20-000106" ], "ppe_net": [ "10-Q:0001283699-20-000106" ], "goodwill": [ "10-Q:0001283699-20-000106" ], "intangibles": [ "10-Q:0001283699-20-000106" ], "total_assets": [ "10-Q:0001283699-20-000106" ], "accounts_payable": [ "10-Q:0001283699-20-000106" ], "short_term_borrowings": [ "10-Q:0001283699-20-000106" ], "current_liabilities": [ "10-Q:0001283699-20-000106" ], "long_term_debt": [ "10-Q:0001283699-20-000106" ], "equity_parent": [ "10-Q:0001283699-20-000106" ], "liabilities_and_equity": [ "10-Q:0001283699-20-000106" ], "shares_outstanding": [ "10-Q:0001283699-20-000106" ], "retained_earnings": [ "10-Q:0001283699-20-000106" ], "operating_lease_liability": [ "10-Q:0001283699-20-000106" ], "operating_lease_liability_current": [ "10-Q:0001283699-20-000106" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-20-000106" ], "operating_lease_discount_rate": [ "10-Q:0001283699-20-000106" ], "operating_lease_payments_total": [ "10-Q:0001283699-20-000106" ], "operating_lease_imputed_interest": [ "10-Q:0001283699-20-000106" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 11076000000.0, "short_term_investments": null, "receivables": 3355000000.0, "inventory": 1549000000.0, "current_assets": 24321000000.0, "ppe_net": 38801000000.0, "goodwill": 10910000000.0, "intangibles": 6038000000.0, "total_assets": 187199000000.0, "accounts_payable": 9348000000.0, "short_term_borrowings": 3818000000.0, "debt_current": null, "current_liabilities": 23191000000.0, "long_term_debt": 62783000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 62996000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 187199000000.0, "shares_outstanding": 1237338994.0, "retained_earnings": -7839000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 19651000000.0, "operating_lease_liability_current": 4164000000.0, "operating_lease_liability_noncurrent": 15487000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": null, "operating_lease_payments_total": 22290000000.0, "operating_lease_imputed_interest": 2639000000.0, "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:0001283699-20-000165" ], "value_sources": { "cash": [ "10-Q:0001283699-20-000165" ], "receivables": [ "10-Q:0001283699-20-000165" ], "inventory": [ "10-Q:0001283699-20-000165" ], "current_assets": [ "10-Q:0001283699-20-000165" ], "ppe_net": [ "10-Q:0001283699-20-000165" ], "goodwill": [ "10-Q:0001283699-20-000165" ], "intangibles": [ "10-Q:0001283699-20-000165" ], "total_assets": [ "10-Q:0001283699-20-000165" ], "accounts_payable": [ "10-Q:0001283699-20-000165" ], "short_term_borrowings": [ "10-Q:0001283699-20-000165" ], "current_liabilities": [ "10-Q:0001283699-20-000165" ], "long_term_debt": [ "10-Q:0001283699-20-000165" ], "equity_parent": [ "10-Q:0001283699-20-000165" ], "liabilities_and_equity": [ "10-Q:0001283699-20-000165" ], "shares_outstanding": [ "10-Q:0001283699-20-000165" ], "retained_earnings": [ "10-Q:0001283699-20-000165" ], "operating_lease_liability": [ "10-Q:0001283699-20-000165" ], "operating_lease_liability_current": [ "10-Q:0001283699-20-000165" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-20-000165" ], "operating_lease_discount_rate": [ "10-Q:0001283699-20-000165" ], "operating_lease_payments_total": [ "10-Q:0001283699-20-000165" ], "operating_lease_imputed_interest": [ "10-Q:0001283699-20-000165" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 6571000000.0, "short_term_investments": null, "receivables": 4313000000.0, "inventory": 1931000000.0, "current_assets": 19465000000.0, "ppe_net": 38567000000.0, "goodwill": 10906000000.0, "intangibles": 5660000000.0, "total_assets": 192443000000.0, "accounts_payable": 8389000000.0, "short_term_borrowings": 3713000000.0, "debt_current": null, "current_liabilities": 19840000000.0, "long_term_debt": 58345000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 64487000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 192443000000.0, "shares_outstanding": 1240458618.0, "retained_earnings": -6586000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 30316000000.0, "operating_lease_liability_current": 3658000000.0, "operating_lease_liability_noncurrent": 26658000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": null, "operating_lease_payments_total": 38102000000.0, "operating_lease_imputed_interest": 7786000000.0, "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:0001283699-20-000193" ], "value_sources": { "cash": [ "10-Q:0001283699-20-000193" ], "receivables": [ "10-Q:0001283699-20-000193" ], "inventory": [ "10-Q:0001283699-20-000193" ], "current_assets": [ "10-Q:0001283699-20-000193" ], "ppe_net": [ "10-Q:0001283699-20-000193" ], "goodwill": [ "10-Q:0001283699-20-000193" ], "intangibles": [ "10-Q:0001283699-20-000193" ], "total_assets": [ "10-Q:0001283699-20-000193" ], "accounts_payable": [ "10-Q:0001283699-20-000193" ], "short_term_borrowings": [ "10-Q:0001283699-20-000193" ], "current_liabilities": [ "10-Q:0001283699-20-000193" ], "long_term_debt": [ "10-Q:0001283699-20-000193" ], "equity_parent": [ "10-Q:0001283699-20-000193" ], "liabilities_and_equity": [ "10-Q:0001283699-20-000193" ], "shares_outstanding": [ "10-Q:0001283699-20-000193" ], "retained_earnings": [ "10-Q:0001283699-20-000193" ], "operating_lease_liability": [ "10-Q:0001283699-20-000193" ], "operating_lease_liability_current": [ "10-Q:0001283699-20-000193" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-20-000193" ], "operating_lease_discount_rate": [ "10-Q:0001283699-20-000193" ], "operating_lease_payments_total": [ "10-Q:0001283699-20-000193" ], "operating_lease_imputed_interest": [ "10-Q:0001283699-20-000193" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 10385000000.0, "short_term_investments": null, "receivables": 4254000000.0, "inventory": 2527000000.0, "current_assets": 23885000000.0, "ppe_net": 41175000000.0, "goodwill": 11117000000.0, "intangibles": 5298000000.0, "total_assets": 200162000000.0, "accounts_payable": 10196000000.0, "short_term_borrowings": 4579000000.0, "debt_current": 4579000000.0, "current_liabilities": 21703000000.0, "long_term_debt": 61830000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 65344000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 200162000000.0, "shares_outstanding": 1241805706.0, "retained_earnings": -5836000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 30587000000.0, "operating_lease_liability_current": 3868000000.0, "operating_lease_liability_noncurrent": 26719000000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": null, "operating_lease_payments_total": 38102000000.0, "operating_lease_imputed_interest": 7515000000.0, "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-K:0001283699-21-000039", "10-K:0001283699-22-000018" ], "value_sources": { "cash": [ "10-K:0001283699-22-000018" ], "receivables": [ "10-K:0001283699-22-000018" ], "inventory": [ "10-K:0001283699-22-000018" ], "current_assets": [ "10-K:0001283699-22-000018" ], "ppe_net": [ "10-K:0001283699-22-000018" ], "goodwill": [ "10-K:0001283699-22-000018" ], "intangibles": [ "10-K:0001283699-22-000018" ], "total_assets": [ "10-K:0001283699-22-000018" ], "accounts_payable": [ "10-K:0001283699-22-000018" ], "short_term_borrowings": [ "10-K:0001283699-22-000018" ], "debt_current": [ "10-K:0001283699-22-000018" ], "current_liabilities": [ "10-K:0001283699-22-000018" ], "long_term_debt": [ "10-K:0001283699-22-000018" ], "equity_parent": [ "10-K:0001283699-22-000018" ], "liabilities_and_equity": [ "10-K:0001283699-22-000018" ], "shares_outstanding": [ "10-K:0001283699-22-000018" ], "retained_earnings": [ "10-K:0001283699-22-000018" ], "operating_lease_liability": [ "10-K:0001283699-21-000039" ], "operating_lease_liability_current": [ "10-K:0001283699-22-000018" ], "operating_lease_liability_noncurrent": [ "10-K:0001283699-22-000018" ], "operating_lease_discount_rate": [ "10-K:0001283699-22-000018" ], "operating_lease_payments_total": [ "10-K:0001283699-21-000039" ], "operating_lease_imputed_interest": [ "10-K:0001283699-21-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 6677000000.0, "short_term_investments": null, "receivables": 3592000000.0, "inventory": 2209000000.0, "current_assets": 18779000000.0, "ppe_net": 40549000000.0, "goodwill": 11158000000.0, "intangibles": 4892000000.0, "total_assets": 203332000000.0, "accounts_payable": 8712000000.0, "short_term_borrowings": 4423000000.0, "debt_current": null, "current_liabilities": 19495000000.0, "long_term_debt": 66395000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 66377000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 203332000000.0, "shares_outstanding": 1246773175.0, "retained_earnings": -4903000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3498000000.0, "operating_lease_liability_noncurrent": 26602000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-21-000088" ], "value_sources": { "cash": [ "10-Q:0001283699-21-000088" ], "receivables": [ "10-Q:0001283699-21-000088" ], "inventory": [ "10-Q:0001283699-21-000088" ], "current_assets": [ "10-Q:0001283699-21-000088" ], "ppe_net": [ "10-Q:0001283699-21-000088" ], "goodwill": [ "10-Q:0001283699-21-000088" ], "intangibles": [ "10-Q:0001283699-21-000088" ], "total_assets": [ "10-Q:0001283699-21-000088" ], "accounts_payable": [ "10-Q:0001283699-21-000088" ], "short_term_borrowings": [ "10-Q:0001283699-21-000088" ], "current_liabilities": [ "10-Q:0001283699-21-000088" ], "long_term_debt": [ "10-Q:0001283699-21-000088" ], "equity_parent": [ "10-Q:0001283699-21-000088" ], "liabilities_and_equity": [ "10-Q:0001283699-21-000088" ], "shares_outstanding": [ "10-Q:0001283699-21-000088" ], "retained_earnings": [ "10-Q:0001283699-21-000088" ], "operating_lease_liability_current": [ "10-Q:0001283699-21-000088" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-21-000088" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 7793000000.0, "short_term_investments": null, "receivables": 4528000000.0, "inventory": 1707000000.0, "current_assets": 20570000000.0, "ppe_net": 39752000000.0, "goodwill": 11152000000.0, "intangibles": 4600000000.0, "total_assets": 204124000000.0, "accounts_payable": 8411000000.0, "short_term_borrowings": 4648000000.0, "debt_current": null, "current_liabilities": 21837000000.0, "long_term_debt": 65897000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 67470000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 204124000000.0, "shares_outstanding": 1247920536.0, "retained_earnings": -3925000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3577000000.0, "operating_lease_liability_noncurrent": 26515000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-21-000150" ], "value_sources": { "cash": [ "10-Q:0001283699-21-000150" ], "receivables": [ "10-Q:0001283699-21-000150" ], "inventory": [ "10-Q:0001283699-21-000150" ], "current_assets": [ "10-Q:0001283699-21-000150" ], "ppe_net": [ "10-Q:0001283699-21-000150" ], "goodwill": [ "10-Q:0001283699-21-000150" ], "intangibles": [ "10-Q:0001283699-21-000150" ], "total_assets": [ "10-Q:0001283699-21-000150" ], "accounts_payable": [ "10-Q:0001283699-21-000150" ], "short_term_borrowings": [ "10-Q:0001283699-21-000150" ], "current_liabilities": [ "10-Q:0001283699-21-000150" ], "long_term_debt": [ "10-Q:0001283699-21-000150" ], "equity_parent": [ "10-Q:0001283699-21-000150" ], "liabilities_and_equity": [ "10-Q:0001283699-21-000150" ], "shares_outstanding": [ "10-Q:0001283699-21-000150" ], "retained_earnings": [ "10-Q:0001283699-21-000150" ], "operating_lease_liability_current": [ "10-Q:0001283699-21-000150" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-21-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 4055000000.0, "short_term_investments": null, "receivables": 4109000000.0, "inventory": 1762000000.0, "current_assets": 16772000000.0, "ppe_net": 39355000000.0, "goodwill": 12188000000.0, "intangibles": 5047000000.0, "total_assets": 202125000000.0, "accounts_payable": 8735000000.0, "short_term_borrowings": 2096000000.0, "debt_current": null, "current_liabilities": 19247000000.0, "long_term_debt": 66645000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 68427000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 202125000000.0, "shares_outstanding": 1249035065.0, "retained_earnings": -3234000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 29356000000.0, "operating_lease_liability_current": 3077000000.0, "operating_lease_liability_noncurrent": 26279000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": 35996000000.0, "operating_lease_imputed_interest": 6640000000.0, "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:0001283699-21-000169" ], "value_sources": { "cash": [ "10-Q:0001283699-21-000169" ], "receivables": [ "10-Q:0001283699-21-000169" ], "inventory": [ "10-Q:0001283699-21-000169" ], "current_assets": [ "10-Q:0001283699-21-000169" ], "ppe_net": [ "10-Q:0001283699-21-000169" ], "goodwill": [ "10-Q:0001283699-21-000169" ], "intangibles": [ "10-Q:0001283699-21-000169" ], "total_assets": [ "10-Q:0001283699-21-000169" ], "accounts_payable": [ "10-Q:0001283699-21-000169" ], "short_term_borrowings": [ "10-Q:0001283699-21-000169" ], "current_liabilities": [ "10-Q:0001283699-21-000169" ], "long_term_debt": [ "10-Q:0001283699-21-000169" ], "equity_parent": [ "10-Q:0001283699-21-000169" ], "liabilities_and_equity": [ "10-Q:0001283699-21-000169" ], "shares_outstanding": [ "10-Q:0001283699-21-000169" ], "retained_earnings": [ "10-Q:0001283699-21-000169" ], "operating_lease_liability": [ "10-Q:0001283699-21-000169" ], "operating_lease_liability_current": [ "10-Q:0001283699-21-000169" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-21-000169" ], "operating_lease_payments_total": [ "10-Q:0001283699-21-000169" ], "operating_lease_imputed_interest": [ "10-Q:0001283699-21-000169" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 6631000000.0, "short_term_investments": null, "receivables": 4194000000.0, "inventory": 2567000000.0, "current_assets": 20891000000.0, "ppe_net": 39803000000.0, "goodwill": 12188000000.0, "intangibles": 4733000000.0, "total_assets": 206563000000.0, "accounts_payable": 11405000000.0, "short_term_borrowings": 3378000000.0, "debt_current": 3378000000.0, "current_liabilities": 23499000000.0, "long_term_debt": 67076000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 69102000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 206563000000.0, "shares_outstanding": 1249213681.0, "retained_earnings": -2812000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 29243000000.0, "operating_lease_liability_current": 3425000000.0, "operating_lease_liability_noncurrent": 25818000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": null, "operating_lease_payments_total": 35652000000.0, "operating_lease_imputed_interest": 6409000000.0, "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-K:0001283699-22-000018", "10-K:0001283699-23-000016" ], "value_sources": { "cash": [ "10-K:0001283699-23-000016" ], "receivables": [ "10-K:0001283699-23-000016" ], "inventory": [ "10-K:0001283699-23-000016" ], "current_assets": [ "10-K:0001283699-23-000016" ], "ppe_net": [ "10-K:0001283699-23-000016" ], "goodwill": [ "10-K:0001283699-23-000016" ], "intangibles": [ "10-K:0001283699-23-000016" ], "total_assets": [ "10-K:0001283699-23-000016" ], "accounts_payable": [ "10-K:0001283699-23-000016" ], "short_term_borrowings": [ "10-K:0001283699-23-000016" ], "debt_current": [ "10-K:0001283699-23-000016" ], "current_liabilities": [ "10-K:0001283699-23-000016" ], "long_term_debt": [ "10-K:0001283699-23-000016" ], "equity_parent": [ "10-K:0001283699-23-000016" ], "liabilities_and_equity": [ "10-K:0001283699-23-000016" ], "shares_outstanding": [ "10-K:0001283699-23-000016" ], "retained_earnings": [ "10-K:0001283699-23-000016" ], "operating_lease_liability": [ "10-K:0001283699-22-000018" ], "operating_lease_liability_current": [ "10-K:0001283699-23-000016" ], "operating_lease_liability_noncurrent": [ "10-K:0001283699-23-000016" ], "operating_lease_discount_rate": [ "10-K:0001283699-23-000016" ], "operating_lease_payments_total": [ "10-K:0001283699-22-000018" ], "operating_lease_imputed_interest": [ "10-K:0001283699-22-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 3245000000.0, "short_term_investments": null, "receivables": 4016000000.0, "inventory": 2715000000.0, "current_assets": 17455000000.0, "ppe_net": 40006000000.0, "goodwill": 12234000000.0, "intangibles": 4448000000.0, "total_assets": 210653000000.0, "accounts_payable": 11134000000.0, "short_term_borrowings": 2865000000.0, "debt_current": null, "current_liabilities": 21423000000.0, "long_term_debt": 66861000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 69976000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 210653000000.0, "shares_outstanding": 1253352700.0, "retained_earnings": -2099000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 34439000000.0, "operating_lease_liability_current": 3252000000.0, "operating_lease_liability_noncurrent": 31187000000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": null, "operating_lease_payments_total": 43117000000.0, "operating_lease_imputed_interest": 8678000000.0, "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:0001283699-22-000084" ], "value_sources": { "cash": [ "10-Q:0001283699-22-000084" ], "receivables": [ "10-Q:0001283699-22-000084" ], "inventory": [ "10-Q:0001283699-22-000084" ], "current_assets": [ "10-Q:0001283699-22-000084" ], "ppe_net": [ "10-Q:0001283699-22-000084" ], "goodwill": [ "10-Q:0001283699-22-000084" ], "intangibles": [ "10-Q:0001283699-22-000084" ], "total_assets": [ "10-Q:0001283699-22-000084" ], "accounts_payable": [ "10-Q:0001283699-22-000084" ], "short_term_borrowings": [ "10-Q:0001283699-22-000084" ], "current_liabilities": [ "10-Q:0001283699-22-000084" ], "long_term_debt": [ "10-Q:0001283699-22-000084" ], "equity_parent": [ "10-Q:0001283699-22-000084" ], "liabilities_and_equity": [ "10-Q:0001283699-22-000084" ], "shares_outstanding": [ "10-Q:0001283699-22-000084" ], "retained_earnings": [ "10-Q:0001283699-22-000084" ], "operating_lease_liability": [ "10-Q:0001283699-22-000084" ], "operating_lease_liability_current": [ "10-Q:0001283699-22-000084" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-22-000084" ], "operating_lease_discount_rate": [ "10-Q:0001283699-22-000084" ], "operating_lease_payments_total": [ "10-Q:0001283699-22-000084" ], "operating_lease_imputed_interest": [ "10-Q:0001283699-22-000084" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 3151000000.0, "short_term_investments": null, "receivables": 4466000000.0, "inventory": 2243000000.0, "current_assets": 17476000000.0, "ppe_net": 40245000000.0, "goodwill": 12234000000.0, "intangibles": 4140000000.0, "total_assets": 209463000000.0, "accounts_payable": 11182000000.0, "short_term_borrowings": 2942000000.0, "debt_current": null, "current_liabilities": 20622000000.0, "long_term_debt": 66552000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 70034000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 209463000000.0, "shares_outstanding": 1254010072.0, "retained_earnings": -2207000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 34264000000.0, "operating_lease_liability_current": 3348000000.0, "operating_lease_liability_noncurrent": 30916000000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": null, "operating_lease_payments_total": 42699000000.0, "operating_lease_imputed_interest": 8435000000.0, "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:0001283699-22-000117" ], "value_sources": { "cash": [ "10-Q:0001283699-22-000117" ], "receivables": [ "10-Q:0001283699-22-000117" ], "inventory": [ "10-Q:0001283699-22-000117" ], "current_assets": [ "10-Q:0001283699-22-000117" ], "ppe_net": [ "10-Q:0001283699-22-000117" ], "goodwill": [ "10-Q:0001283699-22-000117" ], "intangibles": [ "10-Q:0001283699-22-000117" ], "total_assets": [ "10-Q:0001283699-22-000117" ], "accounts_payable": [ "10-Q:0001283699-22-000117" ], "short_term_borrowings": [ "10-Q:0001283699-22-000117" ], "current_liabilities": [ "10-Q:0001283699-22-000117" ], "long_term_debt": [ "10-Q:0001283699-22-000117" ], "equity_parent": [ "10-Q:0001283699-22-000117" ], "liabilities_and_equity": [ "10-Q:0001283699-22-000117" ], "shares_outstanding": [ "10-Q:0001283699-22-000117" ], "retained_earnings": [ "10-Q:0001283699-22-000117" ], "operating_lease_liability": [ "10-Q:0001283699-22-000117" ], "operating_lease_liability_current": [ "10-Q:0001283699-22-000117" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-22-000117" ], "operating_lease_discount_rate": [ "10-Q:0001283699-22-000117" ], "operating_lease_payments_total": [ "10-Q:0001283699-22-000117" ], "operating_lease_imputed_interest": [ "10-Q:0001283699-22-000117" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 6888000000.0, "short_term_investments": null, "receivables": 4324000000.0, "inventory": 2247000000.0, "current_assets": 21427000000.0, "ppe_net": 41034000000.0, "goodwill": 12234000000.0, "intangibles": 3763000000.0, "total_assets": 213499000000.0, "accounts_payable": 11971000000.0, "short_term_borrowings": 7398000000.0, "debt_current": null, "current_liabilities": 26362000000.0, "long_term_debt": 64834000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 70150000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 213499000000.0, "shares_outstanding": 1250104426.0, "retained_earnings": -1699000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 33957000000.0, "operating_lease_liability_current": 3367000000.0, "operating_lease_liability_noncurrent": 30271000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": null, "operating_lease_payments_total": 42243000000.0, "operating_lease_imputed_interest": 8286000000.0, "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:0001283699-22-000141" ], "value_sources": { "cash": [ "10-Q:0001283699-22-000141" ], "receivables": [ "10-Q:0001283699-22-000141" ], "inventory": [ "10-Q:0001283699-22-000141" ], "current_assets": [ "10-Q:0001283699-22-000141" ], "ppe_net": [ "10-Q:0001283699-22-000141" ], "goodwill": [ "10-Q:0001283699-22-000141" ], "intangibles": [ "10-Q:0001283699-22-000141" ], "total_assets": [ "10-Q:0001283699-22-000141" ], "accounts_payable": [ "10-Q:0001283699-22-000141" ], "short_term_borrowings": [ "10-Q:0001283699-22-000141" ], "current_liabilities": [ "10-Q:0001283699-22-000141" ], "long_term_debt": [ "10-Q:0001283699-22-000141" ], "equity_parent": [ "10-Q:0001283699-22-000141" ], "liabilities_and_equity": [ "10-Q:0001283699-22-000141" ], "shares_outstanding": [ "10-Q:0001283699-22-000141" ], "retained_earnings": [ "10-Q:0001283699-22-000141" ], "operating_lease_liability": [ "10-Q:0001283699-22-000141" ], "operating_lease_liability_current": [ "10-Q:0001283699-22-000141" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-22-000141" ], "operating_lease_discount_rate": [ "10-Q:0001283699-22-000141" ], "operating_lease_payments_total": [ "10-Q:0001283699-22-000141" ], "operating_lease_imputed_interest": [ "10-Q:0001283699-22-000141" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 4507000000.0, "short_term_investments": null, "receivables": 4445000000.0, "inventory": 1884000000.0, "current_assets": 19067000000.0, "ppe_net": 42086000000.0, "goodwill": 12234000000.0, "intangibles": 3508000000.0, "total_assets": 211338000000.0, "accounts_payable": 12275000000.0, "short_term_borrowings": 5164000000.0, "debt_current": 5164000000.0, "current_liabilities": 24742000000.0, "long_term_debt": 66796000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 69656000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 211338000000.0, "shares_outstanding": 1233960078.0, "retained_earnings": -223000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 33676000000.0, "operating_lease_liability_current": 3512000000.0, "operating_lease_liability_noncurrent": 29855000000.0, "operating_lease_discount_rate": 0.041, "operating_lease_payments_y1": null, "operating_lease_payments_total": 41780000000.0, "operating_lease_imputed_interest": 8104000000.0, "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-K:0001283699-23-000016", "10-K:0001283699-24-000008" ], "value_sources": { "cash": [ "10-K:0001283699-24-000008" ], "receivables": [ "10-K:0001283699-24-000008" ], "inventory": [ "10-K:0001283699-24-000008" ], "current_assets": [ "10-K:0001283699-24-000008" ], "ppe_net": [ "10-K:0001283699-24-000008" ], "goodwill": [ "10-K:0001283699-24-000008" ], "intangibles": [ "10-K:0001283699-24-000008" ], "total_assets": [ "10-K:0001283699-24-000008" ], "accounts_payable": [ "10-K:0001283699-24-000008" ], "short_term_borrowings": [ "10-K:0001283699-24-000008" ], "debt_current": [ "10-K:0001283699-23-000016" ], "current_liabilities": [ "10-K:0001283699-24-000008" ], "long_term_debt": [ "10-K:0001283699-24-000008" ], "equity_parent": [ "10-K:0001283699-24-000008" ], "liabilities_and_equity": [ "10-K:0001283699-24-000008" ], "shares_outstanding": [ "10-K:0001283699-24-000008" ], "retained_earnings": [ "10-K:0001283699-24-000008" ], "operating_lease_liability": [ "10-K:0001283699-23-000016" ], "operating_lease_liability_current": [ "10-K:0001283699-24-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0001283699-24-000008" ], "operating_lease_discount_rate": [ "10-K:0001283699-24-000008" ], "operating_lease_payments_total": [ "10-K:0001283699-23-000016" ], "operating_lease_imputed_interest": [ "10-K:0001283699-23-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 4540000000.0, "short_term_investments": null, "receivables": 4366000000.0, "inventory": 1741000000.0, "current_assets": 18876000000.0, "ppe_net": 42053000000.0, "goodwill": 12234000000.0, "intangibles": 3245000000.0, "total_assets": 210173000000.0, "accounts_payable": 11091000000.0, "short_term_borrowings": 5215000000.0, "debt_current": null, "current_liabilities": 23846000000.0, "long_term_debt": 68035000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 66925000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 210173000000.0, "shares_outstanding": 1204696325.0, "retained_earnings": 1717000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3441000000.0, "operating_lease_liability_noncurrent": 29379000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-23-000087" ], "value_sources": { "cash": [ "10-Q:0001283699-23-000087" ], "receivables": [ "10-Q:0001283699-23-000087" ], "inventory": [ "10-Q:0001283699-23-000087" ], "current_assets": [ "10-Q:0001283699-23-000087" ], "ppe_net": [ "10-Q:0001283699-23-000087" ], "goodwill": [ "10-Q:0001283699-23-000087" ], "intangibles": [ "10-Q:0001283699-23-000087" ], "total_assets": [ "10-Q:0001283699-23-000087" ], "accounts_payable": [ "10-Q:0001283699-23-000087" ], "short_term_borrowings": [ "10-Q:0001283699-23-000087" ], "current_liabilities": [ "10-Q:0001283699-23-000087" ], "long_term_debt": [ "10-Q:0001283699-23-000087" ], "equity_parent": [ "10-Q:0001283699-23-000087" ], "liabilities_and_equity": [ "10-Q:0001283699-23-000087" ], "shares_outstanding": [ "10-Q:0001283699-23-000087" ], "retained_earnings": [ "10-Q:0001283699-23-000087" ], "operating_lease_liability_current": [ "10-Q:0001283699-23-000087" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-23-000087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 6647000000.0, "short_term_investments": null, "receivables": 4592000000.0, "inventory": 1373000000.0, "current_assets": 20237000000.0, "ppe_net": 41804000000.0, "goodwill": 12234000000.0, "intangibles": 3032000000.0, "total_assets": 210602000000.0, "accounts_payable": 9872000000.0, "short_term_borrowings": 7731000000.0, "debt_current": null, "current_liabilities": 24569000000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 65750000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 210602000000.0, "shares_outstanding": 1180398748.0, "retained_earnings": 3938000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3289000000.0, "operating_lease_liability_noncurrent": 29053000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-23-000134" ], "value_sources": { "cash": [ "10-Q:0001283699-23-000134" ], "receivables": [ "10-Q:0001283699-23-000134" ], "inventory": [ "10-Q:0001283699-23-000134" ], "current_assets": [ "10-Q:0001283699-23-000134" ], "ppe_net": [ "10-Q:0001283699-23-000134" ], "goodwill": [ "10-Q:0001283699-23-000134" ], "intangibles": [ "10-Q:0001283699-23-000134" ], "total_assets": [ "10-Q:0001283699-23-000134" ], "accounts_payable": [ "10-Q:0001283699-23-000134" ], "short_term_borrowings": [ "10-Q:0001283699-23-000134" ], "current_liabilities": [ "10-Q:0001283699-23-000134" ], "equity_parent": [ "10-Q:0001283699-23-000134" ], "liabilities_and_equity": [ "10-Q:0001283699-23-000134" ], "shares_outstanding": [ "10-Q:0001283699-23-000134" ], "retained_earnings": [ "10-Q:0001283699-23-000134" ], "operating_lease_liability_current": [ "10-Q:0001283699-23-000134" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-23-000134" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 5030000000.0, "short_term_investments": null, "receivables": 4500000000.0, "inventory": 1685000000.0, "current_assets": 18669000000.0, "ppe_net": 41080000000.0, "goodwill": 12234000000.0, "intangibles": 2824000000.0, "total_assets": 208579000000.0, "accounts_payable": 9665000000.0, "short_term_borrowings": 3437000000.0, "debt_current": null, "current_liabilities": 21711000000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 64698000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 208579000000.0, "shares_outstanding": 1161979708.0, "retained_earnings": 5335000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3545000000.0, "operating_lease_liability_noncurrent": 28677000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-23-000151" ], "value_sources": { "cash": [ "10-Q:0001283699-23-000151" ], "receivables": [ "10-Q:0001283699-23-000151" ], "inventory": [ "10-Q:0001283699-23-000151" ], "current_assets": [ "10-Q:0001283699-23-000151" ], "ppe_net": [ "10-Q:0001283699-23-000151" ], "goodwill": [ "10-Q:0001283699-23-000151" ], "intangibles": [ "10-Q:0001283699-23-000151" ], "total_assets": [ "10-Q:0001283699-23-000151" ], "accounts_payable": [ "10-Q:0001283699-23-000151" ], "short_term_borrowings": [ "10-Q:0001283699-23-000151" ], "current_liabilities": [ "10-Q:0001283699-23-000151" ], "equity_parent": [ "10-Q:0001283699-23-000151" ], "liabilities_and_equity": [ "10-Q:0001283699-23-000151" ], "shares_outstanding": [ "10-Q:0001283699-23-000151" ], "retained_earnings": [ "10-Q:0001283699-23-000151" ], "operating_lease_liability_current": [ "10-Q:0001283699-23-000151" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-23-000151" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 5135000000.0, "short_term_investments": null, "receivables": 4692000000.0, "inventory": 1678000000.0, "current_assets": 19015000000.0, "ppe_net": 40432000000.0, "goodwill": 12234000000.0, "intangibles": 2618000000.0, "total_assets": 207682000000.0, "accounts_payable": 10373000000.0, "short_term_borrowings": 3619000000.0, "debt_current": null, "current_liabilities": 20928000000.0, "long_term_debt": 71399000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 64715000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 207682000000.0, "shares_outstanding": 1195807331.0, "retained_earnings": 7347000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 31795000000.0, "operating_lease_liability_current": 3555000000.0, "operating_lease_liability_noncurrent": 28240000000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": null, "operating_lease_payments_total": 39034000000.0, "operating_lease_imputed_interest": 7239000000.0, "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-K:0001283699-24-000008", "10-K:0001283699-25-000012" ], "value_sources": { "cash": [ "10-K:0001283699-25-000012" ], "receivables": [ "10-K:0001283699-25-000012" ], "inventory": [ "10-K:0001283699-25-000012" ], "current_assets": [ "10-K:0001283699-25-000012" ], "ppe_net": [ "10-K:0001283699-25-000012" ], "goodwill": [ "10-K:0001283699-25-000012" ], "intangibles": [ "10-K:0001283699-25-000012" ], "total_assets": [ "10-K:0001283699-25-000012" ], "accounts_payable": [ "10-K:0001283699-25-000012" ], "short_term_borrowings": [ "10-K:0001283699-25-000012" ], "current_liabilities": [ "10-K:0001283699-25-000012" ], "long_term_debt": [ "10-K:0001283699-25-000012" ], "equity_parent": [ "10-K:0001283699-25-000012" ], "liabilities_and_equity": [ "10-K:0001283699-25-000012" ], "shares_outstanding": [ "10-K:0001283699-25-000012" ], "retained_earnings": [ "10-K:0001283699-25-000012" ], "operating_lease_liability": [ "10-K:0001283699-24-000008" ], "operating_lease_liability_current": [ "10-K:0001283699-25-000012" ], "operating_lease_liability_noncurrent": [ "10-K:0001283699-25-000012" ], "operating_lease_discount_rate": [ "10-K:0001283699-25-000012" ], "operating_lease_payments_total": [ "10-K:0001283699-24-000008" ], "operating_lease_imputed_interest": [ "10-K:0001283699-24-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 6708000000.0, "short_term_investments": null, "receivables": 4253000000.0, "inventory": 1521000000.0, "current_assets": 19295000000.0, "ppe_net": 39286000000.0, "goodwill": 12234000000.0, "intangibles": 2445000000.0, "total_assets": 206268000000.0, "accounts_payable": 7720000000.0, "short_term_borrowings": 5356000000.0, "debt_current": null, "current_liabilities": 20563000000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 62074000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 206268000000.0, "shares_outstanding": 1177240110.0, "retained_earnings": 8196000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3443000000.0, "operating_lease_liability_noncurrent": 27827000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-24-000065" ], "value_sources": { "cash": [ "10-Q:0001283699-24-000065" ], "receivables": [ "10-Q:0001283699-24-000065" ], "inventory": [ "10-Q:0001283699-24-000065" ], "current_assets": [ "10-Q:0001283699-24-000065" ], "ppe_net": [ "10-Q:0001283699-24-000065" ], "goodwill": [ "10-Q:0001283699-24-000065" ], "intangibles": [ "10-Q:0001283699-24-000065" ], "total_assets": [ "10-Q:0001283699-24-000065" ], "accounts_payable": [ "10-Q:0001283699-24-000065" ], "short_term_borrowings": [ "10-Q:0001283699-24-000065" ], "current_liabilities": [ "10-Q:0001283699-24-000065" ], "equity_parent": [ "10-Q:0001283699-24-000065" ], "liabilities_and_equity": [ "10-Q:0001283699-24-000065" ], "shares_outstanding": [ "10-Q:0001283699-24-000065" ], "retained_earnings": [ "10-Q:0001283699-24-000065" ], "operating_lease_liability_current": [ "10-Q:0001283699-24-000065" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-24-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 6417000000.0, "short_term_investments": null, "receivables": 4563000000.0, "inventory": 1319000000.0, "current_assets": 19297000000.0, "ppe_net": 38222000000.0, "goodwill": 13015000000.0, "intangibles": 2978000000.0, "total_assets": 208557000000.0, "accounts_payable": 7591000000.0, "short_term_borrowings": 5867000000.0, "debt_current": null, "current_liabilities": 23038000000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 62636000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 208557000000.0, "shares_outstanding": 1166772891.0, "retained_earnings": 10360000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3202000000.0, "operating_lease_liability_noncurrent": 27272000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-24-000111" ], "value_sources": { "cash": [ "10-Q:0001283699-24-000111" ], "receivables": [ "10-Q:0001283699-24-000111" ], "inventory": [ "10-Q:0001283699-24-000111" ], "current_assets": [ "10-Q:0001283699-24-000111" ], "ppe_net": [ "10-Q:0001283699-24-000111" ], "goodwill": [ "10-Q:0001283699-24-000111" ], "intangibles": [ "10-Q:0001283699-24-000111" ], "total_assets": [ "10-Q:0001283699-24-000111" ], "accounts_payable": [ "10-Q:0001283699-24-000111" ], "short_term_borrowings": [ "10-Q:0001283699-24-000111" ], "current_liabilities": [ "10-Q:0001283699-24-000111" ], "equity_parent": [ "10-Q:0001283699-24-000111" ], "liabilities_and_equity": [ "10-Q:0001283699-24-000111" ], "shares_outstanding": [ "10-Q:0001283699-24-000111" ], "retained_earnings": [ "10-Q:0001283699-24-000111" ], "operating_lease_liability_current": [ "10-Q:0001283699-24-000111" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-24-000111" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 9754000000.0, "short_term_investments": null, "receivables": 4286000000.0, "inventory": 1789000000.0, "current_assets": 22531000000.0, "ppe_net": 37603000000.0, "goodwill": 13015000000.0, "intangibles": 2762000000.0, "total_assets": 210742000000.0, "accounts_payable": 7496000000.0, "short_term_borrowings": 5851000000.0, "debt_current": null, "current_liabilities": 20955000000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 64250000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 210742000000.0, "shares_outstanding": 1164613922.0, "retained_earnings": 12401000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3328000000.0, "operating_lease_liability_noncurrent": 26821000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-24-000142" ], "value_sources": { "cash": [ "10-Q:0001283699-24-000142" ], "receivables": [ "10-Q:0001283699-24-000142" ], "inventory": [ "10-Q:0001283699-24-000142" ], "current_assets": [ "10-Q:0001283699-24-000142" ], "ppe_net": [ "10-Q:0001283699-24-000142" ], "goodwill": [ "10-Q:0001283699-24-000142" ], "intangibles": [ "10-Q:0001283699-24-000142" ], "total_assets": [ "10-Q:0001283699-24-000142" ], "accounts_payable": [ "10-Q:0001283699-24-000142" ], "short_term_borrowings": [ "10-Q:0001283699-24-000142" ], "current_liabilities": [ "10-Q:0001283699-24-000142" ], "equity_parent": [ "10-Q:0001283699-24-000142" ], "liabilities_and_equity": [ "10-Q:0001283699-24-000142" ], "shares_outstanding": [ "10-Q:0001283699-24-000142" ], "retained_earnings": [ "10-Q:0001283699-24-000142" ], "operating_lease_liability_current": [ "10-Q:0001283699-24-000142" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-24-000142" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 5409000000.0, "short_term_investments": null, "receivables": 4276000000.0, "inventory": 1607000000.0, "current_assets": 18404000000.0, "ppe_net": 38533000000.0, "goodwill": 13005000000.0, "intangibles": 2512000000.0, "total_assets": 208035000000.0, "accounts_payable": 8463000000.0, "short_term_borrowings": 4068000000.0, "debt_current": null, "current_liabilities": 20174000000.0, "long_term_debt": 74197000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 61741000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 208035000000.0, "shares_outstanding": 1144579681.0, "retained_earnings": 14384000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 29690000000.0, "operating_lease_liability_current": 3281000000.0, "operating_lease_liability_noncurrent": 26408000000.0, "operating_lease_discount_rate": 0.044, "operating_lease_payments_y1": null, "operating_lease_payments_total": 35889000000.0, "operating_lease_imputed_interest": 6199000000.0, "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-K:0001283699-25-000012", "10-K:0001283699-26-000010" ], "value_sources": { "cash": [ "10-K:0001283699-26-000010" ], "receivables": [ "10-K:0001283699-26-000010" ], "inventory": [ "10-K:0001283699-26-000010" ], "current_assets": [ "10-K:0001283699-26-000010" ], "ppe_net": [ "10-K:0001283699-26-000010" ], "goodwill": [ "10-K:0001283699-26-000010" ], "intangibles": [ "10-K:0001283699-26-000010" ], "total_assets": [ "10-K:0001283699-26-000010" ], "accounts_payable": [ "10-K:0001283699-26-000010" ], "short_term_borrowings": [ "10-K:0001283699-26-000010" ], "current_liabilities": [ "10-K:0001283699-26-000010" ], "long_term_debt": [ "10-K:0001283699-26-000010" ], "equity_parent": [ "10-K:0001283699-26-000010" ], "liabilities_and_equity": [ "10-K:0001283699-26-000010" ], "shares_outstanding": [ "10-K:0001283699-26-000010" ], "retained_earnings": [ "10-K:0001283699-26-000010" ], "operating_lease_liability": [ "10-K:0001283699-25-000012" ], "operating_lease_liability_current": [ "10-K:0001283699-26-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0001283699-26-000010" ], "operating_lease_discount_rate": [ "10-K:0001283699-26-000010" ], "operating_lease_payments_total": [ "10-K:0001283699-25-000012" ], "operating_lease_imputed_interest": [ "10-K:0001283699-25-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 12003000000.0, "short_term_investments": null, "receivables": 4392000000.0, "inventory": 1937000000.0, "current_assets": 27441000000.0, "ppe_net": 37897000000.0, "goodwill": 13467000000.0, "intangibles": 2618000000.0, "total_assets": 214633000000.0, "accounts_payable": 7900000000.0, "short_term_borrowings": 8214000000.0, "debt_current": null, "current_liabilities": 23629000000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 61105000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 214633000000.0, "shares_outstanding": 1137339578.0, "retained_earnings": 16342000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3305000000.0, "operating_lease_liability_noncurrent": 25974000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-25-000079" ], "value_sources": { "cash": [ "10-Q:0001283699-25-000079" ], "receivables": [ "10-Q:0001283699-25-000079" ], "inventory": [ "10-Q:0001283699-25-000079" ], "current_assets": [ "10-Q:0001283699-25-000079" ], "ppe_net": [ "10-Q:0001283699-25-000079" ], "goodwill": [ "10-Q:0001283699-25-000079" ], "intangibles": [ "10-Q:0001283699-25-000079" ], "total_assets": [ "10-Q:0001283699-25-000079" ], "accounts_payable": [ "10-Q:0001283699-25-000079" ], "short_term_borrowings": [ "10-Q:0001283699-25-000079" ], "current_liabilities": [ "10-Q:0001283699-25-000079" ], "equity_parent": [ "10-Q:0001283699-25-000079" ], "liabilities_and_equity": [ "10-Q:0001283699-25-000079" ], "shares_outstanding": [ "10-Q:0001283699-25-000079" ], "retained_earnings": [ "10-Q:0001283699-25-000079" ], "operating_lease_liability_current": [ "10-Q:0001283699-25-000079" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-25-000079" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 10259000000.0, "short_term_investments": null, "receivables": 4598000000.0, "inventory": 1690000000.0, "current_assets": 26772000000.0, "ppe_net": 37481000000.0, "goodwill": 13460000000.0, "intangibles": 2438000000.0, "total_assets": 212643000000.0, "accounts_payable": 7802000000.0, "short_term_borrowings": 6408000000.0, "debt_current": null, "current_liabilities": 22102000000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 61107000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 212643000000.0, "shares_outstanding": 1127450618.0, "retained_earnings": 18576000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3343000000.0, "operating_lease_liability_noncurrent": 25646000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-25-000117" ], "value_sources": { "cash": [ "10-Q:0001283699-25-000117" ], "receivables": [ "10-Q:0001283699-25-000117" ], "inventory": [ "10-Q:0001283699-25-000117" ], "current_assets": [ "10-Q:0001283699-25-000117" ], "ppe_net": [ "10-Q:0001283699-25-000117" ], "goodwill": [ "10-Q:0001283699-25-000117" ], "intangibles": [ "10-Q:0001283699-25-000117" ], "total_assets": [ "10-Q:0001283699-25-000117" ], "accounts_payable": [ "10-Q:0001283699-25-000117" ], "short_term_borrowings": [ "10-Q:0001283699-25-000117" ], "current_liabilities": [ "10-Q:0001283699-25-000117" ], "equity_parent": [ "10-Q:0001283699-25-000117" ], "liabilities_and_equity": [ "10-Q:0001283699-25-000117" ], "shares_outstanding": [ "10-Q:0001283699-25-000117" ], "retained_earnings": [ "10-Q:0001283699-25-000117" ], "operating_lease_liability_current": [ "10-Q:0001283699-25-000117" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-25-000117" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 3310000000.0, "short_term_investments": null, "receivables": 5084000000.0, "inventory": 2370000000.0, "current_assets": 21703000000.0, "ppe_net": 38718000000.0, "goodwill": 13690000000.0, "intangibles": 4117000000.0, "total_assets": 217180000000.0, "accounts_payable": 9193000000.0, "short_term_borrowings": 6333000000.0, "debt_current": null, "current_liabilities": 24301000000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 60477000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 217180000000.0, "shares_outstanding": 1118506240.0, "retained_earnings": 20155000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 30329000000.0, "operating_lease_liability_current": 3550000000.0, "operating_lease_liability_noncurrent": 26780000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": null, "operating_lease_payments_total": 36471000000.0, "operating_lease_imputed_interest": 6142000000.0, "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:0001283699-25-000154" ], "value_sources": { "cash": [ "10-Q:0001283699-25-000154" ], "receivables": [ "10-Q:0001283699-25-000154" ], "inventory": [ "10-Q:0001283699-25-000154" ], "current_assets": [ "10-Q:0001283699-25-000154" ], "ppe_net": [ "10-Q:0001283699-25-000154" ], "goodwill": [ "10-Q:0001283699-25-000154" ], "intangibles": [ "10-Q:0001283699-25-000154" ], "total_assets": [ "10-Q:0001283699-25-000154" ], "accounts_payable": [ "10-Q:0001283699-25-000154" ], "short_term_borrowings": [ "10-Q:0001283699-25-000154" ], "current_liabilities": [ "10-Q:0001283699-25-000154" ], "equity_parent": [ "10-Q:0001283699-25-000154" ], "liabilities_and_equity": [ "10-Q:0001283699-25-000154" ], "shares_outstanding": [ "10-Q:0001283699-25-000154" ], "retained_earnings": [ "10-Q:0001283699-25-000154" ], "operating_lease_liability": [ "10-Q:0001283699-25-000154" ], "operating_lease_liability_current": [ "10-Q:0001283699-25-000154" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-25-000154" ], "operating_lease_discount_rate": [ "10-Q:0001283699-25-000154" ], "operating_lease_payments_total": [ "10-Q:0001283699-25-000154" ], "operating_lease_imputed_interest": [ "10-Q:0001283699-25-000154" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 5598000000.0, "short_term_investments": null, "receivables": 4874000000.0, "inventory": 2405000000.0, "current_assets": 24461000000.0, "ppe_net": 38333000000.0, "goodwill": 13678000000.0, "intangibles": 3843000000.0, "total_assets": 219237000000.0, "accounts_payable": 10280000000.0, "short_term_borrowings": 5135000000.0, "debt_current": null, "current_liabilities": 24500000000.0, "long_term_debt": 81147000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 59203000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 219237000000.0, "shares_outstanding": 1106930661.0, "retained_earnings": 21136000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 30185000000.0, "operating_lease_liability_current": 3814000000.0, "operating_lease_liability_noncurrent": 26371000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": null, "operating_lease_payments_total": 36095000000.0, "operating_lease_imputed_interest": 5910000000.0, "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-K:0001283699-26-000010", "10-Q:0001283699-26-000129" ], "value_sources": { "cash": [ "10-Q:0001283699-26-000129" ], "receivables": [ "10-Q:0001283699-26-000129" ], "inventory": [ "10-Q:0001283699-26-000129" ], "current_assets": [ "10-Q:0001283699-26-000129" ], "ppe_net": [ "10-Q:0001283699-26-000129" ], "goodwill": [ "10-Q:0001283699-26-000129" ], "intangibles": [ "10-Q:0001283699-26-000129" ], "total_assets": [ "10-Q:0001283699-26-000129" ], "accounts_payable": [ "10-Q:0001283699-26-000129" ], "short_term_borrowings": [ "10-Q:0001283699-26-000129" ], "current_liabilities": [ "10-Q:0001283699-26-000129" ], "long_term_debt": [ "10-K:0001283699-26-000010" ], "equity_parent": [ "10-Q:0001283699-26-000129" ], "liabilities_and_equity": [ "10-Q:0001283699-26-000129" ], "shares_outstanding": [ "10-Q:0001283699-26-000129" ], "retained_earnings": [ "10-Q:0001283699-26-000129" ], "operating_lease_liability": [ "10-K:0001283699-26-000010" ], "operating_lease_liability_current": [ "10-Q:0001283699-26-000129" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-26-000129" ], "operating_lease_discount_rate": [ "10-K:0001283699-26-000010" ], "operating_lease_payments_total": [ "10-K:0001283699-26-000010" ], "operating_lease_imputed_interest": [ "10-K:0001283699-26-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 3520000000.0, "short_term_investments": null, "receivables": 4866000000.0, "inventory": 2327000000.0, "current_assets": 22118000000.0, "ppe_net": 37262000000.0, "goodwill": 13664000000.0, "intangibles": 3573000000.0, "total_assets": 214667000000.0, "accounts_payable": 9522000000.0, "short_term_borrowings": 2238000000.0, "debt_current": null, "current_liabilities": 20344000000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 55879000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 214667000000.0, "shares_outstanding": 1085872037.0, "retained_earnings": 22541000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3639000000.0, "operating_lease_liability_noncurrent": 25856000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-26-000063" ], "value_sources": { "cash": [ "10-Q:0001283699-26-000063" ], "receivables": [ "10-Q:0001283699-26-000063" ], "inventory": [ "10-Q:0001283699-26-000063" ], "current_assets": [ "10-Q:0001283699-26-000063" ], "ppe_net": [ "10-Q:0001283699-26-000063" ], "goodwill": [ "10-Q:0001283699-26-000063" ], "intangibles": [ "10-Q:0001283699-26-000063" ], "total_assets": [ "10-Q:0001283699-26-000063" ], "accounts_payable": [ "10-Q:0001283699-26-000063" ], "short_term_borrowings": [ "10-Q:0001283699-26-000063" ], "current_liabilities": [ "10-Q:0001283699-26-000063" ], "equity_parent": [ "10-Q:0001283699-26-000063" ], "liabilities_and_equity": [ "10-Q:0001283699-26-000063" ], "shares_outstanding": [ "10-Q:0001283699-26-000063" ], "retained_earnings": [ "10-Q:0001283699-26-000063" ], "operating_lease_liability_current": [ "10-Q:0001283699-26-000063" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-26-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 2825000000.0, "short_term_investments": null, "receivables": 5247000000.0, "inventory": 2191000000.0, "current_assets": 21769000000.0, "ppe_net": 36623000000.0, "goodwill": 13667000000.0, "intangibles": 3295000000.0, "total_assets": 213553000000.0, "accounts_payable": 8774000000.0, "short_term_borrowings": 6117000000.0, "debt_current": null, "current_liabilities": 23554000000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 56265000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 213553000000.0, "shares_outstanding": 1074817571.0, "retained_earnings": 24688000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3620000000.0, "operating_lease_liability_noncurrent": 25438000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-26-000101" ], "value_sources": { "cash": [ "10-Q:0001283699-26-000101" ], "receivables": [ "10-Q:0001283699-26-000101" ], "inventory": [ "10-Q:0001283699-26-000101" ], "current_assets": [ "10-Q:0001283699-26-000101" ], "ppe_net": [ "10-Q:0001283699-26-000101" ], "goodwill": [ "10-Q:0001283699-26-000101" ], "intangibles": [ "10-Q:0001283699-26-000101" ], "total_assets": [ "10-Q:0001283699-26-000101" ], "accounts_payable": [ "10-Q:0001283699-26-000101" ], "short_term_borrowings": [ "10-Q:0001283699-26-000101" ], "current_liabilities": [ "10-Q:0001283699-26-000101" ], "equity_parent": [ "10-Q:0001283699-26-000101" ], "liabilities_and_equity": [ "10-Q:0001283699-26-000101" ], "shares_outstanding": [ "10-Q:0001283699-26-000101" ], "retained_earnings": [ "10-Q:0001283699-26-000101" ], "operating_lease_liability_current": [ "10-Q:0001283699-26-000101" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-26-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 5620000000.0, "short_term_investments": null, "receivables": 5012000000.0, "inventory": 3085000000.0, "current_assets": 21842000000.0, "ppe_net": 36035000000.0, "goodwill": 13665000000.0, "intangibles": 3066000000.0, "total_assets": 213104000000.0, "accounts_payable": 8624000000.0, "short_term_borrowings": 6343000000.0, "debt_current": null, "current_liabilities": 23991000000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 56307000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 213104000000.0, "shares_outstanding": 1062845266.0, "retained_earnings": 26915000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3644000000.0, "operating_lease_liability_noncurrent": 25017000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001283699-26-000129" ], "value_sources": { "cash": [ "10-Q:0001283699-26-000129" ], "receivables": [ "10-Q:0001283699-26-000129" ], "inventory": [ "10-Q:0001283699-26-000129" ], "current_assets": [ "10-Q:0001283699-26-000129" ], "ppe_net": [ "10-Q:0001283699-26-000129" ], "goodwill": [ "10-Q:0001283699-26-000129" ], "intangibles": [ "10-Q:0001283699-26-000129" ], "total_assets": [ "10-Q:0001283699-26-000129" ], "accounts_payable": [ "10-Q:0001283699-26-000129" ], "short_term_borrowings": [ "10-Q:0001283699-26-000129" ], "current_liabilities": [ "10-Q:0001283699-26-000129" ], "equity_parent": [ "10-Q:0001283699-26-000129" ], "liabilities_and_equity": [ "10-Q:0001283699-26-000129" ], "shares_outstanding": [ "10-Q:0001283699-26-000129" ], "retained_earnings": [ "10-Q:0001283699-26-000129" ], "operating_lease_liability_current": [ "10-Q:0001283699-26-000129" ], "operating_lease_liability_noncurrent": [ "10-Q:0001283699-26-000129" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 1617000000.0, "cfi": -1580000000.0, "cff": -453000000.0, "capex": 1753000000.0, "d_and_a": 1718000000.0, "sbc": 138000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 341000000.0, "taxes_paid": 24000000.0, "depreciation": null, "amortisation_intangibles": 25000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 748000000.0, "change_inventories": 511000000.0, "change_payables": -405000000.0, "change_contract_liabilities": -26000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-20-000106", "10-Q:0001283699-21-000088" ], "value_sources": { "cfo": [ "10-Q:0001283699-21-000088" ], "cfi": [ "10-Q:0001283699-21-000088" ], "cff": [ "10-Q:0001283699-21-000088" ], "capex": [ "10-Q:0001283699-21-000088" ], "d_and_a": [ "10-Q:0001283699-21-000088" ], "sbc": [ "10-Q:0001283699-21-000088" ], "interest_paid": [ "10-Q:0001283699-21-000088" ], "taxes_paid": [ "10-Q:0001283699-21-000088" ], "amortisation_intangibles": [ "10-Q:0001283699-21-000088" ], "change_receivables": [ "10-Q:0001283699-21-000088" ], "change_inventories": [ "10-Q:0001283699-21-000088" ], "change_payables": [ "10-Q:0001283699-21-000088" ], "change_contract_liabilities": [ "10-Q:0001283699-20-000106" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 777000000.0, "cfi": -6356000000.0, "cff": 15628000000.0, "capex": 2257000000.0, "d_and_a": 4064000000.0, "sbc": 259000000.0, "dividends_paid": null, "buybacks": 16990000000.0, "interest_paid": 608000000.0, "taxes_paid": 31000000.0, "depreciation": 3700000000.0, "amortisation_intangibles": 387000000.0, "goodwill_impairment": 218000000.0, "deferred_tax": null, "change_receivables": 498000000.0, "change_inventories": 553000000.0, "change_payables": -1261000000.0, "change_contract_liabilities": 311000000.0, "proceeds_equity_issuance": 17290000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-20-000106", "10-Q:0001283699-20-000165", "10-Q:0001283699-21-000150" ], "value_sources": { "cfo": [ "10-Q:0001283699-21-000150" ], "cfi": [ "10-Q:0001283699-21-000150" ], "cff": [ "10-Q:0001283699-21-000150" ], "capex": [ "10-Q:0001283699-21-000150" ], "d_and_a": [ "10-Q:0001283699-21-000150" ], "sbc": [ "10-Q:0001283699-21-000150" ], "buybacks": [ "10-Q:0001283699-21-000150" ], "interest_paid": [ "10-Q:0001283699-21-000150" ], "taxes_paid": [ "10-Q:0001283699-21-000150" ], "depreciation": [ "10-Q:0001283699-20-000165" ], "amortisation_intangibles": [ "10-Q:0001283699-21-000150" ], "goodwill_impairment": [ "10-Q:0001283699-20-000165" ], "change_receivables": [ "10-Q:0001283699-21-000150" ], "change_inventories": [ "10-Q:0001283699-21-000150" ], "change_payables": [ "10-Q:0001283699-21-000150" ], "change_contract_liabilities": [ "10-Q:0001283699-20-000106", "10-Q:0001283699-20-000165" ], "proceeds_equity_issuance": [ "10-Q:0001283699-21-000150" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 2772000000.0, "cfi": -1132000000.0, "cff": -6144000000.0, "capex": 3217000000.0, "d_and_a": 4150000000.0, "sbc": 161000000.0, "dividends_paid": null, "buybacks": 2546000000.0, "interest_paid": 940000000.0, "taxes_paid": 63000000.0, "depreciation": 3800000000.0, "amortisation_intangibles": 383000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 1538000000.0, "change_inventories": 549000000.0, "change_payables": -964000000.0, "change_contract_liabilities": -62000000.0, "proceeds_equity_issuance": 2550000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001283699-20-000165", "10-Q:0001283699-20-000193", "10-Q:0001283699-21-000169" ], "value_sources": { "cfo": [ "10-Q:0001283699-21-000169" ], "cfi": [ "10-Q:0001283699-21-000169" ], "cff": [ "10-Q:0001283699-21-000169" ], "capex": [ "10-Q:0001283699-21-000169" ], "d_and_a": [ "10-Q:0001283699-21-000169" ], "sbc": [ "10-Q:0001283699-21-000169" ], "buybacks": [ "10-Q:0001283699-21-000169" ], "interest_paid": [ "10-Q:0001283699-21-000169" ], "taxes_paid": [ "10-Q:0001283699-21-000169" ], "depreciation": [ "10-Q:0001283699-20-000193" ], "amortisation_intangibles": [ "10-Q:0001283699-21-000169" ], "goodwill_impairment": [ "10-Q:0001283699-20-000165", "10-Q:0001283699-20-000193" ], "change_receivables": [ "10-Q:0001283699-21-000169" ], "change_inventories": [ "10-Q:0001283699-21-000169" ], "change_payables": [ "10-Q:0001283699-21-000169" ], "change_contract_liabilities": [ "10-Q:0001283699-20-000165", "10-Q:0001283699-20-000193" ], "proceeds_equity_issuance": [ "10-Q:0001283699-21-000169" ], "proceeds_debt_issuance": [ "10-Q:0001283699-20-000165", "10-Q:0001283699-20-000193" ] }, "method": "derived", "value_methods": { "goodwill_impairment": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 3474000000.0, "cfi": -3647000000.0, "cff": 3979000000.0, "capex": 3807000000.0, "d_and_a": 4219000000.0, "sbc": 136000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 844000000.0, "taxes_paid": 100000000.0, "depreciation": 3900000000.0, "amortisation_intangibles": 406000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 489000000.0, "change_inventories": 609000000.0, "change_payables": 507000000.0, "change_contract_liabilities": 41000000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 8647000000.0 }, "sources": [ "10-K:0001283699-21-000039", "10-K:0001283699-22-000018", "10-Q:0001283699-20-000193", "10-Q:0001283699-21-000169" ], "value_sources": { "cfo": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "cfi": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "cff": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "capex": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "d_and_a": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "sbc": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "buybacks": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "interest_paid": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "taxes_paid": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "depreciation": [ "10-K:0001283699-22-000018", "10-Q:0001283699-20-000193" ], "amortisation_intangibles": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "goodwill_impairment": [ "10-K:0001283699-21-000039", "10-Q:0001283699-20-000193" ], "change_receivables": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "change_inventories": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "change_payables": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "change_contract_liabilities": [ "10-K:0001283699-21-000039", "10-Q:0001283699-20-000193" ], "proceeds_equity_issuance": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "proceeds_debt_issuance": [ "10-K:0001283699-21-000039", "10-Q:0001283699-20-000193" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 3661000000.0, "cfi": -11239000000.0, "cff": 3874000000.0, "capex": 3183000000.0, "d_and_a": 4289000000.0, "sbc": 138000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 945000000.0, "taxes_paid": 22000000.0, "depreciation": null, "amortisation_intangibles": 366000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -96000000.0, "change_inventories": -279000000.0, "change_payables": -1384000000.0, "change_contract_liabilities": -49000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-21-000088", "10-Q:0001283699-22-000084" ], "value_sources": { "cfo": [ "10-Q:0001283699-22-000084" ], "cfi": [ "10-Q:0001283699-22-000084" ], "cff": [ "10-Q:0001283699-22-000084" ], "capex": [ "10-Q:0001283699-22-000084" ], "d_and_a": [ "10-Q:0001283699-22-000084" ], "sbc": [ "10-Q:0001283699-22-000084" ], "interest_paid": [ "10-Q:0001283699-22-000084" ], "taxes_paid": [ "10-Q:0001283699-22-000084" ], "amortisation_intangibles": [ "10-Q:0001283699-21-000088" ], "change_receivables": [ "10-Q:0001283699-22-000084" ], "change_inventories": [ "10-Q:0001283699-22-000084" ], "change_payables": [ "10-Q:0001283699-22-000084" ], "change_contract_liabilities": [ "10-Q:0001283699-21-000088" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 3779000000.0, "cfi": -2083000000.0, "cff": -577000000.0, "capex": 3270000000.0, "d_and_a": 4077000000.0, "sbc": 134000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 913000000.0, "taxes_paid": 63000000.0, "depreciation": null, "amortisation_intangibles": 295000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1839000000.0, "change_inventories": -584000000.0, "change_payables": 28000000.0, "change_contract_liabilities": 14000000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-21-000088", "10-Q:0001283699-21-000150", "10-Q:0001283699-22-000117" ], "value_sources": { "cfo": [ "10-Q:0001283699-22-000117" ], "cfi": [ "10-Q:0001283699-22-000117" ], "cff": [ "10-Q:0001283699-22-000117" ], "capex": [ "10-Q:0001283699-22-000117" ], "d_and_a": [ "10-Q:0001283699-22-000117" ], "sbc": [ "10-Q:0001283699-22-000117" ], "buybacks": [ "10-Q:0001283699-21-000150" ], "interest_paid": [ "10-Q:0001283699-22-000117" ], "taxes_paid": [ "10-Q:0001283699-22-000117" ], "amortisation_intangibles": [ "10-Q:0001283699-21-000150" ], "change_receivables": [ "10-Q:0001283699-22-000117" ], "change_inventories": [ "10-Q:0001283699-22-000117" ], "change_payables": [ "10-Q:0001283699-22-000117" ], "change_contract_liabilities": [ "10-Q:0001283699-21-000088", "10-Q:0001283699-21-000150" ], "proceeds_equity_issuance": [ "10-Q:0001283699-21-000150" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 3477000000.0, "cfi": -4152000000.0, "cff": -3060000000.0, "capex": 2944000000.0, "d_and_a": 4145000000.0, "sbc": 131000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 884000000.0, "taxes_paid": 38000000.0, "depreciation": null, "amortisation_intangibles": 316000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 454000000.0, "change_inventories": -41000000.0, "change_payables": 111000000.0, "change_contract_liabilities": 3000000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-21-000150", "10-Q:0001283699-21-000169", "10-Q:0001283699-22-000141" ], "value_sources": { "cfo": [ "10-Q:0001283699-22-000141" ], "cfi": [ "10-Q:0001283699-22-000141" ], "cff": [ "10-Q:0001283699-22-000141" ], "capex": [ "10-Q:0001283699-22-000141" ], "d_and_a": [ "10-Q:0001283699-22-000141" ], "sbc": [ "10-Q:0001283699-22-000141" ], "buybacks": [ "10-Q:0001283699-22-000141" ], "interest_paid": [ "10-Q:0001283699-22-000141" ], "taxes_paid": [ "10-Q:0001283699-22-000141" ], "amortisation_intangibles": [ "10-Q:0001283699-21-000169" ], "change_receivables": [ "10-Q:0001283699-22-000141" ], "change_inventories": [ "10-Q:0001283699-22-000141" ], "change_payables": [ "10-Q:0001283699-22-000141" ], "change_contract_liabilities": [ "10-Q:0001283699-21-000150", "10-Q:0001283699-21-000169" ], "proceeds_equity_issuance": [ "10-Q:0001283699-21-000169" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 3000000000.0, "cfi": -1912000000.0, "cff": 1472000000.0, "capex": 2929000000.0, "d_and_a": 3872000000.0, "sbc": 137000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 981000000.0, "taxes_paid": 44000000.0, "depreciation": null, "amortisation_intangibles": 323000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1028000000.0, "change_inventories": 703000000.0, "change_payables": 1794000000.0, "change_contract_liabilities": -29000000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001283699-22-000018", "10-K:0001283699-23-000016", "10-Q:0001283699-21-000169", "10-Q:0001283699-22-000141" ], "value_sources": { "cfo": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "cfi": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "cff": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "capex": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "d_and_a": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "sbc": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "buybacks": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "interest_paid": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "taxes_paid": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "amortisation_intangibles": [ "10-K:0001283699-23-000016", "10-Q:0001283699-21-000169" ], "change_receivables": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "change_inventories": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "change_payables": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ], "change_contract_liabilities": [ "10-K:0001283699-22-000018", "10-Q:0001283699-21-000169" ], "proceeds_equity_issuance": [ "10-K:0001283699-23-000016", "10-Q:0001283699-21-000169" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 3845000000.0, "cfi": -5092000000.0, "cff": -2136000000.0, "capex": 3381000000.0, "d_and_a": 3585000000.0, "sbc": 141000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 778000000.0, "taxes_paid": 0.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 185000000.0, "change_receivables": 984000000.0, "change_inventories": 93000000.0, "change_payables": -59000000.0, "change_contract_liabilities": 5000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-22-000084", "10-Q:0001283699-23-000087" ], "value_sources": { "cfo": [ "10-Q:0001283699-23-000087" ], "cfi": [ "10-Q:0001283699-23-000087" ], "cff": [ "10-Q:0001283699-23-000087" ], "capex": [ "10-Q:0001283699-23-000087" ], "d_and_a": [ "10-Q:0001283699-23-000087" ], "sbc": [ "10-Q:0001283699-23-000087" ], "buybacks": [ "10-Q:0001283699-23-000087" ], "interest_paid": [ "10-Q:0001283699-23-000087" ], "taxes_paid": [ "10-Q:0001283699-23-000087" ], "deferred_tax": [ "10-Q:0001283699-23-000087" ], "change_receivables": [ "10-Q:0001283699-23-000087" ], "change_inventories": [ "10-Q:0001283699-23-000087" ], "change_payables": [ "10-Q:0001283699-23-000087" ], "change_contract_liabilities": [ "10-Q:0001283699-22-000084" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 4209000000.0, "cfi": -2559000000.0, "cff": -1744000000.0, "capex": 3572000000.0, "d_and_a": 3491000000.0, "sbc": 154000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 989000000.0, "taxes_paid": 63000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -76000000.0, "change_receivables": 1573000000.0, "change_inventories": -484000000.0, "change_payables": 36000000.0, "change_contract_liabilities": -12000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-22-000084", "10-Q:0001283699-22-000117", "10-Q:0001283699-23-000134" ], "value_sources": { "cfo": [ "10-Q:0001283699-23-000134" ], "cfi": [ "10-Q:0001283699-23-000134" ], "cff": [ "10-Q:0001283699-23-000134" ], "capex": [ "10-Q:0001283699-23-000134" ], "d_and_a": [ "10-Q:0001283699-23-000134" ], "sbc": [ "10-Q:0001283699-23-000134" ], "buybacks": [ "10-Q:0001283699-23-000134" ], "interest_paid": [ "10-Q:0001283699-23-000134" ], "taxes_paid": [ "10-Q:0001283699-23-000134" ], "deferred_tax": [ "10-Q:0001283699-23-000134" ], "change_receivables": [ "10-Q:0001283699-23-000134" ], "change_inventories": [ "10-Q:0001283699-23-000134" ], "change_payables": [ "10-Q:0001283699-23-000134" ], "change_contract_liabilities": [ "10-Q:0001283699-22-000084", "10-Q:0001283699-22-000117" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 4391000000.0, "cfi": -2555000000.0, "cff": 1927000000.0, "capex": 3634000000.0, "d_and_a": 3313000000.0, "sbc": 150000000.0, "dividends_paid": null, "buybacks": 557000000.0, "interest_paid": 781000000.0, "taxes_paid": 12000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -36000000.0, "change_receivables": 1224000000.0, "change_inventories": 7000000.0, "change_payables": 342000000.0, "change_contract_liabilities": -17000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-22-000117", "10-Q:0001283699-22-000141", "10-Q:0001283699-23-000151" ], "value_sources": { "cfo": [ "10-Q:0001283699-23-000151" ], "cfi": [ "10-Q:0001283699-23-000151" ], "cff": [ "10-Q:0001283699-23-000151" ], "capex": [ "10-Q:0001283699-23-000151" ], "d_and_a": [ "10-Q:0001283699-23-000151" ], "sbc": [ "10-Q:0001283699-23-000151" ], "buybacks": [ "10-Q:0001283699-23-000151" ], "interest_paid": [ "10-Q:0001283699-23-000151" ], "taxes_paid": [ "10-Q:0001283699-23-000151" ], "deferred_tax": [ "10-Q:0001283699-23-000151" ], "change_receivables": [ "10-Q:0001283699-23-000151" ], "change_inventories": [ "10-Q:0001283699-23-000151" ], "change_payables": [ "10-Q:0001283699-23-000151" ], "change_contract_liabilities": [ "10-Q:0001283699-22-000117", "10-Q:0001283699-22-000141" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 4336000000.0, "cfi": -2153000000.0, "cff": -4498000000.0, "capex": 3383000000.0, "d_and_a": 3262000000.0, "sbc": 150000000.0, "dividends_paid": null, "buybacks": 2443000000.0, "interest_paid": 937000000.0, "taxes_paid": 1000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 419000000.0, "change_receivables": 1377000000.0, "change_inventories": -360000000.0, "change_payables": 239000000.0, "change_contract_liabilities": 9000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001283699-23-000016", "10-K:0001283699-24-000008", "10-Q:0001283699-22-000141", "10-Q:0001283699-23-000151" ], "value_sources": { "cfo": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "cfi": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "cff": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "capex": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "d_and_a": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "sbc": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "buybacks": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "interest_paid": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "taxes_paid": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "deferred_tax": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "change_receivables": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "change_inventories": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "change_payables": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ], "change_contract_liabilities": [ "10-K:0001283699-23-000016", "10-Q:0001283699-22-000141" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 4051000000.0, "cfi": -1728000000.0, "cff": -2273000000.0, "capex": 3001000000.0, "d_and_a": 3203000000.0, "sbc": 177000000.0, "dividends_paid": 0.0, "buybacks": 4619000000.0, "interest_paid": 840000000.0, "taxes_paid": 27000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 611000000.0, "change_receivables": 1268000000.0, "change_inventories": -129000000.0, "change_payables": -882000000.0, "change_contract_liabilities": 30000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-23-000087", "10-Q:0001283699-24-000065" ], "value_sources": { "cfo": [ "10-Q:0001283699-24-000065" ], "cfi": [ "10-Q:0001283699-24-000065" ], "cff": [ "10-Q:0001283699-24-000065" ], "capex": [ "10-Q:0001283699-24-000065" ], "d_and_a": [ "10-Q:0001283699-24-000065" ], "sbc": [ "10-Q:0001283699-24-000065" ], "dividends_paid": [ "10-Q:0001283699-24-000065" ], "buybacks": [ "10-Q:0001283699-24-000065" ], "interest_paid": [ "10-Q:0001283699-24-000065" ], "taxes_paid": [ "10-Q:0001283699-24-000065" ], "deferred_tax": [ "10-Q:0001283699-24-000065" ], "change_receivables": [ "10-Q:0001283699-24-000065" ], "change_inventories": [ "10-Q:0001283699-24-000065" ], "change_payables": [ "10-Q:0001283699-24-000065" ], "change_contract_liabilities": [ "10-Q:0001283699-23-000087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 4355000000.0, "cfi": -1487000000.0, "cff": -784000000.0, "capex": 2789000000.0, "d_and_a": 3110000000.0, "sbc": 167000000.0, "dividends_paid": 0.0, "buybacks": 3591000000.0, "interest_paid": 896000000.0, "taxes_paid": 95000000.0, "depreciation": null, "amortisation_intangibles": 215000000.0, "goodwill_impairment": null, "deferred_tax": 703000000.0, "change_receivables": 1514000000.0, "change_inventories": -362000000.0, "change_payables": -864000000.0, "change_contract_liabilities": 11000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-23-000087", "10-Q:0001283699-23-000134", "10-Q:0001283699-24-000111" ], "value_sources": { "cfo": [ "10-Q:0001283699-24-000111" ], "cfi": [ "10-Q:0001283699-24-000111" ], "cff": [ "10-Q:0001283699-24-000111" ], "capex": [ "10-Q:0001283699-24-000111" ], "d_and_a": [ "10-Q:0001283699-24-000111" ], "sbc": [ "10-Q:0001283699-24-000111" ], "dividends_paid": [ "10-Q:0001283699-24-000111" ], "buybacks": [ "10-Q:0001283699-24-000111" ], "interest_paid": [ "10-Q:0001283699-24-000111" ], "taxes_paid": [ "10-Q:0001283699-24-000111" ], "amortisation_intangibles": [ "10-Q:0001283699-24-000111" ], "deferred_tax": [ "10-Q:0001283699-24-000111" ], "change_receivables": [ "10-Q:0001283699-24-000111" ], "change_inventories": [ "10-Q:0001283699-24-000111" ], "change_payables": [ "10-Q:0001283699-24-000111" ], "change_contract_liabilities": [ "10-Q:0001283699-23-000087", "10-Q:0001283699-23-000134" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 5294000000.0, "cfi": -1393000000.0, "cff": -5510000000.0, "capex": 2424000000.0, "d_and_a": 3187000000.0, "sbc": 156000000.0, "dividends_paid": 0.0, "buybacks": 2681000000.0, "interest_paid": 915000000.0, "taxes_paid": 4000000.0, "depreciation": null, "amortisation_intangibles": 209000000.0, "goodwill_impairment": null, "deferred_tax": 671000000.0, "change_receivables": 1046000000.0, "change_inventories": 309000000.0, "change_payables": 208000000.0, "change_contract_liabilities": 25000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-23-000134", "10-Q:0001283699-23-000151", "10-Q:0001283699-24-000142" ], "value_sources": { "cfo": [ "10-Q:0001283699-24-000142" ], "cfi": [ "10-Q:0001283699-24-000142" ], "cff": [ "10-Q:0001283699-24-000142" ], "capex": [ "10-Q:0001283699-24-000142" ], "d_and_a": [ "10-Q:0001283699-24-000142" ], "sbc": [ "10-Q:0001283699-24-000142" ], "dividends_paid": [ "10-Q:0001283699-24-000142" ], "buybacks": [ "10-Q:0001283699-24-000142" ], "interest_paid": [ "10-Q:0001283699-24-000142" ], "taxes_paid": [ "10-Q:0001283699-24-000142" ], "amortisation_intangibles": [ "10-Q:0001283699-24-000142" ], "deferred_tax": [ "10-Q:0001283699-24-000142" ], "change_receivables": [ "10-Q:0001283699-24-000142" ], "change_inventories": [ "10-Q:0001283699-24-000142" ], "change_payables": [ "10-Q:0001283699-24-000142" ], "change_contract_liabilities": [ "10-Q:0001283699-23-000134", "10-Q:0001283699-23-000151" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 4859000000.0, "cfi": -1221000000.0, "cff": -3530000000.0, "capex": 1587000000.0, "d_and_a": 3318000000.0, "sbc": 167000000.0, "dividends_paid": 747000000.0, "buybacks": 2183000000.0, "interest_paid": 895000000.0, "taxes_paid": 23000000.0, "depreciation": null, "amortisation_intangibles": 210000000.0, "goodwill_impairment": null, "deferred_tax": 615000000.0, "change_receivables": 1210000000.0, "change_inventories": -15000000.0, "change_payables": 412000000.0, "change_contract_liabilities": -2000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001283699-24-000008", "10-K:0001283699-25-000012", "10-Q:0001283699-23-000151", "10-Q:0001283699-24-000142" ], "value_sources": { "cfo": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "cfi": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "cff": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "capex": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "d_and_a": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "sbc": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "dividends_paid": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "buybacks": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "interest_paid": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "taxes_paid": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "amortisation_intangibles": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "deferred_tax": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "change_receivables": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "change_inventories": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "change_payables": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ], "change_contract_liabilities": [ "10-K:0001283699-24-000008", "10-Q:0001283699-23-000151" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 5084000000.0, "cfi": -1787000000.0, "cff": -1666000000.0, "capex": 2627000000.0, "d_and_a": 3371000000.0, "sbc": 140000000.0, "dividends_paid": 769000000.0, "buybacks": 3594000000.0, "interest_paid": 896000000.0, "taxes_paid": 7000000.0, "depreciation": null, "amortisation_intangibles": 211000000.0, "goodwill_impairment": null, "deferred_tax": 715000000.0, "change_receivables": 416000000.0, "change_inventories": -170000000.0, "change_payables": -1734000000.0, "change_contract_liabilities": 24000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-24-000065", "10-Q:0001283699-25-000079" ], "value_sources": { "cfo": [ "10-Q:0001283699-25-000079" ], "cfi": [ "10-Q:0001283699-25-000079" ], "cff": [ "10-Q:0001283699-25-000079" ], "capex": [ "10-Q:0001283699-25-000079" ], "d_and_a": [ "10-Q:0001283699-25-000079" ], "sbc": [ "10-Q:0001283699-25-000079" ], "dividends_paid": [ "10-Q:0001283699-25-000079" ], "buybacks": [ "10-Q:0001283699-25-000079" ], "interest_paid": [ "10-Q:0001283699-25-000079" ], "taxes_paid": [ "10-Q:0001283699-25-000079" ], "amortisation_intangibles": [ "10-Q:0001283699-25-000079" ], "deferred_tax": [ "10-Q:0001283699-25-000079" ], "change_receivables": [ "10-Q:0001283699-25-000079" ], "change_inventories": [ "10-Q:0001283699-25-000079" ], "change_payables": [ "10-Q:0001283699-25-000079" ], "change_contract_liabilities": [ "10-Q:0001283699-24-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 5521000000.0, "cfi": -1678000000.0, "cff": -4134000000.0, "capex": 2040000000.0, "d_and_a": 3248000000.0, "sbc": 164000000.0, "dividends_paid": 759000000.0, "buybacks": 2387000000.0, "interest_paid": 935000000.0, "taxes_paid": 107000000.0, "depreciation": null, "amortisation_intangibles": 205000000.0, "goodwill_impairment": null, "deferred_tax": 747000000.0, "change_receivables": 1286000000.0, "change_inventories": -221000000.0, "change_payables": 38000000.0, "change_contract_liabilities": 255000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-24-000065", "10-Q:0001283699-24-000111", "10-Q:0001283699-25-000117" ], "value_sources": { "cfo": [ "10-Q:0001283699-25-000117" ], "cfi": [ "10-Q:0001283699-25-000117" ], "cff": [ "10-Q:0001283699-25-000117" ], "capex": [ "10-Q:0001283699-25-000117" ], "d_and_a": [ "10-Q:0001283699-25-000117" ], "sbc": [ "10-Q:0001283699-25-000117" ], "dividends_paid": [ "10-Q:0001283699-25-000117" ], "buybacks": [ "10-Q:0001283699-25-000117" ], "interest_paid": [ "10-Q:0001283699-25-000117" ], "taxes_paid": [ "10-Q:0001283699-25-000117" ], "amortisation_intangibles": [ "10-Q:0001283699-25-000117" ], "deferred_tax": [ "10-Q:0001283699-25-000117" ], "change_receivables": [ "10-Q:0001283699-25-000117" ], "change_inventories": [ "10-Q:0001283699-25-000117" ], "change_payables": [ "10-Q:0001283699-25-000117" ], "change_contract_liabilities": [ "10-Q:0001283699-24-000065", "10-Q:0001283699-24-000111" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 6139000000.0, "cfi": -3307000000.0, "cff": 507000000.0, "capex": 1961000000.0, "d_and_a": 3151000000.0, "sbc": 170000000.0, "dividends_paid": 758000000.0, "buybacks": 560000000.0, "interest_paid": 947000000.0, "taxes_paid": 50000000.0, "depreciation": 2900000000.0, "amortisation_intangibles": 221000000.0, "goodwill_impairment": null, "deferred_tax": 817000000.0, "change_receivables": 734000000.0, "change_inventories": 448000000.0, "change_payables": -165000000.0, "change_contract_liabilities": 30000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001283699-24-000111", "10-Q:0001283699-24-000142", "10-Q:0001283699-25-000154" ], "value_sources": { "cfo": [ "10-Q:0001283699-25-000154" ], "cfi": [ "10-Q:0001283699-25-000154" ], "cff": [ "10-Q:0001283699-25-000154" ], "capex": [ "10-Q:0001283699-25-000154" ], "d_and_a": [ "10-Q:0001283699-25-000154" ], "sbc": [ "10-Q:0001283699-25-000154" ], "dividends_paid": [ "10-Q:0001283699-25-000154" ], "buybacks": [ "10-Q:0001283699-25-000154" ], "interest_paid": [ "10-Q:0001283699-25-000154" ], "taxes_paid": [ "10-Q:0001283699-25-000154" ], "depreciation": [ "10-Q:0001283699-25-000154" ], "amortisation_intangibles": [ "10-Q:0001283699-25-000154" ], "deferred_tax": [ "10-Q:0001283699-25-000154" ], "change_receivables": [ "10-Q:0001283699-25-000154" ], "change_inventories": [ "10-Q:0001283699-25-000154" ], "change_payables": [ "10-Q:0001283699-25-000154" ], "change_contract_liabilities": [ "10-Q:0001283699-24-000111", "10-Q:0001283699-24-000142" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 5549000000.0, "cfi": -2300000000.0, "cff": -7522000000.0, "capex": 2212000000.0, "d_and_a": 3149000000.0, "sbc": 175000000.0, "dividends_paid": 1014000000.0, "buybacks": 4687000000.0, "interest_paid": 905000000.0, "taxes_paid": 15000000.0, "depreciation": 2900000000.0, "amortisation_intangibles": 220000000.0, "goodwill_impairment": null, "deferred_tax": 841000000.0, "change_receivables": 652000000.0, "change_inventories": -188000000.0, "change_payables": -180000000.0, "change_contract_liabilities": 98000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001283699-25-000012", "10-K:0001283699-26-000010", "10-Q:0001283699-24-000142", "10-Q:0001283699-25-000154" ], "value_sources": { "cfo": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "cfi": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "cff": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "capex": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "d_and_a": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "sbc": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "dividends_paid": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "buybacks": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "interest_paid": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "taxes_paid": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "depreciation": [ "10-K:0001283699-25-000012", "10-Q:0001283699-25-000154" ], "amortisation_intangibles": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "deferred_tax": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "change_receivables": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "change_inventories": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "change_payables": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "change_contract_liabilities": [ "10-K:0001283699-25-000012", "10-Q:0001283699-24-000142" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 6847000000.0, "cfi": -3409000000.0, "cff": 3193000000.0, "capex": 2451000000.0, "d_and_a": 3198000000.0, "sbc": 186000000.0, "dividends_paid": 1003000000.0, "buybacks": 2494000000.0, "interest_paid": 934000000.0, "taxes_paid": 10000000.0, "depreciation": null, "amortisation_intangibles": 229000000.0, "goodwill_impairment": null, "deferred_tax": 771000000.0, "change_receivables": 93000000.0, "change_inventories": 318000000.0, "change_payables": -268000000.0, "change_contract_liabilities": -27000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7768000000.0 }, "sources": [ "10-Q:0001283699-25-000079", "10-Q:0001283699-26-000063" ], "value_sources": { "cfo": [ "10-Q:0001283699-26-000063" ], "cfi": [ "10-Q:0001283699-26-000063" ], "cff": [ "10-Q:0001283699-26-000063" ], "capex": [ "10-Q:0001283699-26-000063" ], "d_and_a": [ "10-Q:0001283699-26-000063" ], "sbc": [ "10-Q:0001283699-26-000063" ], "dividends_paid": [ "10-Q:0001283699-26-000063" ], "buybacks": [ "10-Q:0001283699-26-000063" ], "interest_paid": [ "10-Q:0001283699-26-000063" ], "taxes_paid": [ "10-Q:0001283699-26-000063" ], "amortisation_intangibles": [ "10-Q:0001283699-25-000079" ], "deferred_tax": [ "10-Q:0001283699-26-000063" ], "change_receivables": [ "10-Q:0001283699-26-000063" ], "change_inventories": [ "10-Q:0001283699-26-000063" ], "change_payables": [ "10-Q:0001283699-26-000063" ], "change_contract_liabilities": [ "10-Q:0001283699-25-000079" ], "proceeds_debt_issuance": [ "10-Q:0001283699-25-000079" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 6992000000.0, "cfi": -1559000000.0, "cff": -7205000000.0, "capex": 2396000000.0, "d_and_a": 3146000000.0, "sbc": 200000000.0, "dividends_paid": 996000000.0, "buybacks": 2555000000.0, "interest_paid": 992000000.0, "taxes_paid": 342000000.0, "depreciation": null, "amortisation_intangibles": 199000000.0, "goodwill_impairment": null, "deferred_tax": 937000000.0, "change_receivables": 338000000.0, "change_inventories": -264000000.0, "change_payables": 107000000.0, "change_contract_liabilities": 24000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001283699-25-000079", "10-Q:0001283699-25-000117", "10-Q:0001283699-26-000101" ], "value_sources": { "cfo": [ "10-Q:0001283699-26-000101" ], "cfi": [ "10-Q:0001283699-26-000101" ], "cff": [ "10-Q:0001283699-26-000101" ], "capex": [ "10-Q:0001283699-26-000101" ], "d_and_a": [ "10-Q:0001283699-26-000101" ], "sbc": [ "10-Q:0001283699-26-000101" ], "dividends_paid": [ "10-Q:0001283699-26-000101" ], "buybacks": [ "10-Q:0001283699-26-000101" ], "interest_paid": [ "10-Q:0001283699-26-000101" ], "taxes_paid": [ "10-Q:0001283699-26-000101" ], "amortisation_intangibles": [ "10-Q:0001283699-25-000117" ], "deferred_tax": [ "10-Q:0001283699-26-000101" ], "change_receivables": [ "10-Q:0001283699-26-000101" ], "change_inventories": [ "10-Q:0001283699-26-000101" ], "change_payables": [ "10-Q:0001283699-26-000101" ], "change_contract_liabilities": [ "10-Q:0001283699-25-000079", "10-Q:0001283699-25-000117" ], "proceeds_debt_issuance": [ "10-Q:0001283699-25-000079", "10-Q:0001283699-25-000117" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 7457000000.0, "cfi": -10139000000.0, "cff": -4238000000.0, "capex": 2639000000.0, "d_and_a": 3408000000.0, "sbc": 227000000.0, "dividends_paid": 987000000.0, "buybacks": 2479000000.0, "interest_paid": 997000000.0, "taxes_paid": 63000000.0, "depreciation": 3200000000.0, "amortisation_intangibles": 260000000.0, "goodwill_impairment": null, "deferred_tax": 797000000.0, "change_receivables": 366000000.0, "change_inventories": 537000000.0, "change_payables": 890000000.0, "change_contract_liabilities": 406000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 498000000.0 }, "sources": [ "10-Q:0001283699-25-000117", "10-Q:0001283699-25-000154", "10-Q:0001283699-26-000129" ], "value_sources": { "cfo": [ "10-Q:0001283699-26-000129" ], "cfi": [ "10-Q:0001283699-26-000129" ], "cff": [ "10-Q:0001283699-26-000129" ], "capex": [ "10-Q:0001283699-26-000129" ], "d_and_a": [ "10-Q:0001283699-26-000129" ], "sbc": [ "10-Q:0001283699-26-000129" ], "dividends_paid": [ "10-Q:0001283699-26-000129" ], "buybacks": [ "10-Q:0001283699-26-000129" ], "interest_paid": [ "10-Q:0001283699-26-000129" ], "taxes_paid": [ "10-Q:0001283699-26-000129" ], "depreciation": [ "10-Q:0001283699-25-000154" ], "amortisation_intangibles": [ "10-Q:0001283699-25-000154" ], "deferred_tax": [ "10-Q:0001283699-26-000129" ], "change_receivables": [ "10-Q:0001283699-26-000129" ], "change_inventories": [ "10-Q:0001283699-26-000129" ], "change_payables": [ "10-Q:0001283699-26-000129" ], "change_contract_liabilities": [ "10-Q:0001283699-25-000117", "10-Q:0001283699-25-000154" ], "proceeds_debt_issuance": [ "10-Q:0001283699-25-000117", "10-Q:0001283699-25-000154" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 6654000000.0, "cfi": -2500000000.0, "cff": -1831000000.0, "capex": 2469000000.0, "d_and_a": 3756000000.0, "sbc": 216000000.0, "dividends_paid": 1135000000.0, "buybacks": 2446000000.0, "interest_paid": 959000000.0, "taxes_paid": 24000000.0, "depreciation": null, "amortisation_intangibles": 287000000.0, "goodwill_impairment": null, "deferred_tax": 359000000.0, "change_receivables": -42000000.0, "change_inventories": 24000000.0, "change_payables": 813000000.0, "change_contract_liabilities": 31000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3747000000.0 }, "sources": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "value_sources": { "cfo": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "cfi": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "cff": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "capex": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "d_and_a": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "sbc": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "dividends_paid": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "buybacks": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "interest_paid": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "taxes_paid": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "amortisation_intangibles": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "deferred_tax": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "change_receivables": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "change_inventories": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "change_payables": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "change_contract_liabilities": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ], "proceeds_debt_issuance": [ "10-K:0001283699-26-000010", "10-Q:0001283699-25-000154" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 7222000000.0, "cfi": -2849000000.0, "cff": -6440000000.0, "capex": 2623000000.0, "d_and_a": 3817000000.0, "sbc": 209000000.0, "dividends_paid": 1120000000.0, "buybacks": 4826000000.0, "interest_paid": 1054000000.0, "taxes_paid": 10000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 682000000.0, "change_receivables": 162000000.0, "change_inventories": -86000000.0, "change_payables": -408000000.0, "change_contract_liabilities": -85000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6393000000.0 }, "sources": [ "10-Q:0001283699-26-000063" ], "value_sources": { "cfo": [ "10-Q:0001283699-26-000063" ], "cfi": [ "10-Q:0001283699-26-000063" ], "cff": [ "10-Q:0001283699-26-000063" ], "capex": [ "10-Q:0001283699-26-000063" ], "d_and_a": [ "10-Q:0001283699-26-000063" ], "sbc": [ "10-Q:0001283699-26-000063" ], "dividends_paid": [ "10-Q:0001283699-26-000063" ], "buybacks": [ "10-Q:0001283699-26-000063" ], "interest_paid": [ "10-Q:0001283699-26-000063" ], "taxes_paid": [ "10-Q:0001283699-26-000063" ], "deferred_tax": [ "10-Q:0001283699-26-000063" ], "change_receivables": [ "10-Q:0001283699-26-000063" ], "change_inventories": [ "10-Q:0001283699-26-000063" ], "change_payables": [ "10-Q:0001283699-26-000063" ], "change_contract_liabilities": [ "10-Q:0001283699-26-000063" ], "proceeds_debt_issuance": [ "10-Q:0001283699-26-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 7500000000.0, "cfi": -3052000000.0, "cff": -5182000000.0, "capex": 2703000000.0, "d_and_a": 3434000000.0, "sbc": 214000000.0, "dividends_paid": 1101000000.0, "buybacks": 2320000000.0, "interest_paid": 1119000000.0, "taxes_paid": 757000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 893000000.0, "change_receivables": 498000000.0, "change_inventories": -142000000.0, "change_payables": -265000000.0, "change_contract_liabilities": -57000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001283699-26-000063", "10-Q:0001283699-26-000101" ], "value_sources": { "cfo": [ "10-Q:0001283699-26-000101" ], "cfi": [ "10-Q:0001283699-26-000101" ], "cff": [ "10-Q:0001283699-26-000101" ], "capex": [ "10-Q:0001283699-26-000101" ], "d_and_a": [ "10-Q:0001283699-26-000101" ], "sbc": [ "10-Q:0001283699-26-000101" ], "dividends_paid": [ "10-Q:0001283699-26-000101" ], "buybacks": [ "10-Q:0001283699-26-000101" ], "interest_paid": [ "10-Q:0001283699-26-000101" ], "taxes_paid": [ "10-Q:0001283699-26-000101" ], "deferred_tax": [ "10-Q:0001283699-26-000101" ], "change_receivables": [ "10-Q:0001283699-26-000101" ], "change_inventories": [ "10-Q:0001283699-26-000101" ], "change_payables": [ "10-Q:0001283699-26-000101" ], "change_contract_liabilities": [ "10-Q:0001283699-26-000063", "10-Q:0001283699-26-000101" ], "proceeds_debt_issuance": [ "10-Q:0001283699-26-000063", "10-Q:0001283699-26-000101" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 7341000000.0, "cfi": 358000000.0, "cff": -4848000000.0, "capex": 2270000000.0, "d_and_a": 3452000000.0, "sbc": 197000000.0, "dividends_paid": 1089000000.0, "buybacks": 2418000000.0, "interest_paid": 946000000.0, "taxes_paid": 7000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 637000000.0, "change_receivables": 9000000.0, "change_inventories": 892000000.0, "change_payables": -421000000.0, "change_contract_liabilities": -54000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 498000000.0 }, "sources": [ "10-Q:0001283699-26-000101", "10-Q:0001283699-26-000129" ], "value_sources": { "cfo": [ "10-Q:0001283699-26-000129" ], "cfi": [ "10-Q:0001283699-26-000129" ], "cff": [ "10-Q:0001283699-26-000129" ], "capex": [ "10-Q:0001283699-26-000129" ], "d_and_a": [ "10-Q:0001283699-26-000129" ], "sbc": [ "10-Q:0001283699-26-000129" ], "dividends_paid": [ "10-Q:0001283699-26-000129" ], "buybacks": [ "10-Q:0001283699-26-000129" ], "interest_paid": [ "10-Q:0001283699-26-000129" ], "taxes_paid": [ "10-Q:0001283699-26-000129" ], "deferred_tax": [ "10-Q:0001283699-26-000129" ], "change_receivables": [ "10-Q:0001283699-26-000129" ], "change_inventories": [ "10-Q:0001283699-26-000129" ], "change_payables": [ "10-Q:0001283699-26-000129" ], "change_contract_liabilities": [ "10-Q:0001283699-26-000101", "10-Q:0001283699-26-000129" ], "proceeds_debt_issuance": [ "10-Q:0001283699-26-000101", "10-Q:0001283699-26-000129" ] }, "method": "derived", "value_methods": { "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 8640000000.0, "cfi": -12715000000.0, "cff": 13010000000.0, "capex": 11034000000.0, "d_and_a": 14151000000.0, "sbc": 694000000.0, "dividends_paid": null, "buybacks": 19536000000.0, "interest_paid": 2733000000.0, "taxes_paid": 218000000.0, "depreciation": 13100000000.0, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": 218000000.0, "deferred_tax": 822000000.0, "change_receivables": 3273000000.0, "change_inventories": 2222000000.0, "change_payables": -2123000000.0, "change_contract_liabilities": 264000000.0, "proceeds_equity_issuance": 19840000000.0, "proceeds_debt_issuance": 54080000000.0 }, "sources": [ "10-K:0001283699-21-000039", "10-K:0001283699-23-000016" ], "value_sources": { "cfo": [ "10-K:0001283699-23-000016" ], "cfi": [ "10-K:0001283699-23-000016" ], "cff": [ "10-K:0001283699-23-000016" ], "capex": [ "10-K:0001283699-23-000016" ], "d_and_a": [ "10-K:0001283699-23-000016" ], "sbc": [ "10-K:0001283699-23-000016" ], "buybacks": [ "10-K:0001283699-23-000016" ], "interest_paid": [ "10-K:0001283699-23-000016" ], "taxes_paid": [ "10-K:0001283699-23-000016" ], "depreciation": [ "10-K:0001283699-23-000016" ], "amortisation_intangibles": [ "10-K:0001283699-23-000016" ], "goodwill_impairment": [ "10-K:0001283699-21-000039" ], "deferred_tax": [ "10-K:0001283699-23-000016" ], "change_receivables": [ "10-K:0001283699-23-000016" ], "change_inventories": [ "10-K:0001283699-23-000016" ], "change_payables": [ "10-K:0001283699-23-000016" ], "change_contract_liabilities": [ "10-K:0001283699-21-000039" ], "proceeds_equity_issuance": [ "10-K:0001283699-23-000016" ], "proceeds_debt_issuance": [ "10-K:0001283699-21-000039" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 13917000000.0, "cfi": -19386000000.0, "cff": 1709000000.0, "capex": 12326000000.0, "d_and_a": 16383000000.0, "sbc": 540000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 3723000000.0, "taxes_paid": 167000000.0, "depreciation": 15200000000.0, "amortisation_intangibles": 1300000000.0, "goodwill_impairment": null, "deferred_tax": 197000000.0, "change_receivables": 3225000000.0, "change_inventories": -201000000.0, "change_payables": 549000000.0, "change_contract_liabilities": -61000000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001283699-22-000018", "10-K:0001283699-23-000016", "10-K:0001283699-24-000008" ], "value_sources": { "cfo": [ "10-K:0001283699-24-000008" ], "cfi": [ "10-K:0001283699-24-000008" ], "cff": [ "10-K:0001283699-24-000008" ], "capex": [ "10-K:0001283699-24-000008" ], "d_and_a": [ "10-K:0001283699-24-000008" ], "sbc": [ "10-K:0001283699-24-000008" ], "dividends_paid": [ "10-K:0001283699-24-000008" ], "buybacks": [ "10-K:0001283699-24-000008" ], "interest_paid": [ "10-K:0001283699-24-000008" ], "taxes_paid": [ "10-K:0001283699-24-000008" ], "depreciation": [ "10-K:0001283699-24-000008" ], "amortisation_intangibles": [ "10-K:0001283699-24-000008" ], "deferred_tax": [ "10-K:0001283699-24-000008" ], "change_receivables": [ "10-K:0001283699-24-000008" ], "change_inventories": [ "10-K:0001283699-24-000008" ], "change_payables": [ "10-K:0001283699-24-000008" ], "change_contract_liabilities": [ "10-K:0001283699-22-000018" ], "proceeds_equity_issuance": [ "10-K:0001283699-23-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 16781000000.0, "cfi": -12359000000.0, "cff": -6451000000.0, "capex": 13970000000.0, "d_and_a": 13651000000.0, "sbc": 595000000.0, "dividends_paid": 0.0, "buybacks": 3000000000.0, "interest_paid": 3485000000.0, "taxes_paid": 76000000.0, "depreciation": 12700000000.0, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": 492000000.0, "change_receivables": 5158000000.0, "change_inventories": -744000000.0, "change_payables": 558000000.0, "change_contract_liabilities": -15000000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001283699-23-000016", "10-K:0001283699-25-000012" ], "value_sources": { "cfo": [ "10-K:0001283699-25-000012" ], "cfi": [ "10-K:0001283699-25-000012" ], "cff": [ "10-K:0001283699-25-000012" ], "capex": [ "10-K:0001283699-25-000012" ], "d_and_a": [ "10-K:0001283699-25-000012" ], "sbc": [ "10-K:0001283699-25-000012" ], "dividends_paid": [ "10-K:0001283699-25-000012" ], "buybacks": [ "10-K:0001283699-25-000012" ], "interest_paid": [ "10-K:0001283699-25-000012" ], "taxes_paid": [ "10-K:0001283699-25-000012" ], "depreciation": [ "10-K:0001283699-25-000012" ], "amortisation_intangibles": [ "10-K:0001283699-25-000012" ], "deferred_tax": [ "10-K:0001283699-25-000012" ], "change_receivables": [ "10-K:0001283699-25-000012" ], "change_inventories": [ "10-K:0001283699-25-000012" ], "change_payables": [ "10-K:0001283699-25-000012" ], "change_contract_liabilities": [ "10-K:0001283699-23-000016" ], "proceeds_equity_issuance": [ "10-K:0001283699-23-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 18559000000.0, "cfi": -5829000000.0, "cff": -12097000000.0, "capex": 9801000000.0, "d_and_a": 12818000000.0, "sbc": 667000000.0, "dividends_paid": 747000000.0, "buybacks": 13074000000.0, "interest_paid": 3546000000.0, "taxes_paid": 108000000.0, "depreciation": 12000000000.0, "amortisation_intangibles": 888000000.0, "goodwill_impairment": null, "deferred_tax": 2600000000.0, "change_receivables": 5038000000.0, "change_inventories": -197000000.0, "change_payables": -1126000000.0, "change_contract_liabilities": 64000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001283699-24-000008", "10-K:0001283699-25-000012", "10-K:0001283699-26-000010" ], "value_sources": { "cfo": [ "10-K:0001283699-26-000010" ], "cfi": [ "10-K:0001283699-26-000010" ], "cff": [ "10-K:0001283699-26-000010" ], "capex": [ "10-K:0001283699-26-000010" ], "d_and_a": [ "10-K:0001283699-26-000010" ], "sbc": [ "10-K:0001283699-26-000010" ], "dividends_paid": [ "10-K:0001283699-26-000010" ], "buybacks": [ "10-K:0001283699-26-000010" ], "interest_paid": [ "10-K:0001283699-26-000010" ], "taxes_paid": [ "10-K:0001283699-26-000010" ], "depreciation": [ "10-K:0001283699-25-000012" ], "amortisation_intangibles": [ "10-K:0001283699-26-000010" ], "deferred_tax": [ "10-K:0001283699-26-000010" ], "change_receivables": [ "10-K:0001283699-26-000010" ], "change_inventories": [ "10-K:0001283699-26-000010" ], "change_payables": [ "10-K:0001283699-26-000010" ], "change_contract_liabilities": [ "10-K:0001283699-24-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 22293000000.0, "cfi": -9072000000.0, "cff": -12815000000.0, "capex": 8840000000.0, "d_and_a": 12919000000.0, "sbc": 649000000.0, "dividends_paid": 3300000000.0, "buybacks": 11228000000.0, "interest_paid": 3683000000.0, "taxes_paid": 179000000.0, "depreciation": 12100000000.0, "amortisation_intangibles": 857000000.0, "goodwill_impairment": null, "deferred_tax": 3120000000.0, "change_receivables": 3088000000.0, "change_inventories": -131000000.0, "change_payables": -2041000000.0, "change_contract_liabilities": 407000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001283699-25-000012", "10-K:0001283699-26-000010" ], "value_sources": { "cfo": [ "10-K:0001283699-26-000010" ], "cfi": [ "10-K:0001283699-26-000010" ], "cff": [ "10-K:0001283699-26-000010" ], "capex": [ "10-K:0001283699-26-000010" ], "d_and_a": [ "10-K:0001283699-26-000010" ], "sbc": [ "10-K:0001283699-26-000010" ], "dividends_paid": [ "10-K:0001283699-26-000010" ], "buybacks": [ "10-K:0001283699-26-000010" ], "interest_paid": [ "10-K:0001283699-26-000010" ], "taxes_paid": [ "10-K:0001283699-26-000010" ], "depreciation": [ "10-K:0001283699-25-000012" ], "amortisation_intangibles": [ "10-K:0001283699-26-000010" ], "deferred_tax": [ "10-K:0001283699-26-000010" ], "change_receivables": [ "10-K:0001283699-26-000010" ], "change_inventories": [ "10-K:0001283699-26-000010" ], "change_payables": [ "10-K:0001283699-26-000010" ], "change_contract_liabilities": [ "10-K:0001283699-25-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 27950000000.0, "cfi": -17607000000.0, "cff": -10081000000.0, "capex": 9955000000.0, "d_and_a": 13508000000.0, "sbc": 829000000.0, "dividends_paid": 4121000000.0, "buybacks": 9974000000.0, "interest_paid": 3882000000.0, "taxes_paid": 451000000.0, "depreciation": null, "amortisation_intangibles": 975000000.0, "goodwill_impairment": null, "deferred_tax": 2864000000.0, "change_receivables": 755000000.0, "change_inventories": 615000000.0, "change_payables": 1542000000.0, "change_contract_liabilities": 434000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 12013000000.0 }, "sources": [ "10-K:0001283699-26-000010" ], "value_sources": { "cfo": [ "10-K:0001283699-26-000010" ], "cfi": [ "10-K:0001283699-26-000010" ], "cff": [ "10-K:0001283699-26-000010" ], "capex": [ "10-K:0001283699-26-000010" ], "d_and_a": [ "10-K:0001283699-26-000010" ], "sbc": [ "10-K:0001283699-26-000010" ], "dividends_paid": [ "10-K:0001283699-26-000010" ], "buybacks": [ "10-K:0001283699-26-000010" ], "interest_paid": [ "10-K:0001283699-26-000010" ], "taxes_paid": [ "10-K:0001283699-26-000010" ], "amortisation_intangibles": [ "10-K:0001283699-26-000010" ], "deferred_tax": [ "10-K:0001283699-26-000010" ], "change_receivables": [ "10-K:0001283699-26-000010" ], "change_inventories": [ "10-K:0001283699-26-000010" ], "change_payables": [ "10-K:0001283699-26-000010" ], "change_contract_liabilities": [ "10-K:0001283699-26-000010" ], "proceeds_debt_issuance": [ "10-K:0001283699-26-000010" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001283699-21-000039": { "kind": "filing", "form": "10-K", "accession": "0001283699-21-000039", "report_date": "2020-12-31", "filed": "2021-02-23", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369921000039/tmus-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369921000039/" }, "10-K:0001283699-22-000018": { "kind": "filing", "form": "10-K", "accession": "0001283699-22-000018", "report_date": "2021-12-31", "filed": "2022-02-11", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369922000018/tmus-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369922000018/" }, "10-K:0001283699-23-000016": { "kind": "filing", "form": "10-K", "accession": "0001283699-23-000016", "report_date": "2022-12-31", "filed": "2023-02-14", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369923000016/tmus-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369923000016/" }, "10-K:0001283699-24-000008": { "kind": "filing", "form": "10-K", "accession": "0001283699-24-000008", "report_date": "2023-12-31", "filed": "2024-02-02", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369924000008/tmus-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369924000008/" }, "10-K:0001283699-25-000012": { "kind": "filing", "form": "10-K", "accession": "0001283699-25-000012", "report_date": "2024-12-31", "filed": "2025-01-31", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369925000012/tmus-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369925000012/" }, "10-K:0001283699-26-000010": { "kind": "filing", "form": "10-K", "accession": "0001283699-26-000010", "report_date": "2025-12-31", "filed": "2026-02-11", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369926000010/tmus-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369926000010/" }, "10-Q:0001283699-20-000106": { "kind": "filing", "form": "10-Q", "accession": "0001283699-20-000106", "report_date": "2020-03-31", "filed": "2020-05-06", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369920000106/tmus-20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369920000106/" }, "10-Q:0001283699-20-000165": { "kind": "filing", "form": "10-Q", "accession": "0001283699-20-000165", "report_date": "2020-06-30", "filed": "2020-08-06", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369920000165/tmus-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369920000165/" }, "10-Q:0001283699-20-000193": { "kind": "filing", "form": "10-Q", "accession": "0001283699-20-000193", "report_date": "2020-09-30", "filed": "2020-11-05", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369920000193/tmus-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369920000193/" }, "10-Q:0001283699-21-000088": { "kind": "filing", "form": "10-Q", "accession": "0001283699-21-000088", "report_date": "2021-03-31", "filed": "2021-05-04", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369921000088/tmus-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369921000088/" }, "10-Q:0001283699-21-000150": { "kind": "filing", "form": "10-Q", "accession": "0001283699-21-000150", "report_date": "2021-06-30", "filed": "2021-08-03", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369921000150/tmus-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369921000150/" }, "10-Q:0001283699-21-000169": { "kind": "filing", "form": "10-Q", "accession": "0001283699-21-000169", "report_date": "2021-09-30", "filed": "2021-11-02", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369921000169/tmus-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369921000169/" }, "10-Q:0001283699-22-000084": { "kind": "filing", "form": "10-Q", "accession": "0001283699-22-000084", "report_date": "2022-03-31", "filed": "2022-05-06", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369922000084/tmus-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369922000084/" }, "10-Q:0001283699-22-000117": { "kind": "filing", "form": "10-Q", "accession": "0001283699-22-000117", "report_date": "2022-06-30", "filed": "2022-07-29", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369922000117/tmus-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369922000117/" }, "10-Q:0001283699-22-000141": { "kind": "filing", "form": "10-Q", "accession": "0001283699-22-000141", "report_date": "2022-09-30", "filed": "2022-10-27", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369922000141/tmus-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369922000141/" }, "10-Q:0001283699-23-000087": { "kind": "filing", "form": "10-Q", "accession": "0001283699-23-000087", "report_date": "2023-03-31", "filed": "2023-04-27", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369923000087/tmus-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369923000087/" }, "10-Q:0001283699-23-000134": { "kind": "filing", "form": "10-Q", "accession": "0001283699-23-000134", "report_date": "2023-06-30", "filed": "2023-07-27", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369923000134/tmus-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369923000134/" }, "10-Q:0001283699-23-000151": { "kind": "filing", "form": "10-Q", "accession": "0001283699-23-000151", "report_date": "2023-09-30", "filed": "2023-10-25", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369923000151/tmus-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369923000151/" }, "10-Q:0001283699-24-000065": { "kind": "filing", "form": "10-Q", "accession": "0001283699-24-000065", "report_date": "2024-03-31", "filed": "2024-04-26", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369924000065/tmus-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369924000065/" }, "10-Q:0001283699-24-000111": { "kind": "filing", "form": "10-Q", "accession": "0001283699-24-000111", "report_date": "2024-06-30", "filed": "2024-07-31", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369924000111/tmus-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369924000111/" }, "10-Q:0001283699-24-000142": { "kind": "filing", "form": "10-Q", "accession": "0001283699-24-000142", "report_date": "2024-09-30", "filed": "2024-10-23", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369924000142/tmus-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369924000142/" }, "10-Q:0001283699-25-000079": { "kind": "filing", "form": "10-Q", "accession": "0001283699-25-000079", "report_date": "2025-03-31", "filed": "2025-04-24", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369925000079/tmus-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369925000079/" }, "10-Q:0001283699-25-000117": { "kind": "filing", "form": "10-Q", "accession": "0001283699-25-000117", "report_date": "2025-06-30", "filed": "2025-07-23", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369925000117/tmus-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369925000117/" }, "10-Q:0001283699-25-000154": { "kind": "filing", "form": "10-Q", "accession": "0001283699-25-000154", "report_date": "2025-09-30", "filed": "2025-10-23", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369925000154/tmus-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369925000154/" }, "10-Q:0001283699-26-000063": { "kind": "filing", "form": "10-Q", "accession": "0001283699-26-000063", "report_date": "2026-03-31", "filed": "2026-04-28", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369926000063/tmus-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369926000063/" }, "10-Q:0001283699-26-000101": { "kind": "filing", "form": "10-Q", "accession": "0001283699-26-000101", "report_date": "2026-06-30", "filed": "2026-07-23", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369926000101/tmus-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369926000101/" }, "10-Q:0001283699-26-000129": { "kind": "filing", "form": "10-Q", "accession": "0001283699-26-000129", "report_date": "2026-09-30", "filed": "2026-10-28", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369926000129/tmus-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000128369926000129/" }, "8-K:0001193125-20-093622": { "kind": "filing", "form": "8-K", "accession": "0001193125-20-093622", "report_date": "2020-03-26", "filed": "2020-04-01", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1283699/000119312520093622/d886127d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1283699/000119312520093622/" } }, "restatements": [ { "period": "FY2021 Q4", "item": "receivables", "start": null, "end": "2021-12-31", "first": { "value": 4167000000.0, "source": "10-K:0001283699-22-000018", "filed": "2022-02-11" }, "latest": { "value": 4194000000.0, "source": "10-K:0001283699-23-000016", "filed": "2023-02-14" }, "used": { "value": 4194000000.0, "source": "10-K:0001283699-23-000016", "filed": "2023-02-14" } }, { "period": "FY2022 Q4", "item": "long_term_debt", "start": null, "end": "2022-12-31", "first": { "value": 65301000000.0, "source": "10-K:0001283699-23-000016", "filed": "2023-02-14" }, "latest": { "value": 66796000000.0, "source": "10-K:0001283699-24-000008", "filed": "2024-02-02" }, "used": { "value": 66796000000.0, "source": "10-K:0001283699-24-000008", "filed": "2024-02-02" } }, { "period": "FY2023", "item": "taxes_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 149000000.0, "source": "10-K:0001283699-24-000008", "filed": "2024-02-02" }, "latest": { "value": 108000000.0, "source": "10-K:0001283699-26-000010", "filed": "2026-02-11" }, "used": { "value": 149000000.0, "source": "10-K:0001283699-25-000012", "filed": "2025-01-31" } }, { "period": "FY2024", "item": "taxes_paid", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 211000000.0, "source": "10-K:0001283699-25-000012", "filed": "2025-01-31" }, "latest": { "value": 179000000.0, "source": "10-K:0001283699-26-000010", "filed": "2026-02-11" }, "used": { "value": 179000000.0, "source": "10-K:0001283699-26-000010", "filed": "2026-02-11" } }, { "period": "FY2025 Q1", "item": "taxes_paid", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 15000000.0, "source": "10-Q:0001283699-25-000079", "filed": "2025-04-24" }, "latest": { "value": 10000000.0, "source": "10-Q:0001283699-26-000063", "filed": "2026-04-28" }, "used": { "value": 10000000.0, "source": "10-Q:0001283699-26-000063", "filed": "2026-04-28" } }, { "period": "FY2025 Q2", "item": "taxes_paid", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 347000000.0, "source": "10-Q:0001283699-25-000117", "filed": "2025-07-23" }, "latest": { "value": 342000000.0, "source": "10-Q:0001283699-26-000101", "filed": "2026-07-23" }, "used": { "value": 342000000.0, "source": "10-Q:0001283699-26-000101", "filed": "2026-07-23" } }, { "period": "FY2025 Q3", "item": "taxes_paid", "start": "2025-07-01", "end": "2025-09-30", "first": { "value": 65000000.0, "source": "10-Q:0001283699-25-000154", "filed": "2025-10-23" }, "latest": { "value": 63000000.0, "source": "10-Q:0001283699-26-000129", "filed": "2026-10-28" }, "used": { "value": 63000000.0, "source": "10-Q:0001283699-26-000129", "filed": "2026-10-28" } }, { "period": "FY2025 Q3", "item": "taxes_paid", "start": "2025-01-01", "end": "2025-09-30", "first": { "value": 427000000.0, "source": "10-Q:0001283699-25-000154", "filed": "2025-10-23" }, "latest": { "value": 415000000.0, "source": "10-Q:0001283699-26-000129", "filed": "2026-10-28" }, "used": { "value": 427000000.0, "source": "10-Q:0001283699-25-000154", "filed": "2025-10-23" } } ], "withheld": [], "events": [ { "id": "acquisition_or_disposal:2020-04-01:8-K:0001193125-20-093622", "type": "acquisition_or_disposal", "date": "2020-04-01", "fiscal_period": "FY2020 Q2", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-20-093622" ] } ] }